NATIONSLINK FUNDING CORP
S-3, 1997-12-31
ASSET-BACKED SECURITIES
Previous: EARTHGRAINS CO /DE/, 11-K/A, 1997-12-31
Next: HEALTH SYSTEMS DESIGN CORP, S-8, 1997-12-31




  As filed with the Securities and Exchange Commission on December [__], 1997  
                                                    Registration No. 33-[_____]
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549                        
                                 _______________

                                    FORM S-3

                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                                 _______________

                         NATIONSLINK FUNDING CORPORATION
             (Exact name of registrant as specified in its charter)

                                    Delaware
         (State or other jurisdiction of incorporation or organization)

                                   56-1950039
                     (I.R.S. employer identification number)


                          NationsBank Corporate Center
                         Charlotte, North Carolina 28255
                                 (704) 386-2400

                        (Address, including zip code, and
                     telephone number, including area code,
                      of registrant's principal executive
                                    offices)



                                John T. McCarthy
                         NationsLink Funding Corporation
                   NationsBank Corporate Center, NC1-007-11-07
                         Charlotte, North Carolina 28255
                                 (704) 386-7670

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

                                   Copies to:

  Robert W. Long, Jr., Esq.                        Karsten P. Giesecke, Esq.
  Assistant General Counsel                        Cadwalader, Wickersham & Taft
  NationsBank Corporation                          100 Maiden Lane
  NationsBank Corporate Center, NC1-007-20-01      New York, New York  10038
  Charlotte, North Carolina  28255



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


<PAGE>
     Approximate date of commencement of proposed sale to the public:  From time
to time on or after the effective date of this Registration Statement.

     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
plans, please check the following box. [X]

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, 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
<TABLE>
<CAPTION>
                                                                 Proposed      
                                                                  Maximum      
                                                                 Offering      Proposed Maximum       Amount of
      Title of Securities Being             Amount to be           Price      Aggregate Offering   Registration
            Registered (1)                   Registered          Per Unit           Price               Fee
<S>                                        <C>                     <C>         <C>                    <C> 
Mortgage Pass-Through Certificates         $2,000,000,000.00       100%        $2,000,000,000.00      $590,000.00
</TABLE>


     (1) This  registration  statement and the  registration  fee pertain to the
initial offering of the Mortgage Pass-Through  Certificates registered hereunder
by the registrant and to offers and sales relating to market-making transactions
by NationsBanc Montgomery Securities,  Inc., an affiliate of the registrant. The
amount of  Mortgage  Pass-Through  Certificates  that may be  initially  offered
hereunder and the registration fee shall not be affected by any offers and sales
relating to any such market-making transactions.

     Pursuant to Rule 429 of the Securities and Exchange  Commission's Rules and
Regulations  under the  Securities  Act of 1933, as amended,  the Prospectus and
Prospectus  Supplement  contained in this Registration  Statement also relate to
the Registrant's  Registration Statement on Form S-3 (Registration Statement No.
33-80625).

     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 and 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>

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

PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________, 199_)


                                 $____________

                         NATIONSLINK FUNDING CORPORATION
                                    Depositor
                                            
                                 Master Servicer

               Mortgage Pass-Through Certificates, Series 199__-__

         $_____________      Variable Rate    Class A Certificates
         $_____________      Variable Rate    Class B Certificates
         $               100 Variable Rate    Class R Certificates
                                   -----------

     The Series 199__-__ Mortgage Pass-Through Certificates (the "Certificates")
will consist of the following four classes  (each,  a "Class"):  (i) the Class A
Certificates and Class R Certificates (collectively, the "Senior Certificates");
(ii) the Class B  Certificates;  and (iii)  the Class C  Certificates.  Only the
Senior  Certificates  and the Class B Certificates  (collectively,  the "Offered
Certificates") are offered hereby.

     It is a condition of their issuance that the Senior  Certificates  be rated
not lower than ____, and that the Class B  Certificates  be rated not lower than
______, by ___________________.
                                  -----------

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

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

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

                                  -----------

     Prospective  investors  should review the  information  appearing under the
caption  "Risk  Factors"  beginning  on  page  S-___  herein  and  page 9 in the
Prospectus before purchasing any Offered Certificate.

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

                                                  (cover continued on next page)

                                [UNDERWRITER(S)]
                             ________________, 199__


<PAGE>

(cover continued)

     There is  currently  no  secondary  market  for the  Offered  Certificates.
_____________________  (the "Underwriter") intends to make a secondary market in
the  Offered  Certificates,  but is not  obligated  to do  so.  There  can be no
assurance that a secondary market for the Offered  Certificates will develop or,
if it does develop, that it will continue.  The Offered Certificates will not be
listed on any securities exchange.

     [If and to the  extent  required  by  applicable  law or  regulation,  this
Prospectus  Supplement  and the  Prospectus  will be used by the  Underwriter in
connection  with offers and sales related to  market-making  transactions in the
Offered  Certificates with respect to which the Underwriter is a principal.  The
Underwriter may also act as agent in such transactions.  Such sales will be made
at negotiated prices determined at the time of sale.]

     The  Offered  Certificates  will be  purchased  from the  Depositor  by the
Underwriter  and  will  be  offered  by the  Underwriter  from  time  to time in
negotiated  transactions  or otherwise at varying prices to be determined at the
time  of  sale.  Proceeds  to  the  Depositor  from  the  sale  of  the  Offered
Certificates, before deducting expenses payable by the

     Depositor estimated to be approximately $_____________,  will be ______% of
the initial aggregate  Certificate  Balance of the Offered  Certificates[,  plus
accrued interest on the Offered Certificates from the Cut-off Date]. The Offered
Certificates are offered by the Underwriter  subject to prior sale, when, as and
if  delivered to and accepted by the  Underwriter  and subject to certain  other
conditions.  It is expected that the Class A  Certificates  will be delivered in
book-entry form through the Same-Day Funds Settlement System of DTC and that the
Class B and  Class  R  Certificates  will be  delivered  at the  offices  of the
Underwriter, _________________________ _________________________________,  on or
about  _____________,  199__ (the "Delivery Date"),  against payment therefor in
immediately available funds.

     The  Certificates  will  represent in the aggregate  the entire  beneficial
ownership  interest in a trust fund (the "Trust Fund"), to be established by the
Depositor,  that will  consist  primarily of a  segregated  pool (the  "Mortgage
Pool")  of  ____  conventional,  fixed-  and  adjustable-rate,   multifamily  or
commercial,  balloon mortgage loans (the "Mortgage Loans").  As of ____________,
199___ (the  "Cut-off  Date"),  the Mortgage  Loans had an  aggregate  principal
balance (the "Initial Pool Balance") of $___________________,  after application
of all  payments  of  principal  due on or  before  such  date,  whether  or not
received.  Certain  characteristics  of the Mortgage Loans are described  herein
under "Description of the Mortgage Pool". The rights of the holders of the Class
B and Class C Certificates to receive distributions with respect to the Mortgage
Loans  will  be  subordinate  to  the  rights  of  the  holders  of  the  Senior
Certificates,  and the  rights of the  holders  of the Class C  Certificates  to
receive  distributions with respect to the Mortgage Loans will be subordinate to
the  rights  of the  holders  of the Class B  Certificates,  in each case to the
extent described herein and in the Prospectus.

     The Class A  Certificates  will be  represented  initially by  certificates
registered  in the name of Cede & Co., as nominee of DTC, as  described  herein.
The  interests  of the  beneficial  owners of the Class A  Certificates  will be
represented  by book  entries on the  records of  participating  members of DTC.
Definitive  certificates  will be available  for the Class A  Certificates  only
under the limited  circumstances  described  herein and in the  Prospectus.  See
"Description  of  the  Certificates-Book-Entry   Registration  of  the  Class  A
Certificates"   herein   and   "Description   of   the   Certificates-Book-Entry
Registration and Definitive Certificates" in the Prospectus.

     An  election  will be made to treat the Trust  Fund as a REMIC for  federal
income tax purposes. The Class A Certificates,  the Class B Certificates and the
Class C  Certificates  (collectively,  the "REMIC  Regular  Certificates")  will
constitute "regular interests", and the Class R Certificates will constitute the
sole class of "residual  interests",  in the Trust Fund.  See  "Certain  Federal
Income Tax Consequences"  herein and in the Prospectus.  Transfer of the Class R
Certificates  will be prohibited to any non-United  States  person,  and will be
subject to certain  additional  transfer  restrictions  described  herein  under
"Certain Federal Income Tax Consequences-Special  Tax Considerations  Applicable
to REMIC Residual  Certificates"  and in the Prospectus  under "Certain  Federal
Income  Tax  Consequences-REMICs-Tax  and  Restrictions  on  Transfers  of REMIC
Residual Certificates to Certain Organizations".

     Distributions on the Certificates  will be made, to the extent of available
funds,  on the 25th day of each month or, if any such day is not a business day,
then on the next business  day,  beginning in  _____________  199____  (each,  a
"Distribution Date"). As described herein,  interest distributions on each Class
of  Offered  Certificates  will be made on each  Distribution  Date based on the
variable  pass-through  rate (the  "Pass-Through  Rate") then applicable to such
Class and the stated principal amount (the "Certificate  Balance") of such Class
outstanding  immediately prior to such Distribution  Date. The Pass-Through Rate
for each Class of Offered Certificates applicable to the first Distribution Date
will be _________% per annum.  Subsequent to the initial  Distribution Date, the
Pass-Through Rate for each Class of Offered Certificates will equal from time to
time the weighted average of, subject to certain  adjustments  described herein,
the Net  Mortgage  Rates (as defined  herein) on the Mortgage  Loans.  Principal
distributions on each Class of Offered  Certificates will be made in the amounts
and in accordance with the priorities  described herein. See "Description of the
Certificates-Distributions" herein.

     The yield to maturity on each Class of Offered Certificates will depend on,
among other things, changes in its respective Pass-Through Rate and the rate and
timing of principal payments  (including by reason of prepayments,  defaults and
liquidations)  on the Mortgage  Loans.  See "Yield and Maturity  Considerations"
herein and "Yield  and  Maturity  Considerations"  and "Risk  Factors-Effect  of
Prepayments on Average Life of Certificates"  in the Prospectus.  [The following
disclosure   is  applicable  to  Stripped   Interest   Certificates   ("Class  S
Certificates"),   when  offered...   The  yield  to  maturity  on  the  Class  S
Certificates  will be  extremely  sensitive  to the rate and timing of principal
payments (including by reasons of prepayments, defaults and liquidations) on the
Mortgage Loans,  which may fluctuate  significantly from time to time. A rate of
principal  payments on the  Mortgage  Loans that is more rapid than  expected by
investors will have a material  negative  effect on the yield to maturity of the
Class S Certificates.  Investors in the Class S Certificates should consider the
associated risks,  including the risk that a rapid rate of principal payments on
the Mortgage Loans could result in the failure of investors in such Certificates
to  recover   fully  their   initial   investments.   See  "Yield  and  Maturity
Considerations"  herein  and  "Yield  and  Maturity  Considerations"  and  "Risk
Factors-Effect   of  Prepayments  on  Average  Life  of   Certificates"  in  the
Prospectus.]

                              [inside front cover]

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

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



<PAGE>
                        SUMMARY OF PROSPECTUS SUPPLEMENT

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

Title of Certificates.......NATIONSLINK     Funding     Corporation     Mortgage
                            Pass-Through Certificates, Series 199__-__.

Depositor...................NATIONSLINK Funding Corporation. See "The Depositor"
                            in the Prospectus.

Master Servicer............._____________________.   See   "Servicing   of   the
                            Mortgage Loans-The Master Servicer" herein.

Special Servicer............_____________________.   See   "Servicing   of   the
                            Mortgage Loans-The Special Servicer" herein.

Trustee....................._____________________.   See   "Description  of  the
                            Certificates-The Trustee" herein.

REMIC Administrator........._____________________.  See "Certain  Federal Income
                            Tax    Consequences-REMICs-Reporting    and    Other
                            Administrative   Matters"   and  "The   Pooling  and
                            Servicing Agreements-Events of Default" and "-Rights
                            Upon Event of Default" in the Prospectus.

Mortgage Loan Seller........________________________.  See  "Description  of the
                            Mortgage Pool-The Mortgage Loan Seller" herein.

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

Delivery Date...............On or about ___________________, 199__.

Denominations...............The Class A Certificates will be issued,  maintained
                            and transferred on the book-entry records of DTC and
                            its  Participants  in  denominations  of $25,000 and
                            integral  multiples  of $1 in  excess  thereof.  The
                            Class  B  Certificates   will  be  issued  in  fully
                            registered,  certificated  form in  denominations of
                            $100,000  and in  integral  multiples  of  $1,000 in
                            excess   thereof,   with  one  Class  B  Certificate
                            evidencing  an   additional   amount  equal  to  the
                            remainder of the initial Certificate Balance of such
                            Class.  The Class R  Certificates  will be issued in
                            registered,    certificated    form    in    minimum
                            denominations  of 20%  percentage  interest  in such
                            Class.

Certificate Registration....The Class A Certificates  will be represented by one
                            or more global  Certificates  registered in the name
                            of  Cede  &  Co.,  as  nominee  of  DTC.  No  person
                            acquiring  an interest  in the Class A  Certificates
                            (any such  person,  a "Class A  Certificate  Owner")
                            will be entitled to receive a Class A Certificate in
                            fully  registered,  certificated form (a "Definitive
                            Class A  Certificate"),  except  under  the  limited
                            circumstances    described   herein   and   in   the
                            Prospectus.  The  Class B and  Class R  Certificates
                            will be  offered in fully  registered,  certificated
                            form.       See       "Description       of      the
                            Certificates-Book-Entry  Registration of the Class A
                            Certificates"   herein  and   "Description   of  the
                            Certificates-Book-Entry  Registration and Definitive
                            Certificates" in the Prospectus.

The Mortgage Pool...........The   Mortgage    Pool   will   consist   of   _____
                            conventional, balloon Mortgage Loans with an Initial
                            Pool Balance of  $_________________.  On or prior to
                            the Delivery  Date,  the Depositor  will acquire the
                            Mortgage   Loans  from  the  Mortgage   Loan  Seller
                            pursuant  to a Purchase  Agreement,  dated [the date
                            hereof], between the Depositor and the Mortgage Loan
                            Seller (the "Purchase Agreement").

                            Each  Mortgage  Loan is secured by a first  mortgage
                            lien  on a fee  simple  estate  in a  commercial  or
                            multifamily  rental  property  (each,  a  "Mortgaged
                            Property").  Set  forth  below  are  the  number  of
                            Mortgage Loans,  and the  approximate  percentage of
                            the  Initial  Pool  Balance   represented   by  such
                            Mortgage  Loans,   that  are  secured  by  Mortgaged
                            Properties operated for each indicated purpose:

<TABLE>
<CAPTION>
                                                                            Percentage of
                                                             Number of     Initial Pool
                           Property Type                    Mortgage Loans   Balance

                            <S>                              <C>              <C>
                           [Multifamily..................]
                           [Specify various types of commercial
                           properties....................]
</TABLE>

                            See "Risk Factors-Risks  Associated With Multifamily
                            Properties" and "-Risks  Associated with ___________
                            Properties"   and   "Description   of  the  Mortgage
                            Pool-Additional Mortgage Loan Information" herein.

                            The Mortgaged Properties are located throughout ____
                            states.  Set forth  below are the number of Mortgage
                            Loans, and the approximate percentage of the Initial
                            Pool Balance  represented  by such  Mortgage  Loans,
                            that are secured by Mortgaged  Properties located in
                            the _____ states with the highest concentrations:

<TABLE>
<CAPTION>
                                                                                   Percentage of
                                                                     Number of     Initial Pool
                            State                                  Mortgage Loans    Balance

                            <S>                                        <C>          <C>
                            [Specify all stated with a concentration
                            of 10% or greater.............]
</TABLE>

                            ___________ of the Mortgage Loans, which ___________
                            of the Mortgage Loans,  which  represent  ______% of
                            the Initial  Pool  Balance,  provide  for  scheduled
                            payments  of  principal  and/or  interest  ("Monthly
                            Payments") to be due on the first day of each month;
                            the  remainder  of the  Mortgage  Loans  provide for
                            Monthly Payments to be due on the ____, _____, _____
                            or _____ day of each month (the date in any month on
                            which a Monthly  Payment on a Mortgage Loan is first
                            due, the "Due Date").  The annualized  rate at which
                            interest  accrues (the  "Mortgage  Rate") on ____ of
                            the  Mortgage   Loans  (the  "ARM   Loans"),   which
                            represent  _____% of the Initial  Pool  Balance,  is
                            subject to  adjustment  on specified Due Dates (each
                            such  date  of   adjustment,   an   "Interest   Rate
                            Adjustment  Date") by adding a fixed number of basis
                            points  (a  "Gross  Margin")  to the value of a base
                            index (an "Index"),  subject,  in ______  cases,  to
                            lifetime  maximum and/or minimum Mortgage Rates, and
                            in _____ cases,  to periodic  maximum and/or minimum
                            Mortgage  Rates,  in each case as described  herein;
                            and the  remaining  Mortgage  Loans (the "Fixed Rate
                            Loans") bear interest at fixed Mortgage Rates.  ____
                            of  the  ARM  Loans,  which  represent  ___%  of the
                            Initial  Pool  Balance,  provide for  Interest  Rate
                            Adjustment  Dates  that  occur  monthly,  while  the
                            remainder of the ARM Loans  provide for  adjustments
                            of the  Mortgage  Rate  to  occur  semi-annually  or
                            annually.   [Identify   Mortgage   Loan  Index]  See
                            "Description  of the Mortgage  Pool-Certain  Payment
                            Characteristics" herein.

                            The amount of the Monthly  Payment on all of the ARM
                            Loans is  subject to  adjustment  on  specified  Due
                            Dates (each such date, a "Payment  Adjustment Date")
                            to an amount  that would  amortize  the  outstanding
                            principal balance of the Mortgage Loan over its then
                            remaining  amortization schedule and pay interest at
                            the then  applicable  Mortgage  Rate.  The ARM Loans
                            provide for Payment  Adjustment  Dates that occur on
                            the Due Date  following  each related  Interest Rate
                            Adjustment Date.

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

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

                            The   aggregate    Certificate    Balance   of   the
                            Certificates  as of the Delivery Date will equal the
                            Initial   Pool   Balance.   Each  Class  of  Offered
                            Certificates  will  have  the  initial   Certificate
                            Balance set forth on the cover page, and the Class C
                            Certificates   will  have  an  initial   Certificate
                            Balance of  $____________.  See  "Description of the
                            Certificates-General" herein.

                            The  Pass-Through  Rate  applicable to each Class of
                            Certificates for the initial  Distribution Date will
                            equal   _____%  per  annum.   With  respect  to  any
                            Distribution   Date   subsequent   to  the   initial
                            Distribution  Date, the  Pass-Through  Rate for each
                            Class  of  Certificates   will  equal  the  weighted
                            average of the  applicable  Effective  Net  Mortgage
                            Rates for the Mortgage Loans,  weighted on the basis
                            of their respective  Stated  Principal  Balances (as
                            described   herein)   immediately   prior   to  such
                            Distribution  Date. For purposes of calculating  the
                            Pass-Through  Rate for any Class of Certificates and
                            any Distribution Date, the "applicable Effective Net
                            Mortgage   Rate"  for  each   Mortgage  Loan  is  an
                            annualized rate equal to the Mortgage Rate in effect
                            for such Mortgage Loan as of the [second] day of the
                            most recently ended calendar  month,  (a) reduced by
                            ___ basis points (the Mortgage  Rate, as so reduced,
                            the "Net Mortgage Rate"),  and (b) if the accrual of
                            interest on such  Mortgage  Loan is  computed  other
                            than on the basis of a 360-day  year  consisting  of
                            twelve  30-day months (which is the basis of accrual
                            for interest on the Certificates),  then adjusted to
                            reflect  that   difference   in   computation.   See
                            "Description                  of                 the
                            Certificates-Distributions-Pass-Through  Rates"  and
                            "-Distributions-Certain Calculations with Respect to
                            Individual Mortgage Loans" herein.

Interest Distributions
  on the Senior 
  Certificates..............On each  Distribution  Date,  to the  extent  of the
                            Available Distribution Amount, holders of each Class
                            of Senior  Certificates  will be entitled to receive
                            distributions  of interest in an amount equal to all
                            Distributable  Certificate  Interest with respect to
                            such Certificates for such Distribution Date and, to
                            the  extent  not  previously  paid,  for  all  prior
                            Distribution   Dates.   See   "Description   of  the
                            Certificates-Distributions" herein.

                            The "Distributable  Certificate Interest" in respect
                            of any Class of  Certificates  for any  Distribution
                            Date  will  equal  one   month's   interest  at  the
                            then-applicable  Pass-Through  Rate  accrued  on the
                            Certificate  Balance of such  Class of  Certificates
                            immediately prior to such Distribution Date, reduced
                            (to  not  less   than   zero)   by  such   Class  of
                            Certificates'   allocable   share  (in  each   case,
                            calculated as described herein) of any Net Aggregate
                            Prepayment  Interest  Shortfall  (also as  described
                            herein) for such Distribution Date. See "Description
                            of   the    Certificates-Distributions-Distributable
                            Certificate Interest" herein.

                            The   "Available   Distribution   Amount"   for  any
                            Distribution  Date is,  as  described  herein  under
                            "Description of the Certificates-Distributions", the
                            total  of all  payments  or  other  collections  (or
                            available advances) on or in respect of the Mortgage
                            Loans that are  available  for  distribution  on the
                            Certificates on such date.

Principal Distributions on
  the Senior Certificates...On each  Distribution  Date,  to the  extent  of the
                            Available  Distribution  Amount  remaining after the
                            distributions  of  interest to be made on the Senior
                            Certificates  on such  date,  holders  of the Senior
                            Certificates  will be entitled to  distributions  of
                            principal  (until the  Certificate  Balances of such
                            Classes of  Certificates  are reduced to zero) in an
                            aggregate  amount  equal  to the  sum  of  (a)  such
                            holders' pro rata share of the  Scheduled  Principal
                            Distribution Amount for such Distribution Date, plus
                            (b) the entire  Unscheduled  Principal  Distribution
                            Amount for such Distribution Date.  Distributions of
                            principal  on the Senior  Certificates  will be paid
                            first to the  holders  of the  Class R  Certificates
                            until the Certificate  Balance of such  Certificates
                            is reduced to zero,  and then to the  holders of the
                            Class  A  Certificates.   See  "Description  of  the
                            Certificates-Distributions-Scheduled       Principal
                            Distribution   Amount  and   Unscheduled   Principal
                            Distribution Amount" herein.

Interest Distributions on
  the Class B Certificates..On each  Distribution  Date,  to the  extent  of the
                            Available  Distribution  Amount  remaining after all
                            distributions to be made on the Senior  Certificates
                            on such date (such remaining  portion,  the "Class B
                            Available  Distribution  Amount"),  holders  of  the
                            Class B  Certificates  will be  entitled  to receive
                            distributions  of interest in an amount equal to all
                            Distributable  Certificate  Interest with respect to
                            such Certificates for such Distribution Date and, to
                            the  extent  not  previously  paid,  for  all  prior
                            Distribution   Dates.   See   "Description   of  the
                            Certificates-Distributions" herein.

Principal Distributions on
  the Class B Certificates..On each  Distribution  Date,  to the  extent  of the
                            Class  B  Available  Distribution  Amount  remaining
                            after the  distributions  of  interest to be made on
                            the Class B  Certificates  on such date,  holders of
                            the  Class  B  Certificates   will  be  entitled  to
                            distributions  of principal  (until the  Certificate
                            Balance of such Class of  Certificates is reduced to
                            zero)  in an  amount  equal  to the sum of (a)  such
                            holders' pro rata share of the  Scheduled  Principal
                            Distribution Amount for such Distribution Date, plus
                            (b)  if  the  Certificate  Balances  of  the  Senior
                            Certificates  have been reduced to zero, then to the
                            extent  not   distributed   in   reduction  of  such
                            Certificate  Balances on such Distribution Date, the
                            entire Unscheduled Principal Distribution Amount for
                            such  Distribution  Date.  See  "Description  of the
                            Certificates-Distributions" herein.

Certain Yield and 
  Prepayment Considerations.The yield on the Offered  Certificates  of any class
                            will depend on, among other things, the Pass-Through
                            Rate for such Certificates. The yield on any Offered
                            Certificate  that  is  purchased  at a  discount  or
                            premium will also be affected by the rate and timing
                            of  distributions  in respect of  principal  on such
                            Certificate,  which in turn will be  affected by (i)
                            the rate and timing of principal payments (including
                            principal  prepayments)  on the  Mortgage  Loans and
                            (ii) the extent to which such principal payments are
                            applied on any Distribution Date in reduction of the
                            Certificate  Balance  of the  Class  to  which  such
                            Certificate   belongs.   See   "Description  of  the
                            Certificates-Distributions-Priority"             and
                            "-Distributions-Scheduled   Principal   Distribution
                            Amount  and   Unscheduled   Principal   Distribution
                            Amount" herein.

                            An investor that purchases an Offered Certificate at
                            a discount  should  consider  the risk that a slower
                            than anticipated rate of principal  payments on such
                            Certificate  will result in an actual  yield that is
                            lower  than  such  investor's   expected  yield.  An
                            investor that purchases any Offered Certificate at a
                            premium should  consider the risk that a faster than
                            anticipated  rate  of  principal  payments  on  such
                            Certificate  will result in an actual  yield that is
                            lower than such investor's  expected yield.  Insofar
                            as an investor's  initial  investment in any Offered
                            Certificate  is  repaid,  there can be no  assurance
                            that such amounts can be  reinvested in a comparable
                            alternative investment with a comparable yield.

                            The actual rate of  prepayment  of  principal on the
                            Mortgage  Loans  cannot be  predicted.  The Mortgage
                            Loans may be  prepaid at any time,  subject,  in the
                            case  of  ____  Mortgage  Loans,  to  payment  of  a
                            Prepayment  Premium.  The investment  performance of
                            the Offered  Certificates  may vary  materially  and
                            adversely  from  the  investment   expectations   of
                            investors due to  prepayments  on the Mortgage Loans
                            being higher or lower than anticipated by investors.
                            The  actual  yield  to  the  holder  of  an  Offered
                            Certificate   may  not  be   equal   to  the   yield
                            anticipated   at  the  time  of   purchase   of  the
                            Certificate  or,  notwithstanding  that  the  actual
                            yield  is  equal to the  yield  anticipated  at that
                            time, the total return on investment expected by the
                            investor or the  expected  weighted  average life of
                            the   Certificate   may  not  be  realized.   For  a
                            discussion of certain factors  affecting  prepayment
                            of the  Mortgage  Loans,  including  the  effect  of
                            Prepayment   Premiums,   see  "Yield  and   Maturity
                            Considerations"   herein.  In  deciding  whether  to
                            purchase  any  Offered  Certificates,   an  investor
                            should  make  an  independent  decision  as  to  the
                            appropriate prepayment assumptions to be used.

                            [The  structure of the Offered  Certificates  causes
                            the  yield of  certain  Classes  to be  particularly
                            sensitive to changes in the rates of  prepayment  of
                            the Mortgage Loans and other factors, as follows:]

                            [Allocation to the Senior Certificates,  for so long
                            as they are outstanding,  of the entire  Unscheduled
                            Principal  Distribution Amount for each Distribution
                            Date will generally  accelerate the  amortization of
                            such    Certificates    relative   to   the   actual
                            amortization  of  the  Mortgage   Loans.   Following
                            retirement   of  the  Class  A   Certificates,   the
                            Unscheduled  Principal  Distribution Amount for each
                            Distribution  Date will be  allocated to the Class B
                            Certificates.]

                            [The following  disclosure is applicable to Stripped
                            Interest Certificates,  when offered... The Stripped
                            Interest Certificates.  The Class S Certificates are
                            interest-only  Certificates  and are not entitled to
                            any distributions in respect of principal. The yield
                            to  maturity  of the  Class S  Certificates  will be
                            especially  sensitive to the prepayment,  repurchase
                            and default  experience on the Mortgage Loans, which
                            may  fluctuate  significantly  from time to time.  A
                            rate of principal  payments  that is more rapid than
                            expected by investors will have a material  negative
                            effect  on the  yield  to  maturity  of the  Class S
                            Certificates.     See    "Yield     and     Maturity
                            Considerations-Yield  Sensitivity  of  the  Class  S
                            Certificates" herein.]

                            Class  R  Certificates:   Holders  of  the  Class  R
                            Certificates  are entitled to receive  distributions
                            of  principal  and  interest  as  described  herein;
                            however,  holders of such  Certificates may have tax
                            liabilities  with  respect  to  their   Certificates
                            during the early years of the term of the Trust Fund
                            that substantially exceed the principal and interest
                            payable thereon during such periods.  See "Yield and
                            Maturity  Considerations",  especially  "-Additional
                            Yield Considerations  Applicable Solely to the Class
                            R Certificates,"  herein and "Certain Federal Income
                            Tax Consequences" herein and in the Prospectus.

Advances....................The Master  Servicer is  required  to make  advances
                            (each,  an "Advance")  of  delinquent  principal and
                            interest  on the  Mortgage  Loans or, in the case of
                            each  Mortgage Loan that is delinquent in respect of
                            its  Balloon  Payment  or as to  which  the  related
                            Mortgaged Property was acquired through foreclosure,
                            deed in lieu of  foreclosure  or otherwise,  only of
                            delinquent   interest,   in  any  event   under  the
                            circumstances  and  subject to the  limitations  set
                            forth  herein.  Advances  are intended to maintain a
                            regular  flow of scheduled  interest  and  principal
                            payments to the  Certificateholders,  rather than to
                            guarantee  or insure  against  losses.  Accordingly,
                            Advances   which   cannot  be   reimbursed   out  of
                            collections on or in respect of the related Mortgage
                            Loans  ("Nonrecoverable  Advances") will represent a
                            portion    of   the    losses   to   be   borne   by
                            Certificateholders.

                            The Master  Servicer will be entitled to interest on
                            any Advances made,  and the Master  Servicer and the
                            Special  Servicer  will each be entitled to interest
                            on certain  servicing  expenses incurred by it or on
                            its behalf,  such interest  accruing at the rate and
                            payable under the  circumstances  described  herein.
                            Interest accrued on outstanding Advances will result
                            in  a   reduction   in   amounts   payable   on  the
                            Certificates.     See     "Description     of    the
                            Certificates-Advances"      and     "-Subordination;
                            Allocation of Collateral Support Deficit" herein and
                            "Description of the Certificates-Advances in Respect
                            of  Delinquencies"  and "The  Pooling and  Servicing
                            Agreements-Certificate Account" in the Prospectus.

                            Each  Distribution  Date Statement  delivered by the
                            Trustee  to  the  Certificateholders   will  contain
                            information relating to the amounts of Advances made
                            with respect to the related  Distribution  Date. See
                            "Description   of   the    Certificates-Reports   to
                            Certificateholders;  Certain Available  Information"
                            herein and "Description of  Certificates-Reports  to
                            Certificateholders" in the Prospectus.

Subordination; Allocation of 
   Collateral Support 
   Deficit..................The rights of the holders of the Class B and Class C
                            Certificates to receive  distributions  with respect
                            to the  Mortgage  Loans will be  subordinate  to the
                            rights of the  holders of the  Senior  Certificates,
                            and  the  rights  of  the  holders  of the  Class  C
                            Certificates to receive  distributions  with respect
                            to the  Mortgage  Loans will be  subordinate  to the
                            rights of the  holders of the Class B  Certificates,
                            in each case to the extent  described  herein and in
                            the Prospectus.  This  subordination  is intended to
                            enhance  the  likelihood  of timely  receipt  by the
                            holders  of the  Senior  Certificates  of  the  full
                            amount  of all  Distributable  Certificate  Interest
                            payable  in  respect  of such  Certificates  on each
                            Distribution  Date, and the ultimate receipt by such
                            holders  of  principal  in an  amount  equal  to the
                            entire aggregate  Certificate  Balance of the Senior
                            Certificates.  Similarly,  but to a  lesser  degree,
                            this  subordination  is also intended to enhance the
                            likelihood  of timely  receipt by the holders of the
                            Class  B  Certificates  of the  full  amount  of all
                            Distributable   Certificate   Interest   payable  in
                            respect of such  Certificates  on each  Distribution
                            Date,  and the  ultimate  receipt by such holders of
                            principal   in  an  amount   equal  to  the   entire
                            Certificate  Balance  of the  Class B  Certificates.
                            Such  subordination  will  be  accomplished  by  the
                            application of the Available  Distribution Amount on
                            each  Distribution  Date  to  distributions  on  the
                            respective  Classes  of  Certificates  in the  order
                            described   herein   under   "Description   of   the
                            Certificates-Distributions-Priority".  No other form
                            of Credit  Support will be available for the benefit
                            of the holders of the Offered Certificates.

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

                            As  a  result   of  losses   and  other   shortfalls
                            experienced  with respect to the  Mortgage  Loans or
                            otherwise  with respect to the Trust Fund (which may
                            include   shortfalls   arising  both  from  interest
                            accrued   on   Advances   and  from   Nonrecoverable
                            Advances), the aggregate Stated Principal Balance of
                            the  Mortgage  Pool   expected  to  be   outstanding
                            immediately  following any Distribution  Date may be
                            less than the aggregate  Certificate  Balance of the
                            Certificates immediately following the distributions
                            on  such   Distribution   Date.  Such  deficit  (the
                            "Collateral  Support  Deficit")  will  be  allocated
                            first to the Class C Certificates, then to the Class
                            B Certificates  and last to the Class A Certificates
                            (in  reduction of their  Certificate  Balances),  in
                            each case until the related  Certificate Balance has
                            been  reduced  to  zero.  See  "Description  of  the
                            Certificates   -   Subordination;    Allocation   of
                            Collateral Support Deficit" herein.

Optional Termination........At its option, on any Distribution Date on which the
                            remaining  aggregate Stated Principal Balance of the
                            Mortgage  Pool is less than 5% of the  Initial  Pool
                            Balance,  the Master  Servicer or the  Depositor may
                            purchase   all  of  the   Mortgage   Loans  and  REO
                            Properties,  and thereby  effect  termination of the
                            Trust  Fund  and  early   retirement   of  the  then
                            outstanding  Certificates.  See  "Description of the
                            Certificates-Termination;        Retirement       of
                            Certificates" herein and in the Prospectus.

Certain Federal Income
  Tax Consequences..........An election  will be made to treat the Trust Fund as
                            a REMIC for Federal  income tax  purposes.  Upon the
                            issuance     of    the     Offered     Certificates,
                            _______________________,  counsel to the  Depositor,
                            will  deliver  its opinion  generally  to the effect
                            that, assuming compliance with all provisions of the
                            Pooling and Servicing Agreement,  for Federal income
                            tax purposes, the Trust Fund will qualify as a REMIC
                            under  Sections  860A through 860G of the Code.  For
                            Federal  income tax  purposes,  the Class A, Class B
                            and  Class  C  Certificates  will  be  the  "regular
                            interests"   in  the   REMIC,   and   the   Class  R
                            Certificates  will be the sole  class  of  "residual
                            interests" in the REMIC.

                            Under   the   REMIC   Regulations,   the   Class   R
                            Certificates   will  not  be   regarded   as  having
                            "significant  value" for  purposes of  applying  the
                            rules relating to "excess  inclusions." In addition,
                            the   Class   R    Certificates    may    constitute
                            "noneconomic" residual interests for purposes of the
                            REMIC   Regulations.   Transfers   of  the  Class  R
                            Certificates  will be  restricted  under the Pooling
                            and Servicing Agreement in the case of persons other
                            than U.S.  Persons (as  defined  herein) in a manner
                            designed  to  prevent a  transfer  of a  noneconomic
                            residual  interest from being  disregarded under the
                            REMIC  Regulations.  See "Certain Federal Income Tax
                            Consequences-Special  Tax Considerations  Applicable
                            to REMIC Residual  Certificates" herein and "Certain
                            Federal Income Tax  Consequences-REMICs-Taxation  of
                            Owners   of   REMIC   Residual   Certificates-Excess
                            Inclusions"   and   "-Noneconomic   REMIC   Residual
                            Certificates" in the Prospectus.

                            The Class R  Certificateholders  may be  required to
                            report an amount of taxable  income with  respect to
                            the  early  years  of the  Trust  Fund's  term  that
                            significantly  exceeds  distributions on the Class R
                            Certificates  during such years, with  corresponding
                            tax  deductions or losses  deferred  until the later
                            years of the Trust  Fund's term.  Accordingly,  on a
                            present value basis, the tax detriments occurring in
                            the earlier years may  substantially  exceed the sum
                            of any tax benefits in the later years. As a result,
                            the Class R  Certificateholders'  after-tax  rate of
                            return  may be  zero or  negative,  event  if  their
                            pre-tax rate of return is positive.

                            See "Yield and Maturity Considerations,"  especially
                            "-Additional Yield Considerations  Applicable Solely
                            to the Class R  Certificates",  and "Certain Federal
                            Income Tax  Consequences-Special  Tax Considerations
                            Applicable to REMIC Residual Certificates" herein.

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

Rating......................It is a condition of their  issuance that the Senior
                            Certificates be rated not lower than "___", and that
                            the Class B  Certificates  be rated  not lower  than
                            "___", by  _______________________  ([collectively,]
                            the "Rating Agenc[ies]"). 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.  A security  rating
                            does not address the  frequency  of  prepayments  of
                            Mortgage Loans, or the corresponding effect on yield
                            to   investors.   [The   following   disclosure   is
                            applicable to Stripped Interest  Certificates,  when
                            offered...  A security  rating  does not address the
                            frequency  or  likelihood  of  prepayments  (whether
                            voluntary or  involuntary) of Mortgage Loans, or the
                            possibility   that,  as  a  result  of  prepayments,
                            investors in the Class S Certificates  may realize a
                            lower than anticipated  yield or may fail to recover
                            fully  their  initial   investment.]   See  "Rating"
                            herein.

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

Legal Investment............[The Senior  Certificates will constitute  "mortgage
                            related  securities"  for purposes of SMMEA,  for so
                            long as they  are  rated  in one of the two  highest
                            ratings   categories  by  one  or  more   nationally
                            recognized  statistical rating organizations and, as
                            such, are legal  investments for certain entities to
                            the  extent  provided  in SMMEA.  Such  investments,
                            however,  will  be  subject  to  general  regulatory
                            considerations  governing investment practices under
                            state and  federal  law. In  addition,  institutions
                            whose investment activities are subject to review by
                            federal or state  regulatory  authorities  may be or
                            may  become  subject to  restrictions,  which may be
                            retroactively    imposed    by    such    regulatory
                            authorities,  on the investment by such institutions
                            in certain  forms of  mortgage  related  securities.
                            Furthermore,  certain  states have recently  enacted
                            legislation    overriding   the   legal   investment
                            provisions of SMMEA.]

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

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



<PAGE>



                                  RISK FACTORS

     Prospective purchasers of Offered Certificates should consider, among other
things,  the following risk factors (as well as the risk factors set forth under
"Risk Factors" in the Prospectus) in connection with an investment therein.

     Potential  Liability  to the Trust Fund  Relating to a  Materially  Adverse
Environmental  Condition.  [An  environmental  site  assessment was performed at
[each][all  but ___] of the Mortgaged  Properties  during the _____ month period
prior  to  the  Cut-off  Date.  [Note  any  special   environmental   problems.]
[Otherwise,]  no such  environmental  assessment  revealed any material  adverse
environmental  condition or circumstance at any Mortgaged Property[,  except for
(i) those cases in which the  condition or  circumstance  was  remediated  or an
escrow for such  remediation has been  established and (ii) those cases in which
an operations and maintenance plan or periodic  monitoring of nearby  properties
was  recommended,   which   recommendations  are  consistent  with  industrywide
practices].

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

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

     Increased Risk of Loss Associated With  Concentration of Mortgage Loans and
Borrowers.  Several of the Mortgage  Loans have Cut-off Date  Balances  that are
substantially  higher  than  the  average  Cut-off  Date  Balance.  In  general,
concentrations in a mortgage pool of loans with larger-than-average balances can
result in losses that are more  severe,  relative to the size of the pool,  than
would  be the  case if the  aggregate  balance  of the  pool  were  more  evenly
distributed.   Concentration  of  borrowers  also  poses  increased  risks.  For
instance,  if a borrower  that owns  several  Mortgaged  Properties  experiences
financial difficulty at one Mortgaged Property,  or at another  income-producing
property  that it  owns,  it could  attempt  to avert  foreclosure  by  filing a
bankruptcy petition that might have the effect of interrupting  Monthly Payments
for an indefinite period on all of the related Mortgage Loans.

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

     Increased Risk of Default  Associated  with Balloon  Payments.  None of the
Mortgage  Loans  is fully  amortizing  over its  term to  maturity.  Thus,  each
Mortgage Loan will have a substantial  payment (that is, a Balloon  Payment) due
at its stated maturity unless prepaid prior thereto. Loans with Balloon Payments
involve a greater likelihood of default than  self-amortizing  loans because the
ability of a borrower to make a Balloon  Payment  typically will depend upon its
ability either to refinance the loan or to sell the related mortgaged  property.
See "Risk Factors-Certain Factors Affecting Delinquency, Foreclosure and Loss of
the Mortgage  Loans-Increased  Risk of Default Associated With Balloon Payments"
in the Prospectus.

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

     [Risks  Particular to  Multifamily  Properties.  In the case of multifamily
lending in particular,  adverse economic conditions,  either local,  regional or
national,  may limit the amount of rent that can be charged  and may result in a
reduction in timely rent payments or a reduction in occupancy levels.  Occupancy
and rent levels may also be  affected  by  construction  of  additional  housing
units,  local military base closings and national and local politics,  including
current or future rent  stabilization  and rent control laws and agreements.  In
addition, the level of mortgage interest rates may encourage tenants to purchase
single-family housing. Further, the cost of operating a multifamily property may
increase,  including  the costs of utilities  and the costs of required  capital
expenditures.  All of these  conditions and events may increase the  possibility
that a borrower may be unable to meet its obligation under its Mortgage Loan.]

     [Risks Particular to ______________ Properties. [Add disclosure relating to
property types with respect to which there exists a material  concentration in a
particular Trust Fund.]]

     Risks  Relating  to Lack of  Certificateholder  Control  Over  Trust  Fund.
Certificateholders generally do not have a right to vote, except with respect to
required consents to certain amendments to the Pooling and Servicing  Agreement.
Furthermore,  Certificateholders  will  generally  not  have  the  right to make
decisions with respect to the  administration  of the Trust Fund. Such decisions
are  generally  made,  subject to the express terms of the Pooling and Servicing
Agreement,  by the Master  Servicer,  the Trustee,  the Special  Servicer or the
REMIC Administrator, as applicable. Any decision made by one of those parties in
respect  of  the  Trust  Fund,  even  if  made  in  the  best  interests  of the
Certificateholders (as determined by such party in its good faith and reasonable
judgment),  may be  contrary  to the  decision  that would have been made by the
holders of any  particular  Class of  Offered  Certificates  and may  negatively
affect the interests of such holders.

     Yield Risk Associated With Changes in Concentrations. If and as payments in
respect of principal (including any principal prepayments,  liquidations and the
principal portion of the repurchase prices of any Mortgage Loans repurchased due
to breaches of representations) are received with respect to the Mortgage Loans,
the remaining Mortgage Loans as a group may exhibit increased concentration with
respect  to  the  type  of  properties,  property  characteristics,   number  of
Mortgagors  and  affiliated   Mortgagors   and  geographic   location.   Because
unscheduled  collections  of principal  on the Mortgage  Loans is payable on the
Class A, Class B and Class C Certificates in sequential order, such Classes that
have a lower  sequential  priority are .relatively  more likely to be exposed to
any  risks  associated  with  changes  in  concentrations  of loan  or  property
characteristics.

     Subordination  of Class B and Class C  Certificates.  As and to the  extent
described  herein,  the  rights  of the  holders  of the  Class  B and  Class  C
Certificates to receive  distributions of amounts collected or advanced on or in
respect of the Mortgage  Loans will be  subordinated  to those of the holders of
the  Senior  Certificates  and also,  in the case of the  holders of the Class C
Certificates,  also to those of the  holders  of the Class B  Certificates.  See
"Description of the  Certificates-Distributions-Priority"  and  "-Subordination;
Allocation of Collateral Support Deficit" herein.

                        DESCRIPTION OF THE MORTGAGE POOL

General

     The Trust Fund will consist primarily of ___ conventional, balloon Mortgage
Loans with an Initial Pool Balance of  $_______________.  Each  Mortgage Loan is
evidenced  by a promissory  note (a "Mortgage  Note") and secured by a mortgage,
deed of trust or other similar security instrument (a "Mortgage") that creates a
first mortgage lien on a fee simple estate in a commercial or multifamily rental
property (a "Mortgaged Property").  All percentages of the Mortgage Loans, or of
any  specified  group of  Mortgage  Loans,  referred to herein  without  further
description are approximate  percentages by aggregate Cut-off Date Balance.  The
"Cut-off  Date  Balance" of any Mortgage  Loan is the unpaid  principal  balance
thereof as of the Cut-off  Date,  after  application  of all  payments due on or
before such date, whether or not received.

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

     On or prior to the Delivery  Date,  the Depositor will acquire the Mortgage
Loans from the Mortgage Loan Seller pursuant to the Purchase  Agreement and will
thereupon assign its interests in the Mortgage Loans,  without recourse,  to the
Trustee  for the  benefit of the  Certificateholders.  See "-The  Mortgage  Loan
Seller" herein and "The Pooling and Servicing  Agreements-Assignment of Mortgage
Loans;  Repurchases"  in the  Prospectus.  For purposes of the  Prospectus,  the
Mortgage Loan Seller  constitutes a "Mortgage Asset Seller".  The Mortgage Loans
were originated  between 19__ and 19__. The Mortgage Loan Seller originated ____
of the Mortgage  Loans,  which  represent ___% of the Initial Pool Balance,  and
acquired the remaining Mortgage Loans from the respective  originators  thereof,
generally in accordance  with the  underwriting  criteria  described below under
"-Underwriting Standards".

     Certain Payment Characteristics

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

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

     [Identify Mortgage Loan Index] The adjustments to the Mortgage Rates on the
ARM  Loans  may in each  case be based  on the  value  of the  related  Index as
available a specified  number of days prior to an Interest Rate Adjustment Date,
or may be based on the value of the related Index as most recently  published as
of an Interest  Rate  Adjustment  Date or as of a designated  date  preceding an
Interest Rate Adjustment  Date.  ____ of the ARM Loans,  which represent ___% of
the Initial Pool Balance,  provide for Interest Rate Adjustment Dates that occur
monthly;  ____ of the ARM  Loans,  which  represent  ___%  of the  Initial  Pool
Balance,  provide for Interest Rate Adjustment  Dates that occur  semi-annually;
and the  remaining ARM Loans  provide for Interest  Rate  Adjustment  Dates that
occur annually.

     The Monthly  Payments on each ARM Loan are  subject to  adjustment  on each
Payment  Adjustment  Date to an amount that would  amortize  fully the principal
balance of the Mortgage Loan over its then remaining  amortization  schedule and
pay  interest  at the  Mortgage  Rate in  effect  during  the one  month  period
preceding  such  Payment  Adjustment  Date.  The ARM Loans  provide  for Payment
Adjustment Dates that occur on the Due Date following each related Interest Rate
Adjustment Date. None of the ARM Loans provide for negative amortization.

     All of the Mortgage Loans provide for monthly  payments of principal  based
on amortization schedules  significantly longer than the remaining terms of such
Mortgage Loans.  Thus, each Mortgage Loan will have a Balloon Payment due at its
stated maturity date, unless prepaid prior thereto.

     No  Mortgage  Loan  currently  prohibits  principal  prepayments;  however,
[certain] of the Mortgage Loans impose fees or penalties ("Prepayment Premiums")
in connection with full or partial prepayments.  Prepayment Premiums are payable
to the Master Servicer as additional servicing  compensation,  to the extent not
otherwise applied to offset Prepayment Interest Shortfalls, and may be waived by
the Master  Servicer in accordance with the servicing  standard  described under
"Servicing of the Mortgage Loans-General" herein.

[The Index]

     Describe Index and include 5 year history.

[Delinquent and Nonperforming Mortgage Loans]

     [Describe  those  delinquent  and  nonperforming  Mortgage  Loans,  if any,
included in the Trust Fund.]

                      Additional Mortgage Loan Information

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

                      Mortgage Rates as of the Cut-off Date

<TABLE>
<CAPTION>
                                                              Number of                              Percent by
                                                              Mortgage      Aggregate Cut-off     Aggregate Cut-off
                Range of Mortgage Rates(%)                      Loans          Date Balance         Date Balance

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





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

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

Weighted Average
Mortgage Rate (All Mortgage Loans):
 ______% per annum
Weighted Average
Mortgage Rate (ARM Loans): ____% per annum
Weighted Average
Mortgage Rate (Fixed Rate Loans): _____% per annum



                         Gross Margins for the ARM Loans

<TABLE>
<CAPTION>
                                                                                                     Percent by
                                                              Number of     Aggregate Cut-off     Aggregate Cut-off
                Range of Mortgage Rates(%)                    ARM Loans        Date Balance         Date Balance

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



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

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

Weighted Average
Gross Margin: ____%



Frequency  of  Adjustments  to Mortgage  Rates and Monthly  Payments for the ARM
Loans
<TABLE>
<CAPTION>

                        Mortgage Rate     Monthly Payment     Number of                              Percent by
                         Adjustment          Adjustment        Mortgage     Aggregate Cut-off     Aggregate Cut-off
                          Frequency          Frequency          Loans          Date Balance         Date Balance

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


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

     Total.......................................             ==========      ===========           ===========  

</TABLE>


                Maximum Lifetime Mortgage Rates for the ARM Loans


<TABLE>
<CAPTION>
                                                                                                       Percent By
                     Range of Maximum                         Number of     Aggregate Cut-off     Aggregate Cut-off
               Lifetime Mortgage Rates (%)                    ARM Loans        Date Balance         Date Balance

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


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

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


Weighted Average Maximum Lifetime
Mortgage Rate (ARM Loans): _____% per annum (A)

- -----------------
(A) This  calculation  does not include the __________ ARM Loans without maximum
lifetime Mortgage Rates.



                Minimum Lifetime Mortgage Rates for the ARM Loans

<TABLE>
<CAPTION>
                                                                                                   Percent By
                     Range of Minimum                         Number of     Aggregate Cut-off     Aggregate Cut-off
               Lifetime Mortgage Rates (%)                    ARM Loans        Date Balance         Date Balance
               <S>                                            <C>           <C>                   <C>


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

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

Weighted Average Minimum Lifetime
Mortgage Rate (ARM Loans): _____% per annum (A)

- -----------------
(A) This  calculation  does not include the __________ ARM Loans without minimum
lifetime Mortgage Rates.



                 Maximum Annual Mortgage Rates for the ARM Loans

<TABLE>
<CAPTION>
                                                                                                      Percent by
                     Range of Maximum                         Number of     Aggregate Cut-off     Aggregate Cut-off
               Lifetime Mortgage Rates (%)                    ARM Loans        Date Balance         Date Balance
               <S>                                            <C>            <C>                  <C>






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

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

Weighted Average Maximum Annual
Mortgage Rate (ARM Loans): _____% per annum (A)

- -----------------
(A) This  calculation  does not include the __________ ARM Loans without maximum
annual Mortgage Rates.



                 Minimum Annual Mortgage Rates for the ARM Loans

<TABLE>
<CAPTION>
                                                                                                     Percent by
                     Range of Minimum                         Number of     Aggregate Cut-off     Aggregate Cut-off
               Lifetime Mortgage Rates (%)                    ARM Loans        Date Balance         Date Balance

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





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

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

Weighted Average Minimum Annual
Mortgage Rate (ARM Loans): _____% per annum (A)

- -----------------
(A) This  calculation  does not include the __________ ARM Loans without maximum
annual Mortgage Rates.



                              Cut-off Date Balances
<TABLE>
<CAPTION>

                                                              Number of                              Percent by
                       Cut-off Date                           Mortgage      Aggregate Cut-off     Aggregate Cut-off
                    Balance Range ($)                           Loans          Date Balance         Date Balance
                    <S>                                       <C>           <C>                   <C>






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

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

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

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

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



                          Types of Mortgaged Properties
<TABLE>
<CAPTION>

                                                                                     Percent by         Weighted
                              Number of         Aggregate          Aggregate          Aggregate          Average
                               Mortgage          Cut-off            Cut-off         Cut-off Date     Occupancy Rate
      Property Type            Loans           Date Balance         Balance           Balance

<S>                          <C>              <C>                  <C>              <C>
Multifamily.........           
[other property types]        ----------        ----------         ----------        ----------        ----------

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



              Geographic Concentration of the Mortgaged Properties
<TABLE>
<CAPTION>



                               Number of          Aggregate Cut-off     Percent by Aggregate     Weighted Average
         State              Mortgage Loans          Date Balance        Cut-off Date Balance         DSC Ratio

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

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

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



                  Original Term to Stated Maturity (in Months)
<TABLE>
<CAPTION>

                                                              Number of                              Percent by
                    Range in Original                         Mortgage      Aggregate Cut-off     Aggregate Cut-off
                    Terms (in Months)                           Loans          Date Balance         Date Balance

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

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

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

Weighted Average Original
Term to Stated Maturity
(All Mortgage Loans): ____ months

Weighted Average Original
Term to Stated Maturity
(ARM Loans): ____ months

Weighted Average Original
Term to Stated Maturity
(Fixed Rate Loans): ____ months


                  Remaining Term to Stated Maturity (in Months)
                             as of the Cut-off Date
<TABLE>
<CAPTION>

                                                              Number of                              Percent by
                    Range in Remaining                        Mortgage      Aggregate Cut-off     Aggregate Cut-off
                    Terms (in Months)                           Loans          Date Balance         Date Balance
                    <S>                                       <C>           <C>                   <C>

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

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

Weighted Average Remaining
Term to Stated Maturity
(All Mortgage Loans): ____ months

Weighted Average Remaining
Term to Stated Maturity
(ARM Loans): ____ months

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



                               Year of Origination

<TABLE>
<CAPTION>
                                                              Number of                              Percent by
                                                              Mortgage      Aggregate Cut-off     Aggregate Cut-off
                           Year                                 Loans          Date Balance         Date Balance
                           <S>                                <C>            <C>                  <C>

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

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



                           Year of Scheduled Maturity

<TABLE>
<CAPTION>
                                                              Number of                              Percent by
                                                              Mortgage      Aggregate Cut-off     Aggregate Cut-off
                           Year                                 Loans          Date Balance         Date Balance

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

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

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


<PAGE>



     The following table sets forth a range of Debt Service  Coverage Ratios for
the Mortgage Loans. The "Debt Service Coverage Ratio" set forth in the following
table for any Mortgage Loan is the ratio of (i) Net Operating Income produced by
the related Mortgaged Property for the period (annualized if the period was less
than one year) covered by the most recent operating  statement  available to the
Depositor to (ii) the amount of the Monthly  Payment in effect as of the Cut-off
Date  multiplied by 12. "Net Operating  Income" is the revenue  derived from the
use and operation of a Mortgaged Property (consisting primarily of rental income
and deposit  forfeitures),  less operating expenses (such as utilities,  general
administrative expenses, management fees, advertising, repairs and maintenance),
and further less fixed expenses  (such as insurance and real estate taxes).  Net
Operating Income generally does not reflect capital expenditures.  The following
table was prepared  using  operating  statements  obtained  from the  respective
mortgagors  or the related  property  managers.  In each case,  the  information
contained in such operating statements was unaudited, and the Depositor has made
no attempt to verify its accuracy. In the case of _____ Mortgage Loans (____ ARM
Loans and ____ Fixed Rate Loans),  representing __% of the Initial Pool Balance,
operating  statements  could not be  obtained,  and  accordingly,  Debt  Service
Coverage  Ratios for those Mortgage Loans were not  calculated.  The last day of
the period (which may not correspond to the end of the calendar year most recent
to the  Cut-off  Date)  covered by each  operating  statement  from which a Debt
Service  Coverage  Ratio was  calculated is set forth in Annex A with respect to
the related Mortgage Loan.


                         Debt Service Coverage Ratios(A)

<TABLE>
<CAPTION>
                         Range of                             Number of                              Percent by
                       Debt Service                           Mortgage      Aggregate Cut-off     Aggregate Cut-off
                     Coverage Ratios                            Loans          Date Balance         Date Balance
                     <S>                                      <C>           <C>                   <C>

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

Not Calculated (B)...............................             ==========       ==========            ==========
</TABLE>

Total
Weighted Average
Debt Service Coverage
Ratio (All Mortgage Loans): ______x(C)
Weighted Average
Debt Service Coverage
Ratio (ARM Loans): ______x(D)
Weighted Average
Debt Service Coverage
Ratio (Fixed Rate Loans): ______(E)

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

(A)  The Debt Service  Coverage Ratios are based on the most recently  available
     operating statements obtained from the respective mortgagors or the related
     property managers.

(B)  The  Debt  Service  Coverage  Ratios  for  these  Mortgage  Loans  were not
     calculated due to a lack of available operating statements.

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

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

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

     The  following  tables  set forth the range of LTV  Ratios of the  Mortgage
Loans at origination and the Cut-off Date. An "LTV Ratio" for any Mortgage Loan,
as of any date of determination,  is a fraction,  expressed as a percentage, the
numerator of which is the original  principal  balance of such  Mortgage Loan or
the  Cut-off  Date  Balance  of  such  Mortgage  Loan,  as  applicable,  and the
denominator of which is the appraised value of the related Mortgaged Property as
determined by an appraisal  thereof  obtained in connection with the origination
of such Mortgage Loan.  Because it is based on the value of a Mortgaged Property
determined as of loan origination,  the information set forth in the table below
is not necessarily a reliable measure of the related  borrower's  current equity
in each Mortgaged  Property.  In a declining real estate market, the fair market
value of a Mortgaged  Property could have decreased from the value determined at
origination,  and the current actual  loan-to-value ratio of a Mortgage Loan may
be higher than even its LTV Ratio at  origination,  notwithstanding  taking into
account amortization since origination.



                            LTV Ratios at Origination
<TABLE>
<CAPTION>

                                                           Number of                                 Percent by
                  Range of Original                         Mortgage        Aggregate Cut-off     Aggregate Cut-off
                    LTV Ratios(%)                            Loans             Date Balance         Date Balance

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


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

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

Weighted Average Original LTV
     Ratio (All Mortgage Loans):
     -----%

Weighted Average Original LTV
     Ratio (ARM Loans): _____%

Weighted Average Original LTV
     Ratio (Fixed Rate Loans):
     -----%



                           LTV Ratios at Cut-off Date
<TABLE>
<CAPTION>

                                                           Number of                                 Percent by
               Range of LTV Ratios(%)                       Mortgage        Aggregate Cut-off     Aggregate Cut-off
                 as of Cut-off Date                          Loans             Date Balance         Date Balance
 
               <S>                                         <C>               <C>                  <C>


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

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

Weighted Average LTV Ratio as
     of Cut-off Date (All
     Mortgage Loans):  _____%

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

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

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



                             Geographic Distribution
<TABLE>
<CAPTION>

                                                           Number of                                 Percent by
                                                            Mortgage        Aggregate Cut-off     Aggregate Cut-off
                        State                                Loans             Date Balance         Date Balance

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

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

Total                                                      ==========          ==========            ==========

</TABLE>


                                 Occupancy Rates

<TABLE>
<CAPTION>
                                                           Number of                                 Percent by
                      Range of                              Mortgage        Aggregate Cut-off     Aggregate Cut-off
                 Occupancy Rates(A)                          Loans             Date Balance         Date Balance

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


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

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

Weighted Average Occupancy Rate (All Mortgage Loans)(A):  _____%

Weighted Average Occupancy Rate (ARM Loans)(A):  _____%

Weighted Average Occupancy Rate (Fixed Rate Loans)(A):  _____%

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

(A)  Physical  occupancy  rates  calculated  based on rent rolls provided by the
     respective  Mortgagors  or related  property  managers as of a date no more
     than ___ months prior to the Cut-off Date.


            Prepayment Restrictions in Effect as of the Cut-off Date

<TABLE>
<CAPTION>
                                                           Cum.                          Weighted Averages
                                                  & by                 -------------------------------------------------------------
                                     Aggregate  Aggregate  % of                                                        Indicative
                                      Cut-off   Cut-off   Initial               Stated     Remaining                    Cut-off
       Prepayment          Number      Date       Date     Pool    Mortgage    Remaining    Amount.            Implied   Date
      Restrictions        of Loans    Balance   Balance    Rate       Rate    Term (Mo.)  Term (Mo.)    DSCR     DSR      LTV
      ------------        --------    -------   -------    ----       ----    ----------  ----------    ----     ---      ---
<S>                       <C>         <C>       <C>        <C>      <C>       <C>         <C>           <C>     <C>      <C>
Locked Out (A)
Yield Maintenance (B)
Declining Percentage
Premium
____% Premium
____% Premium
No Prepayment
Restrictions
                          --------     -------  -------    ----       ----    ----------  ----------    ----     ---      ---

TOTALS                    ========     =======  =======    ====       ====    ==========  ==========    ====     ===      ===
</TABLE>
- ------------------

(A)  The weighted  average term to the expiration of the lock-out periods is ___
     years.  _____ of the  Mortgage  Loans  within  their  lock-out  periods are
     subject to declining percentage Prepayment Premiums after the expiration of
     their lock-out periods; the remaining Mortgage Loans are subject to a yield
     maintenance-type  Prepayment  Premium  following such  expiration.  

(B)  All Mortgage Loans subject to yield  maintenance-type  Prepayment  Premiums
     remain  subject  to payment of the  Prepayment  Premium  until at least ___
     months prior to maturity.

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

     [Delinquencies. As of the Cut-off Date, [no] Mortgage Loan was more than 30
days delinquent in respect of any Monthly Payment.]

The Mortgage Loan Seller

     General.  [The  Mortgage  Loans  Seller  [, a  wholly-owned  subsidiary  of
__________,]  is a  _________________  organized  in  19___  under  the  laws of
__________________.  As of December 31, 199_, the Mortgage Loan Seller had a net
worth of approximately $_________________,  and currently holds and services for
its own account a total  residential  and commercial  mortgage loan portfolio of
approximately  $__________________,  of which approximately  $__________________
constitutes multifamily mortgage loans.]

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

Underwriting Standards

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

     [Description of underwriting standards.]

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

Representations and Warranties; Repurchases

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

     [Specify significant representations and warranties.]

     If the Mortgage Loan Seller has been  notified of a material  breach of any
of the foregoing  representations  and warranties as described in the Prospectus
and if the Mortgage  Loan Seller  cannot cure such breach  within a period of 90
days following its receipt of such notice, then the Mortgage Loan Seller will be
obligated  pursuant to the Purchase  Agreement (the relevant  rights under which
will be assigned,  together  with its  interests in the Mortgage  Loans,  by the
Depositor to the Trustee) to repurchase  the affected  Mortgage Loan within such
90-day  period at a price  (the  "Purchase  Price")  equal to the sum of (i) the
unpaid principal  balance of such Mortgage Loan, (ii) unpaid accrued interest on
such Mortgage Loan at the Mortgage Rate from the date to which interest was last
paid to the Due Date in the Due Period in which the  purchase  is to occur,  and
(iii) certain  servicing  expenses that are  reimbursable to the Master Servicer
and the Special Servicer.

     The  foregoing  repurchase  obligation  will  constitute  the  sole  remedy
available  to the  Certificateholders  and the  Trustee  for any  breach  of the
Mortgage Loan Seller's  representations  and  warranties  regarding the Mortgage
Loans.  The Mortgage Loan Seller will be the sole Warranting Party in respect of
the Mortgage  Loans,  and none of the Depositor,  the Master  Servicer or any of
their  affiliates  [(other than the Mortgage  Loan Seller)] will be obligated to
repurchase  any  affected  Mortgage  Loan in  connection  with a  breach  of the
Mortgage  Loan  Seller's  representations  and  warranties  if the Mortgage Loan
Seller  defaults on its  obligation to do so.  However,  the Depositor  will not
include any  Mortgage  Loan in the  Mortgage  Pool if  anything  has come to the
Depositor's  attention  prior to the Closing Date that would cause it to believe
that  the  representations  and  warranties  made by the  Mortgage  Loan  Seller
regarding such Mortgage Loan will not be correct in all material  respects.  See
"The   Pooling  and   Servicing   Agreements-Representations   and   Warranties;
Repurchases" in the Prospectus.

Changes in Mortgage Pool Characteristics

     The description in this Prospectus  Supplement of the Mortgage Pool and the
Mortgaged  Properties  is  based  upon  the  Mortgage  Pool  as  expected  to be
constituted at the time the Offered Certificates are issued, as adjusted for the
scheduled  principal  payments due on or before the Cut-off  Date.  Prior to the
issuance of the Offered  Certificates,  a Mortgage  Loan may be removed from the
Mortgage Pool if the Depositor deems such removal necessary or appropriate or if
it is prepaid.  A limited  number of other mortgage loans may be included in the
Mortgage  Pool  prior  to the  issuance  of  the  Offered  Certificates,  unless
including such Mortgage Loans would materially alter the  characteristics of the
Mortgage Pool as described herein.  The Depositor  believes that the information
set forth herein will be representative of the  characteristics  of the Mortgage
Pool as it will be constituted at the time the Offered  Certificates are issued,
although  the  range  of  Mortgage   Rates  and  maturities  and  certain  other
characteristics of the Mortgage Loans in the Mortgage Pool may vary.

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

                         SERVICING OF THE MORTGAGE LOANS

General

     Each of the Master  Servicer and the Special  Servicer  will be required to
service and administer the Mortgage  Loans for which it is  responsible,  either
directly  or through  sub-servicers,  on behalf of the  Trustee  and in the best
interests of and for the benefit of the Certificateholders (as determined by the
Master Servicer or the Special  Servicer,  as the case may be, in its good faith
and reasonable  judgment),  in accordance  with applicable law, the terms of the
Pooling and Servicing Agreement, the terms of the respective Mortgage Loans and,
to the extent consistent with the foregoing, in the same manner as would prudent
institutional  mortgage  lenders and loan  servicers  servicing  mortgage  loans
comparable  to the  Mortgage  Loans in the  jurisdictions  where  the  Mortgaged
Properties  are  located,  and with a view to the  maximization  of  timely  and
complete  recovery of principal  and  interest,  but without  regard to: (i) any
relationship that the Master Servicer or the Special  Servicer,  as the case may
be, or any  affiliate  thereof,  may have with the related  mortgagor;  (ii) the
ownership of any Certificate by the Master Servicer or the Special Servicer,  as
the case may be, or any affiliate  thereof;  (iii) the Master  Servicer's or the
Special Servicer's, as the case may be, obligation to make advances,  whether in
respect of delinquent  payments of principal and/or interest or to cover certain
servicing expenses; and (iv) the Master Servicer's or the Special Servicer's, as
the case may be,  right to  receive  compensation  for its  services  under  the
Pooling and Servicing Agreement or with respect to any particular transaction.

     Except as otherwise described under "-Inspections;  Collection of Operating
Information"  below,  the Master Servicer  initially will be responsible for the
servicing and  administration  of the entire  Mortgage Pool. With respect to any
Mortgage  Loan (i) which has a  Balloon  Payment  which is past due or any other
payment which is more than [60] days past due, (ii) as to which the borrower has
entered  into  or  consented  to  bankruptcy,   appointment  of  a  receiver  or
conservator or a similar insolvency  proceeding,  or the borrower has become the
subject of a decree or order for such a proceeding  which shall have remained in
force  undischarged or unstayed for a period of [60] days, (iii) as to which the
Master  Servicer  shall have  received  notice of the  foreclosure  or  proposed
foreclosure of any other lien on the Mortgaged Property, or (iv) as to which, in
the  judgment  of the Master  Servicer,  a payment  default  has  occurred or is
imminent  and is not likely to be cured by the  borrower  within [60] days,  and
prior to  acceleration  of  amounts  due  under  the  related  Mortgage  Note or
commencement of any foreclosure or similar proceedings, 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. If the related Mortgaged
Property is acquired in respect of any such Mortgage Loan (upon acquisition,  an
"REO  Property"),  whether through  foreclosure,  deed-in-lieu of foreclosure or
otherwise,  the  Special  Servicer  will  continue  to be  responsible  for  the
operation and  management  thereof.  The Mortgage  Loans serviced by the Special
Servicer are referred to herein as the "Specially  Serviced Mortgage Loans" and,
together with any REO Properties,  constitute the "Specially  Serviced  Mortgage
Assets". The Master Servicer shall have no responsibility for the performance by
the Special Servicer of its duties under the Pooling and Servicing Agreement.

     If any Specially  Serviced  Mortgage Loan, in accordance  with its original
terms or as modified in  accordance  with the Pooling and  Servicing  Agreement,
becomes a performing  Mortgage Loan for at least [90] days, the Special Servicer
will return servicing of such Mortgage Loan to the Master Servicer.

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

The Master Servicer

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

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

     [If and to the extent available and relevant to an investment decision: The
following table sets forth the historical prepayment information with respect to
the  Master  Servicer's  multifamily  and  commercial  mortgage  loan  servicing
portfolio:

Prepayment  Experience of Master Servicer's  Multifamily and Commercial Mortgage
Loan Servicing Portfolio

     [Table to include  relevant  information  regarding  the size of the Master
Servicer's  multifamily  and commercial  mortgage loan  servicing  portfolio (by
number  and/or  balance)  and the  portion  of such  loans  that was  subject to
prepayment.]]

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

The Special Servicer

     [_______________________________,    a   ____________________,    will   be
responsible  for the servicing  and  administration  of the  Specially  Serviced
Mortgage  Assets.  As of December 31,  19___,  the Special  Servicer had a total
mortgage  loan  servicing  portfolio of  approximately  $____________,  of which
approximately $_____________ represented multifamily mortgage loans.

     The  Special  Servicer  has ___ offices in ___ states with a total staff of
____   employees.    Its   principal    executive   offices   are   located   at
_________________________.]

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

Servicing and Other Compensation and Payment of Expenses

     The principal  compensation to be paid to the Master Servicer in respect of
its master  servicing  activities will be the Master  Servicing Fee. The "Master
Servicing  Fee" will be payable  monthly on a  loan-by-loan  basis from  amounts
received in respect of interest on each Mortgage Loan, will accrue in accordance
with the terms of the related  Mortgage  Note at a rate equal to  ________%  per
annum,  in the case of Mortgage  Loans other than  Specially  Serviced  Mortgage
Loans,  and ____% per annum, in the case of Specially  Serviced  Mortgage Loans,
and will be computed on the basis of the same principal  amount and for the same
period  respecting  which any related  interest  payment on the related Mortgage
Loan is computed.  [As additional  servicing  compensation,  the Master Servicer
will be entitled to retain all Prepayment Premiums,  assumption and modification
fees,  late  charges and penalty  interest  and, as and to the extent  described
below, Prepayment Interest Excesses collected from mortgagors.  In addition, the
Master  Servicer  is  authorized  but not  required  to  invest  or  direct  the
investment of funds held in the  Certificate  Account in Permitted  Investments,
and the Master  Servicer will be entitled to retain any interest or other income
earned on such funds.]

     The principal compensation to be paid to the Special Servicer in respect of
its special  servicing  activities  will  consist of the Special  Servicing  Fee
(together with the Master  Servicing Fee, the "Servicing  Fees") and the Workout
Fee. Like the Master Servicing Fee, the "Special  Servicing Fee" will be payable
monthly on a loan-by-loan  basis from amounts received in respect of interest on
each  Mortgage  Loan,  will accrue in  accordance  with the terms of the related
Mortgage Note at a rate equal to _____% per annum, in the case of Mortgage Loans
other than Specially Serviced Mortgage Loans, and ___% per annum, in the case of
Specially Serviced Mortgage Loans, and will be computed on the basis of the same
principal  amount and for the same period  respecting which any related interest
payment on the related Mortgage Loan is computed. The "Workout Fee" will equal a
specified  percentage  (varying  from  ____% to ____% (the  "Workout  Fee Rate")
depending on the related unpaid principal balance) of, and will be payable from,
all collections  and proceeds  received in respect of principal of each Mortgage
Loan which is or has been a Specially  Serviced  Mortgage Loan (including  those
for which servicing has been returned to the Master Servicer); provided that, in
the case of Liquidation  Proceeds,  the otherwise fixed Workout Fee Rate will be
proportionately reduced to reflect the extent to which, if at all, the principal
portion of such Liquidation  Proceeds is less than the unpaid principal  balance
of the  related  Mortgage  Loan  immediately  prior to the receipt  thereof.  As
additional  servicing  compensation,  the Special  Servicer  will be entitled to
retain all assumption and modification  fees received on Mortgage Loans serviced
thereby.

     Although  the Master  Servicer and Special  Servicer  are each  required to
service  and  administer  the  Mortgage  Pool in  accordance  with  the  general
servicing  standard described under "-General" above and,  accordingly,  without
regard to its right to receive  compensation  under the  Pooling  and  Servicing
Agreement,  additional  servicing  compensation  in the nature of assumption and
modification  fees,  Prepayment  Premiums and Prepayment  Interest  Excesses may
under certain circumstances provide the Master Servicer or the Special Servicer,
as the case may be, with an economic disincentive to comply with such standard.

     [If a  borrower  voluntarily  prepays a  Mortgage  Loan in whole or in part
during  any Due Period  (as  defined  herein) on a date that is prior to its Due
Date in such Due Period, a Prepayment  Interest  Shortfall may result. If such a
principal  prepayment  occurs  during any Due Period after the Due Date for such
Mortgage  Loan in such Due  Period,  the  amount  of  interest  (net of  related
Servicing  Fees) that  accrues on the amount of such  principal  prepayment  may
exceed (such excess, a "Prepayment Interest Excess") the corresponding amount of
interest  accruing  on the  Certificates.  As to any Due  Period,  to the extent
Prepayment  Interest Excesses  collected for all Mortgage Loans are greater than
Prepayment Interest Shortfalls incurred,  such excess will be paid to the Master
Servicer as additional servicing compensation.]

     [As  and  to  the  extent  described  herein  under   "Description  of  the
Certificates-Advances", the Master Servicer will be entitled to receive interest
on Advances,  and the Master Servicer and the Special  Servicer will be entitled
to receive  interest on  reimbursable  servicing  expenses,  such interest to be
paid,  contemporaneously  with  the  reimbursement  of the  related  Advance  or
servicing expense, out of any other collections on the Mortgage Loans.]

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

Modifications, Waivers and Amendments

     The Master Servicer or the Special Servicer may, consistent with its normal
servicing  practices,  agree to modify,  waive or amend any term of any Mortgage
Loan,  without  the consent of the  Trustee or any  Certificateholder,  subject,
however, to each of the following limitations, conditions and restrictions:

                  (a)  with  limited  exception,  the  Master  Servicer  and the
         Special Servicer may not agree to any modification, waiver or amendment
         that will (i) affect the amount or timing of any scheduled  payments of
         principal  or interest on the  Mortgage  Loan or (ii) in its  judgment,
         materially  impair the  security  for the  Mortgage  Loan or reduce the
         likelihood  of timely  payment of amounts due thereon;  unless,  in any
         such case, in the Master Servicer's or the Special Servicer's judgment,
         as the  case  may be,  a  material  default  on the  Mortgage  Loan has
         occurred  or a payment  default  is  reasonably  foreseeable,  and such
         modification,  waiver or  amendment is  reasonably  likely to produce a
         greater recovery with respect to the Mortgage Loan, taking into account
         the time value of money, than would liquidation.

               (b) [describe  additional  limitations to permitted  modification
          standards]

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

Inspections; Collection of Operating Information

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

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

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

Additional Obligations of the Master Servicer with Respect to ARM Loans

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

                         DESCRIPTION OF THE CERTIFICATES

General

     The  Certificates  will be issued  pursuant to the  Pooling  and  Servicing
Agreement and will  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  received  after the  Cut-off  Date
(exclusive  of payments of  principal  and interest due on or before the Cut-off
Date);  (ii) any REO  Property;  (iii) such funds or assets as from time to time
are deposited in the Certificate Account; (iv) the rights of the mortgagee under
all  insurance  policies  with  respect to the Mortgage  Loans;  and (v) certain
rights of the Depositor under the Purchase  Agreement  relating to Mortgage Loan
document  delivery  requirements and the  representations  and warranties of the
Mortgage Loan Seller regarding the Mortgage Loans.

     The Certificates will consist of the following four Classes:  (i) the Class
A  Certificates  and  the  Class  R  Certificates  (collectively,   the  "Senior
Certificates");   (ii)  the  Class  B  Certificates;   and  (iii)  the  Class  C
Certificates.  The Class A Certificates will have an initial Certificate Balance
of $____________,  which represents ____% of the Initial Pool Balance; the Class
B Certificates will have an initial Certificate Balance of $____________,  which
represents ____% of the Initial Pool Balance; the Class C Certificates will have
an initial  Certificate  Balance of $____________,  which represents ___% of the
Initial  Pool  Balance;  and  the  Class R  Certificates  will  have an  initial
Certificate   Balance  of  $100.  The  Certificate   Balance  of  any  Class  of
Certificates  outstanding  at any time  represents  the maximum amount which the
holders thereof are entitled to receive as distributions  allocable to principal
from the cash flow on the Mortgage Loans and the other assets in the Trust Fund.
On each Distribution Date, the Certificate Balance of each Class of Certificates
will be reduced by any  distributions  of  principal  actually  made on, and any
Collateral  Support Deficit actually allocated to, such Class of Certificates on
such Distribution Date.

     Only the Senior  Certificates  and the Class B Certificates  (collectively,
the "Offered  Certificates")  are offered hereby.  The Class C Certificates have
not been registered under the Securities Act of 1933 and are not offered hereby.

     The Class A Certificates will be issued,  maintained and transferred on the
book-entry  records of DTC and its  Participants in denominations of $25,000 and
integral  multiples of $1 in excess  thereof.  The Class B Certificates  will be
issued in fully  registered,  certificated form in denominations of $100,000 and
integral  multiples of $1,000 in excess  thereof,  with one Class B  Certificate
evidencing  an  additional   amount  equal  to  the  remainder  of  the  initial
Certificate  Balance of such Class.  The Class R Certificates  will be issued in
registered,  certificated  form  in  minimum  denominations  of  20%  Percentage
Interest in such  Class.  The  "Percentage  Interest"  evidenced  by any Offered
Certificate  is equal to the  initial  denomination  thereof as of the  Delivery
Date,  divided  by the  initial  Certificate  Balance  of the  Class to which it
belongs.

     The Class A  Certificates  will  initially  be  represented  by one or more
global Certificates  registered in the name of the nominee of DTC. The Depositor
has  been  informed  by DTC that  DTC's  nominee  will be Cede & Co.  No Class A
Certificate  Owner will be entitled to receive a Definitive  Class A Certificate
representing  its  interest  in such  Class,  except  as set forth  below  under
"-Book-Entry  Registration  of  the  Class  A  Certificates-Definitive  Class  A
Certificates".  Unless and until Definitive Class A Certificates are issued, all
references  to  actions by  holders  of the Class A  Certificates  will refer to
actions taken by DTC upon instructions  received from Class A Certificate Owners
through  its  Participants,  and all  references  herein to  payments,  notices,
reports  and  statements  to holders of the Class A  Certificates  will refer to
payments notices, reports and statements to DTC or Cede & Co., as the registered
holder of the Class A  Certificates,  for  distribution  to Class A  Certificate
Owners  through  its  Participants  in  accordance  with  DTC  procedures.   See
"Description  of  the   Certificates-Book-Entry   Registration   and  Definitive
Certificates" in the Prospectus.

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

Book-Entry Registration of the Class A Certificates

     General.  Class A  Certificate  Owners  that  are not  Direct  or  Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other  interests in, the Class A Certificates  may do so only through Direct and
Indirect Participants.  In addition, Class A Certificate Owners will receive all
distributions of principal of and interest on the Class A Certificates  from the
Trustee through DTC and its Direct and Indirect Participants. Accordingly, Class
A Certificate Owners may experience delays in their receipt of payments.  Unless
and until Definitive Class A Certificates are issued, it is anticipated that the
only  registered  Certificateholder  of the Class A Certificates  will be Cede &
Co., as nominee of DTC. Class A Certificate Owners will not be recognized by the
Trustee or the Master  Servicer as  Certificateholders,  as such term is used in
the Pooling and  Servicing  Agreement,  and Class A  Certificate  Owners will be
permitted to receive information furnished to Certificateholders and to exercise
the rights of Certificateholders  only indirectly through DTC and its Direct and
Indirect Participants.

     Under the rules,  regulations and procedures creating and affecting DTC and
its operations (the "Rules"),  DTC is required to make  book-entry  transfers of
the  Class  A  Certificates  among  Participants  and to  receive  and  transmit
distributions of principal of, and interest on, the Class A Certificates. Direct
and Indirect  Participants  with which Class A Certificate  Owners have accounts
with  respect  to the  Class  A  Certificates  similarly  are  required  to make
book-entry  transfers and receive and transmit such  distributions  on behalf of
their  respective  Class A Certificate  Owners.  Accordingly,  although  Class A
Certificate  Owners  will not possess  physical  certificates  evidencing  their
interests in the Class A  Certificates,  the Rules  provide a mechanism by which
Class A Certificate Owners, through their Direct and Indirect Participants, will
receive  distributions and will be able to transfer their interests in the Class
A Certificates.

     None of the  Depositor,  the Master  Servicer or the Trustee  will have any
liability  for any  actions  taken  by DTC or its  nominee,  including,  without
limitation,  actions for any aspect of the records  relating to or payments made
on account of beneficial ownership interests in the Class A Certificates held by
Cede & Co., as nominee for DTC, or for maintaining, supervising or reviewing any
records relating to such beneficial ownership interest.

     Definitive Class A Certificates.  Definitive  Class A Certificates  will be
issued to Class A Certificate  Owners or their  nominees,  respectively,  rather
than to DTC or its nominee,  only under the limited  conditions set forth in the
Prospectus under  "Description of the  Certificates-Book-Entry  Registration and
Definitive Certificates."

     Upon the  occurrence  of an event  described in the  Prospectus in the last
paragraph under  "Description of the  Certificates-Book-Entry  Registration  and
Definitive Certificates," the Trustee is required to notify, through DTC, Direct
Participants  who have  ownership  of Class A  Certificates  as indicated on the
records of DTC of the  availability  of Definitive  Class A  Certificates.  Upon
surrender  by  DTC of the  definitive  certificates  representing  the  Class  A
Certificates and upon receipt of instructions from DTC for re-registration,  the
Trustee will reissue the Class A Certificates as Definitive Class A Certificates
issued  in  the  respective  principal  amounts  owned  by  individual  Class  A
Certificate  Owners,  and  thereafter  the Trustee and the Master  Servicer will
recognize   the   holders   of  such   Definitive   Class  A   Certificates   as
Certificateholders under the Pooling and Servicing Agreement.

     For additional information regarding DTC and Certificates maintained on the
book-entry  records  thereof,  see  "Description of the  Certificates-Book-Entry
Registration and Definitive Certificates" in the Prospectus.

Distributions

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

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

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

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

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

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

     (b)  all  Advances  made  by the  Master  Servicer  with  respect  to  such
Distribution  Date.  See  "The  Pooling  and  Servicing   Agreements-Certificate
Account" in the Prospectus.

     The "Due Period" for each  Distribution Date will be the period that begins
on the [second] day of the month preceding the month in which such  Distribution
Date occurs and ends on the [first] day of the month in which such  Distribution
Date occurs. For purposes of the discussion in the Prospectus, the Due Period is
also the Prepayment Period. The "Determination  Date" for each Distribution Date
is the [15th] day of the month in which such Distribution Date occurs or, if any
such [15th] day is not a business day, then the next preceding business day.

     Priority.  On  each  Distribution  Date,  for so  long  as the  Certificate
Balances  of the  Offered  Certificates  have not  been  reduced  to  zero,  the
[Trustee] will (except as otherwise described under "-Termination; Retirement of
Certificates" below) apply amounts on deposit in the Certificate Account, to the
extent of the Available Distribution Amount, in the following order of priority:

     (1)  to   distributions   of   interest   to  the  holders  of  the  Senior
          Certificates,  pro rata among the respective  Classes  thereof,  in an
          amount equal to all Distributable  Certificate  Interest in respect of
          the Senior  Certificates for such Distribution Date and, to the extent
          not previously paid, for all prior Distribution Dates;

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

     (3)  to distributions to the holders of the Class A Certificates, until all
          amounts of  Collateral  Support  Deficit  previously  allocated to the
          Class  A  Certificates,  but  not  previously  reimbursed,  have  been
          reimbursed in full;

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

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

     (6)  to  distributions  to the holders of the Class B  Certificates , until
          all amounts of Collateral Support Deficit previously  allocated to the
          Class  B  Certificates,  but  not  previously  reimbursed,  have  been
          reimbursed in full;

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

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

     (9)  to distributions to the holders of the Class C Certificates, until all
          amounts of  Collateral  Support  Deficit  previously  allocated to the
          Class  C  Certificates,  but  not  previously  reimbursed,  have  been
          reimbursed in full; and

     (10) to  distributions  to the  holders of the Class R  Certificates  in an
          amount  equal  to the  remaining  balance,  if any,  of the  Available
          Distribution Amount.

     The distributions of principal to the holders of the Senior Certificates as
described  in clause (2) above will be paid first to the  holders of the Class R
Certificates  until the Certificate  Balance of such  Certificates is reduced to
zero, and then to the holders of the Class A  Certificates.  Accordingly,  it is
expected  that the  Certificate  Balance  of the Class R  Certificates  would be
reduced to zero on the initial Distribution Date and that no other distributions
of interest or principal  would  thereafter be made on the Class R  Certificates
except pursuant to subparagraph (10) immediately above.

     Reimbursement of previously  allocated  Collateral Support Deficit will not
constitute  distributions of principal for any purpose and will not result in an
additional  reduction in the Certificate Balance of the Class of Certificates in
respect of which any such reimbursement is made.

     Pass-Through  Rates.  The  Pass-Through  Rate  applicable  to each Class of
Certificates  for the initial  Distribution  Date will equal _______% per annum.
With respect to any  Distribution  Date  subsequent to the initial  Distribution
Date,  the  Pass-Through  Rate for each  Class of  Certificates  will  equal the
weighted average of the applicable Effective Net Mortgage Rates for the Mortgage
Loans,  weighted  on the basis of their  respective  Stated  Principal  Balances
immediately  prior to such  Distribution  Date. For purposes of calculating  the
Pass-Through  Rate for any Class of Certificates and any Distribution  Date, the
"applicable  Effective Net Mortgage Rate" for each Mortgage Loan is: (a) if such
Mortgage  Loan  accrues  interest on the basis of a 360-day year  consisting  of
twelve  30-day  months (a  "30/360  basis",  which is the basis of  accrual  for
interest on the Certificates), the Net Mortgage Rate in effect for such Mortgage
Loan as of the commencement of the related Due Period;  and (b) if such Mortgage
Loan does not accrue  interest on a 30/360 basis,  the annualized  rate at which
interest would have to accrue during the one month period preceding the Due Date
for such  Mortgage Loan during the related Due Period on a 30/360 basis in order
to produce the aggregate amount of interest (adjusted to the actual Net Mortgage
Rate) accrued during such period. The "Net Mortgage Rate" for each Mortgage Loan
is equal to the  related  Mortgage  Rate in  effect  from  time to time less the
Servicing Fee Rate.

     Distributable   Certificate   Interest.   The  "Distributable   Certificate
Interest" in respect of each Class of Certificates  for each  Distribution  Date
represents that portion of the Accrued  Certificate  Interest in respect of such
Class of  Certificates  for such  Distribution  Date that is net of such Class's
allocable  share  (calculated  as  described  below)  of  the  aggregate  of any
Prepayment  Interest Shortfalls  resulting from voluntary principal  prepayments
made on the Mortgage  Loans during the related Due Period that are not offset by
Prepayment  Interest  Excesses  collected  during the  related  Due Period  (the
aggregate  of such  Prepayment  Interest  Shortfalls  that are not so  offset or
covered,  as to such Distribution Date, the "Net Aggregate  Prepayment  Interest
Shortfall").

     The "Accrued Certificate Interest" in respect of each Class of Certificates
for each  Distribution Date is equal to one month's interest at the Pass-Through
Rate applicable to such Class of Certificates for such Distribution Date accrued
on the  related  Certificate  Balance  outstanding  immediately  prior  to  such
Distribution Date. Accrued Certificate  Interest will be calculated on the basis
of a 360-day year consisting of twelve 30-day months.

     The portion of the Net  Aggregate  Prepayment  Interest  Shortfall  for any
Distribution Date that is allocable to each Class of Certificates will equal the
product of (a) such Net Aggregate  Prepayment Interest Shortfall,  multiplied by
(b) a  fraction,  the  numerator  of which is equal to the  Accrued  Certificate
Interest in respect of such Class of Certificates  for such  Distribution  Date,
and the  denominator  of which is equal to the Accrued  Certificate  Interest in
respect of all the Classes of Certificates for such Distribution Date.

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

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

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

     The   "Ownership   Percentage"   evidenced  by  any  Class  or  Classes  of
Certificates as of any date of determination will equal a fraction, expressed as
a percentage,  the numerator of which is the then Certificate Balance(s) of such
Class(es) of  Certificates,  and the  denominator of which is the then aggregate
Stated Principal Balance of the Mortgage Pool.

     Certain Calculations with Respect to Individual Mortgage Loans. The "Stated
Principal  Balance" of each Mortgage Loan outstanding at any time represents the
principal  balance  of such  Mortgage  Loan  ultimately  due and  payable to the
Certificateholders  subject  to the  Special  Servicer's  right to  receive  any
Workout Fee with respect to such Mortgage Loan. The Stated Principal  Balance of
each Mortgage Loan will initially equal the Cut-off Date Balance thereof and, on
each  Distribution  Date,  will be reduced by the  portion of the  Distributable
Principal for such date that is  attributable  to such Mortgage Loan. The Stated
Principal  Balance of a Mortgage Loan may also be reduced in connection with any
forced  reduction of the actual unpaid  principal  balance  thereof imposed by a
court presiding over a bankruptcy proceeding wherein the related borrower is the
debtor.  See  "Certain  Legal  Aspects of Mortgage  Loans-Foreclosure-Bankruptcy
Laws" in the  Prospectus.  If any Mortgage Loan is paid in full or such Mortgage
Loan (or any  Mortgaged  Property  acquired  in respect  thereof)  is  otherwise
liquidated,  then, as of the first Distribution Date that follows the end of the
Due  Period  in  which  such  payment  in  full  or  liquidation  occurred,  and
notwithstanding  that a loss  may  have  occurred  in  connection  with any such
liquidation, the Stated Principal Balance of such Mortgage Loan shall be zero.

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

Subordination; Allocation of Collateral Support Deficit

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

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

     On each Distribution  Date,  immediately  following the distributions to be
made to the  Certificateholders  on such date, the [Trustee] is to calculate the
amount,  if any,  by which (i) the  aggregate  Stated  Principal  Balance of the
Mortgage Pool expected to be outstanding immediately following such Distribution
Date is less  than  (ii) the then  aggregate  Certificate  Balance  of the REMIC
Regular  Certificates  (any such deficit,  "Collateral  Support  Deficit").  The
[Trustee] will be required to allocate any such Collateral Support Deficit among
the  respective  Classes  of  Certificates  as  follows:  first,  to the Class C
Certificates,   until  the  remaining  Certificate  Balance  of  such  Class  of
Certificates is reduced to zero; second, to the Class B Certificates,  until the
remaining  Certificate Balance of such Class of Certificates is reduced to zero;
and last, to the Class A Certificates,  until the remaining  Certificate Balance
of such Class of  Certificates  has been  reduced  to zero.  Any  allocation  of
Collateral  Support Deficit to a Class of Certificates  will be made by reducing
the  Certificate  Balance  thereof by the amount so  allocated.  Any  Collateral
Support  Deficit  allocated  to a Class of REMIC  Regular  Certificates  will be
allocated  among the respective  Certificates of such Class in proportion to the
Percentage  Interests evidenced thereby. In general,  Collateral Support Deficit
will result from the  occurrence  of: (i) losses and other  shortfalls  on or in
respect  of  the  Mortgage  Loans,   including  as  a  result  of  defaults  and
delinquencies thereon,  Nonrecoverable  Advances made in respect thereof and the
payment to the Master  Servicer of interest  on Advances  and certain  servicing
expenses; and (ii) certain unanticipated, non-Mortgage Loan specific expenses of
the Trust Fund,  including  certain  reimbursements  to the Trustee as described
under "The Pooling and  Servicing  Agreements - Certain  Matters  Regarding  the
Trustee" in the Prospectus,  certain  reimbursements  to the Master Servicer and
the Depositor as described under "The Pooling and Servicing Agreements - Certain
Matters  Regarding the Master  Servicer and the Depositor" in the Prospectus and
certain  federal,  state and local  taxes,  and  certain  tax-related  expenses,
payable out of the Trust Fund as described  under  "Certain  Federal  Income Tax
Consequences  - REMICs -  Prohibited  Transactions  Tax and Other Taxes " in the
Prospectus.  Accordingly,  the  allocation  of  Collateral  Support  Deficit  as
described  above will  constitute an  allocation of losses and other  shortfalls
experienced by the Trust Fund.

Advances

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

     The Master Servicer will be entitled to recover any Advance made out of its
own funds from any amounts collected in respect of the Mortgage Loan as to which
such  Advance  was made,  whether in the form of late  payments,  Insurance  and
Condemnation  Proceeds,  Liquidation Proceeds or otherwise ("Related Proceeds").
Notwithstanding the foregoing, the Master Servicer will not be obligated to make
any Advance that it determines in its reasonable  good faith judgment  would, if
made, not be recoverable out of Related Proceeds (a  "Nonrecoverable  Advance"),
and the Master  Servicer  will be entitled  to recover  any  Advance  that it so
determines to be a Nonrecoverable Advance out of general funds on deposit in the
Certificate  Account.  Nonrecoverable  Advances will  represent a portion of the
losses  to  be  borne  by  the  Certificateholders.   See  "Description  of  the
Certificates-Advances   in  Respect  of  Delinquencies"  and  "The  Pooling  and
Servicing Agreements-Certificate Account" in the Prospectus.

     In connection  with its recovery of any Advance or  reimbursable  servicing
expense,  each of the Master Servicer and the Special  Servicer will be entitled
to be paid,  out of any  amounts  then on  deposit in the  Certificate  Account,
interest at ____% per annum (the "Reimbursement  Rate") accrued on the amount of
such  Advance or  expense  from the date made to but not  including  the date of
reimbursement.

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

     Each  Distribution   Date  Statement   delivered  by  the  Trustee  to  the
Certificateholders  will contain information relating to the amounts of Advances
made with respect to the related  Distribution  Date.  See  "Description  of the
Certificates-Reports  to  Certificateholders;   Certain  Available  Information"
herein and "Description of  Certificates-Reports  to  Certificateholders" in the
Prospectus.

Reports to Certificateholders; Certain Available Information

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

     The  Pooling and  Servicing  Agreement  requires  that the  [Trustee]  make
available at its offices primarily  responsible for [administration of the Trust
Fund],  during  normal  business  hours,  for review by any holder of an Offered
Certificate,  originals or copies of, among other things,  the following  items:
(a) the Pooling and Servicing  Agreement  and any  amendments  thereto,  (b) all
Distribution  Date  Statements  delivered  to holders of the  relevant  Class of
Offered  Certificates  since the Delivery Date,  (c) all officer's  certificates
delivered to the Trustee since the Delivery Date as described under "The Pooling
and Servicing  Agreements-Evidence as to Compliance" in the Prospectus,  (d) all
accountants'  reports  delivered  to the  Trustee  since  the  Delivery  Date as
described under "The Pooling and Servicing Agreements-Evidence as to Compliance"
in the Prospectus, (e) the most recent property inspection report prepared by or
on behalf of the Special  Servicer  and  delivered  to the Trustee in respect of
each Mortgaged  Property,  (f) the most recent annual operating  statements,  if
any,  collected  by or on behalf of the Special  Servicer  and  delivered to the
Trustee  in  respect  of  each   Mortgaged   Property,   and  (g)  any  and  all
modifications,  waivers and  amendments  of the terms of a Mortgage Loan entered
into by the  Master  Servicer  or the  Special  Servicer  and  delivered  to the
Trustee. Copies of any and all of the foregoing items will be available from the
[Trustee]  upon request;  however,  the  [Trustee]  will be permitted to require
payment  of a sum  sufficient  to cover the  reasonable  costs and  expenses  of
providing such copies.

     Until  such  time  as  Definitive  Class A  Certificates  are  issued,  the
foregoing  information  will be available to Class A Certificate  Owners only to
the  extent  it is  forwarded  by or  otherwise  available  through  DTC and its
Participants.   Conveyance  of  notices  and  other  communications  by  DTC  to
Participants,  and by  Participants  to  Class  A  Certificate  Owners,  will be
governed by  arrangements  among them,  subject to any  statutory or  regulatory
requirements  as may be in effect from time to time.  The Master  Servicer,  the
Special Servicer,  the Trustee,  the Depositor,  the REMIC Administrator and the
Certificate Registrar are required to recognize as Certificateholders only those
persons in whose names the  Certificates are registered on the books and records
of the  Certificate  Registrar.  The  initial  registered  holder of the Class A
Certificates will be Cede & Co. as nominee for DTC.

Voting Rights

     At all times during the term of the Pooling and  Servicing  Agreement,  the
voting  rights for the series  offered  hereby (the  "Voting  Rights")  shall be
allocated among the respective  Classes of  Certificateholders  in proportion to
the Certificate  Balances of their  Certificates.  Voting Rights  allocated to a
Class of Certificateholders  shall be allocated among such Certificateholders in
proportion  to  the   Percentage   Interests   evidenced  by  their   respective
Certificates.

Termination; Retirement of Certificates

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

     Any such  purchase  by the  Master  Servicer  or the  Depositor  of all the
Mortgage  Loans and other  assets in the Trust Fund is  required to be made at a
price  equal  to (a) the  sum of (i) the  aggregate  Purchase  Price  of all the
Mortgage Loans (exclusive of REO Loans) then included in the Trust Fund and (ii)
the aggregate fair market value of all REO Properties then included in the Trust
Fund (which fair market value for any REO Property may be less than the Purchase
Price for the  corresponding  REO Loan), as determined by an appraiser  mutually
agreed upon by the Master  Servicer and the Trustee,  over (b) the  aggregate of
amounts  payable or  reimbursable  to the Master  Servicer under the Pooling and
Servicing  Agreement.  Such  purchase  will effect early  retirement of the then
outstanding  Offered  Certificates,  but the right of the Master Servicer or the
Depositor to effect such termination is subject to the requirement that the then
aggregate Stated  Principal  Balance of the Mortgage Pool be less than 5% of the
Initial Pool Balance.

     On the final  Distribution  Date,  the aggregate  amount paid by the Master
Servicer or the Depositor,  as the case may be, for the Mortgage Loans and other
assets in the Trust Fund (if the Trust Fund is to be  terminated  as a result of
the purchase  described in the  preceding  paragraph),  together  with all other
amounts on deposit in the  Certificate  Account and not  otherwise  payable to a
person  other  than the  Certificateholders  (see  "The  Pooling  and  Servicing
Agreements-Certificate Account" in the Prospectus), will be applied generally as
described above under  "-Distributions-Priority",  except that the distributions
of  principal  described   thereunder  will,  in  the  case  of  each  Class  of
Certificates,  be made,  subject to available  funds,  in an amount equal to the
related Certificate Balance then outstanding.

The Trustee

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

                        YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

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

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

     Rate and  Timing of  Principal  Payments.  The yield to  holders of Offered
Certificates that are purchased at a discount or premium will be affected by the
rate and timing of principal payments on the Mortgage Loans (including principal
prepayments on the Mortgage Loans  resulting from both voluntary  prepayments by
the mortgagors and involuntary  liquidations).  The rate and timing of principal
payments on the  Mortgage  Loans will in turn be  affected  by the  amortization
schedules thereof,  the dates on which Balloon Payments are due and the rate and
timing of  principal  prepayments  and  other  unscheduled  collections  thereon
(including for this purpose, collections made in connection with liquidations of
Mortgage  Loans due to  defaults,  casualties  or  condemnations  affecting  the
Mortgaged  Properties,  or purchases  of Mortgage  Loans out of the Trust Fund).
Prepayments and, assuming the respective stated maturity dates therefor have not
occurred,  liquidations  and  purchases  of the Mortgage  Loans,  will result in
distributions  on the Offered  Certificates  of amounts that would  otherwise be
distributed  over the  remaining  terms of the Mortgage  Loans.  Defaults on the
Mortgage Loans,  particularly at or near their stated maturity dates, may result
in  significant  delays in payments of  principal  on the  Mortgage  Loans (and,
accordingly,  on the Offered  Certificates)  while  work-outs are  negotiated or
foreclosures are completed. See "Servicing of the Mortgage  Loans-Modifications,
Waivers   and    Amendments"    herein   and   "The   Pooling   and    Servicing
Agreements-Realization Upon Defaulted Mortgage Loans" and "Certain Legal Aspects
of Mortgage Loans-Foreclosure" in the Prospectus.  Because the rate of principal
payments on the  Mortgage  Loans will  depend on future  events and a variety of
factors (as described  below),  no assurance can be given as to such rate or the
rate of principal  prepayments in particular.  The Depositor is not aware of any
relevant  publicly  available or  authoritative  statistics  with respect to the
historical  prepayment  experience of a large group of mortgage loans comparable
to the Mortgage Loans.

     The  extent  to  which  the  yield to  maturity  of any  Class  of  Offered
Certificates may vary from the anticipated  yield will depend upon the degree to
which such  Certificates are purchased at a discount or premium and when, and to
what degree, payments of principal on the Mortgage Loans are in turn distributed
on such  Certificates.  An investor should consider,  in the case of any Offered
Certificate  purchased  at a discount,  the risk that a slower than  anticipated
rate of principal  payments on such Certificate  could result in an actual yield
to such  investor that is lower than the  anticipated  yield and, in the case of
any  Offered  Certificate  purchased  at a premium,  the risk that a faster than
anticipated rate of principal  payments on such  Certificate  could result in an
actual  yield to such  investor  that is lower than the  anticipated  yield.  In
general,  the earlier a payment of principal  is made on an Offered  Certificate
purchased  at a  discount  or  premium,  the  greater  will be the  effect on an
investor's yield to maturity.  As a result, the effect on an investor's yield of
principal payments on such investor's Offered  Certificates  occurring at a rate
higher  (or  lower)  than  the  rate  anticipated  by the  investor  during  any
particular  period would not be fully offset by a subsequent  like reduction (or
increase) in the rate of principal payments.

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

     Certain  Relevant  Factors.  The rate and timing of principal  payments and
defaults and the  severity of losses on the Mortgage  Loans may be affected by a
number of factors, including, without limitation, prevailing interest rates, the
terms of the  Mortgage  Loans  (for  example,  Prepayment  Premiums,  adjustable
Mortgage  Rates and  amortization  terms that  require  Balloon  Payments),  the
demographics and relative  economic vitality of the areas in which the Mortgaged
Properties are located and the general  supply and demand for rental  properties
in such areas,  the  quality of  management  of the  Mortgaged  Properties,  the
servicing  of the  Mortgage  Loans,  possible  changes  in tax  laws  and  other
opportunities  for  investment.  See  "Risk  Factors"  and  "Description  of the
Mortgage   Pool"   herein  and  "Risk   Factors"   and   "Yield   and   Maturity
Considerations-Yield and Prepayment Considerations" in the Prospectus.

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

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

     The Depositor  makes no  representation  as to the particular  factors that
will affect the rate and timing of  prepayments  and  defaults  on the  Mortgage
Loans,  as to the relative  importance of such factors,  as to the percentage of
the principal  balance of the Mortgage Loans that will be prepaid or as to which
a  default  will  have  occurred  as of any  date or as to the  overall  rate of
prepayment or default on the Mortgage Loans.

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

     Unpaid Distributable  Certificate Interest. As described under "Description
of  the  Certificates-Distributions-Priority"  herein,  if  the  portion  of the
Available  Distribution Amount distributable in respect of interest on any Class
of Offered  Certificates on any Distribution Date is less than the Distributable
Certificate  Interest  then  payable  for  such  Class,  the  shortfall  will be
distributable   to  holders  of  such  Class  of   Certificates   on  subsequent
Distribution  Dates, to the extent of available  funds.  Any such shortfall will
not bear interest,  however,  and will therefore  negatively affect the yield to
maturity of such Class of Certificates for so long as it is outstanding.

Weighted Average Life

     The weighted average life of an Offered  Certificate  refers to the average
amount of time that will elapse from the date of its issuance  until each dollar
allocable to principal of such  Certificate is distributed to the investor.  The
weighted  average life of an Offered  Certificate  will be influenced  by, among
other  things,  the rate at which  principal  on the  Mortgage  Loans is paid or
otherwise  collected,  which  may  be in the  form  of  scheduled  amortization,
voluntary  prepayments,  Insurance  and  Condemnation  Proceeds and  Liquidation
Proceeds.

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

     The following  tables  indicate the  percentage of the initial  Certificate
Balance of each of the Class A Certificates  and the Class B  Certificates  that
would be  outstanding  after  each of the dates  shown at  various  CPRs and the
corresponding  weighted  average  life of each such Class of  Certificates.  The
tables  have been  prepared  on the basis of the  following  assumptions,  among
others: (i) scheduled monthly payments of principal and interest on the Mortgage
Loans, in each case prior to any prepayment of the loan, will be timely received
(with no  defaults)  and  will be  distributed  on the  25th  day of each  month
commencing  in  ________  199___;  (ii) the  Mortgage  Rate in  effect  for each
Mortgage  Loan as of the  Cut-off  Date will remain in effect (a) in the case of
each Fixed Rate Loan, to maturity  and, (b) in the case of each ARM Loan,  until
its next  Interest  Rate  Adjustment  Date,  when a new Mortgage Rate that is to
remain in effect to  maturity  will be  calculated  reflecting  the value of the
related Index as of ________,  199__,  subject to such Mortgage  Loan's lifetime
and/or  periodic rate caps and floors,  if any;  (iii) all Mortgage Loans accrue
and pay  interest on a 30/360  basis;  (iv) the monthly  principal  and interest
payment due for each Mortgage  Loan on the first Due Date  following the Cut-off
Date will  continue  to be due (a) in the case of each Fixed Rate Loan,  on each
Due Date  until  maturity  and (b) in the case of each ARM Loan,  until its next
Payment  Adjustment  Date, when a new payment that is to be due on each Due Date
until maturity will be calculated  reflecting the appropriate  Mortgage Rate and
remaining amortization term; (v) any principal prepayments on the Mortgage Loans
will be received on their  respective Due Dates at the respective  levels of CPR
set forth in the tables, and there will be no Net Aggregate  Prepayment Interest
Shortfalls in connection  therewith;  and (vi) the Mortgage Loan Seller will not
be required to repurchase any Mortgage Loan, and neither the Master Servicer nor
the Depositor  will  exercise its option to purchase all the Mortgage  Loans and
thereby  cause an early  termination  of the Trust Fund.  To the extent that the
Mortgage Loans have  characteristics that differ from those assumed in preparing
the tables set forth below, the Class A Certificates or the Class B Certificates
may mature earlier or later than indicated by the tables.  It is highly unlikely
that the Mortgage  Loans will prepay at any constant rate until maturity or that
all the Mortgage Loans will prepay at the same rate. In addition,  variations in
the actual  prepayment  experience  and the balance of the  Mortgage  Loans that
prepay may increase or decrease the percentages of initial Certificate  Balances
(and weighted average lives) shown in the following tables.  Such variations may
occur even if the average  prepayment  experience of the Mortgage  Loans were to
equal any of the specified CPR percentages. Investors are urged to conduct their
own analyses of the rates at which the Mortgage Loans may be expected to prepay.
Based on the foregoing assumptions,  the following table indicates the resulting
weighted average lives of the Class A Certificates and sets forth the percentage
of the initial  Certificate  Balance of the Class A  Certificates  that would be
outstanding after each of the dates shown at the indicated CPRs.


                Percent of the Initial Certificate Balance of the
                   Class A Certificates at the Respective CPRs
                                Set Forth Below:
<TABLE>
<CAPTION>

Date                                    0%           %         %        %          %
- ----                                    --          ---       ---      ---        ---
<S>                                    <C>         <C>       <C>      <C>        <C>  
Delivery Date.....                     100.0       100.0     100.0    100.0      100.0
_________ 25, 1998.................
_________ 25, 1999.................
_________ 25, 2000.................
_________ 25, 2001.................
_________ 25, 2002.................
_________ 25, 2003.................
_________ 25, 2004.................
_________ 25, 2005.................
_________ 25, 2006.................
Weighted Average Life (years)(A)...
</TABLE>

- ----

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

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


                Percent of the Initial Certificate Balance of the
                   Class B Certificates at the Respective CPRs
                                Set Forth Below:
<TABLE>
<CAPTION>

Date                                      0%        %         %          %          %
- ----                                      --       ---       ---        ---        ---
<S>                                      <C>      <C>       <C>        <C>        <C>  
Delivery Date.....                       100.0    100.0     100.0      100.0      100.0
_________ 25, 1998....................
_________ 25, 1999....................
_________ 25, 2000....................
_________ 25, 2001....................
_________ 25, 2002....................
_________ 25, 2003....................
_________ 25, 2004....................
_________ 25, 2005....................
_________ 25, 2006....................
Weighted Average Life (years)(A)......
</TABLE>

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

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

[The following disclosure is applicable to Stripped Interest Certificates,  when
offered...

Yield Sensitivity of the Class S Certificates

     The  yield to  maturity  of the  Class S  Certificates  will be  especially
sensitive to the prepayment,  repurchase and default  experience on the Mortgage
Loans,  which may  fluctuate  significantly  from time to time.  A rapid rate of
principal payments will have a material negative effect on the yield to maturity
of the Class S  Certificates.  There can be no assurance that the Mortgage Loans
will  prepay  at any  particular  rate.  Prospective  investors  in the  Class S
Certificates should fully consider the associated risks, including the risk that
such investors may not fully recover their initial investment.

     The  following  table  indicates  the  sensitivity  of the pre-tax yield to
maturity on the Class S Certificates to various  constant rates of prepayment on
the Mortgage Loans by projecting the monthly  aggregate  payments of interest on
the Class S  Certificates  and computing  the  corresponding  pre-tax  yields to
maturity  on a  corporate  bond  equivalent  basis,  based  on  the  assumptions
described in the third  paragraph  under the heading  "--Weighted  Average Life"
above,  including the assumptions  regarding the characteristics and performance
of  the  Mortgage  Loans  which  differ  from  the  actual  characteristics  and
performance  thereof and assuming the aggregate  purchase price set forth below.
Any  differences  between such  assumptions and the actual  characteristics  and
performance of the Mortgage Loans and of the Class S Certificates  may result in
yields being  different  from those shown in such table.  Discrepancies  between
assumed and actual  characteristics and performance  underscore the hypothetical
nature of the  table,  which is  provided  only to give a  general  sense of the
sensitivity of yields in varying prepayment scenarios.


              Pre-Tax Yield to Maturity of the Class S Certificates
                              at the Following CPRs
<TABLE>
<CAPTION>

Assumed Purchase Price                                  0%         %          %          %          %           %
- ----------------------                                  --        ---        ---        ---        ---     ---
<S>                                                    <C>        <C>        <C>        <C>        <C>   
$________________.........................             ____%      ____%      ____%      ____%      ____%       ____%
</TABLE>

     Each  pre-tax  yield to  maturity  set  forth in the  preceding  table  was
calculated by determining the monthly  discount rate which,  when applied to the
assumed stream of cash flows to be paid on the Class S Certificates, would cause
the  discounted  present value of such assumed stream of cash flows to equal the
assumed purchase price listed in the table.  Accrued interest is included in the
assumed  purchase price and is used in computing the corporate  bond  equivalent
yields shown. These yields do not take into account the different interest rates
at  which  investors  may  be  able  to  reinvest  funds  received  by  them  as
distributions on the Class S Certificates, and thus do not reflect the return on
any investment in the Class S  Certificates  when any  reinvestment  rates other
than the discount rates are considered.

     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 cash flows
is critical to determining  yields, the pre-tax yield to maturity on the Class S
Certificates is likely to differ from those shown in the tables,  even if all of
the Mortgage  Loans prepay at the  indicated  CPRs over any given time period or
over the entire life of the Certificates.

     There  can be no  assurance  that the  Mortgage  Loans  will  prepay at any
particular  rate or that the yield on the Class S  Certificates  will conform to
the  yields  described  herein.  Investors  are urged to make  their  investment
decisions  based on the  determinations  as to  anticipated  rates of prepayment
under a variety of scenarios. Investors in the Class S Certificates should fully
consider the risk that a rapid rate of  prepayments  on the Mortgage Loans could
result in the failure of such investors to fully recover their investments.]

Additional Yield Considerations Applicable Solely to the Class R Certificates

     The  Class R  Certificateholders'  after-tax  rate of return on the Class R
Certificates  will reflect  their  pre-tax rate of return,  reduced by the taxes
required to be paid with respect to the Class R Certificates. Holders of Class R
Certificates may have tax liabilities with respect to their Certificates  during
the  early  years  of the  Trust  Fund's  term  that  substantially  exceed  any
distributions  payable thereon during any such period.  In addition,  holders of
Class R Certificates may have tax liabilities with respect to their Certificates
the  present  value  of  which  substantially   exceeds  the  present  value  of
distributions  payable  thereon  and of any tax  benefits  that may  arise  with
respect  thereto.  Accordingly,  the  after-tax  rate of  return  on the Class R
Certificates  may  be  negative  or may  otherwise  be  significantly  adversely
affected.  The timing and amount of taxable income  attributable  to the Class R
Certificates  will  depend on,  among  other  things,  the timing and amounts of
prepayments and losses experienced with respect to the Mortgage Pool.

     The Class R Certificateholders  should consult their tax advisors as to the
effect  of  taxes  and the  receipt  of any  payments  made to such  holders  in
connection  with the purchase of the Class R Certificates  on after-tax rates of
return on such  Certificates.  See  "Certain  Federal  Income Tax  Consequences"
herein and in the Prospectus.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     Upon the issuance of the Offered  Certificates,  [Cadwalader,  Wickersham &
Taft], counsel to the Depositor,  will deliver the following opinion:  [Assuming
compliance  with the  provisions  of the Pooling and  Servicing  Agreement,  for
federal  income  tax  purposes,  the Trust Fund will  qualify as a "real  estate
mortgage  investment  conduit" (a "REMIC")  within the meaning of Sections  860A
through 860G (the "REMIC  Provisions") of the Internal Revenue Code of 1986 (the
"Code"),  and (i) the Class A, Class B and Class C  Certificates  will  evidence
"regular  interests" in such REMIC and (ii) the Class R Certificates will be the
sole class of "residual interests" in such REMIC, each within the meaning of the
REMIC  Provisions in effect on the date hereof.]  [Assuming  compliance with the
Pooling and Servicing Agreement, for federal income tax purposes, the Trust Fund
will be classified as a grantor trust under Subpart E, part I of subchapter J of
the  Code,  and  not  as  an  association  taxable  as  a  corporation  or  as a
partnership.]

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

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

     The Offered  Certificates  will be treated as assets  described  in Section
7701(a)(19)(C)  of the Code and "real  estate  assets"  within  the  meaning  of
Section  856(c)(5)(A)  of the  Code,  and  interest  (including  original  issue
discount,  if any) on the Offered  Certificates  will be interest  described  in
Section  856(c)(3)(B) of the Code.  Moreover,  the Offered  Certificates will be
"qualified  mortgages" within the meaning of Section 860G(a)(3) of the Code. See
"Certain Federal Income Tax  Consequences-REMICs-Characterization of Investments
in REMIC Certificates" in the Prospectus.

     ________________________,    a   _______________,   will   act   as   REMIC
Administrator  for the Trust Fund.  [The Master Servicer will be responsible for
the fees and normal  disbursements  of the REMIC  Administrator.]  See  "Certain
Federal  Income  Tax   Consequences-REMICs-Reporting  and  Other  Administrative
Matters" and "The Pooling and Servicing Agreements-Certain Matters Regarding the
Master  Servicer,   the  Special  Servicer,  the  REMIC  Administrator  and  the
Depositor",  "-Events of  Default"  and  "-Rights  Upon Event of Default" in the
Prospectus.

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

Special Tax Considerations Applicable to REMIC Residual Certificates

     The IRS has issued REMIC Regulations that  significantly  affect holders of
REMIC Residual  Certificates.  The REMIC Regulations impose  restrictions on the
transfer or acquisition  of certain  residual  interests,  including the Class R
Certificates.   In  addition,   the  REMIC  Regulations  provide  special  rules
applicable to the transfer of "noneconomic"  residual interests to U.S. Persons.
Pursuant to the Pooling and Servicing  Agreement,  the Class R Certificates  may
not be transferred to certain non-U.S.  Persons. See "Certain Federal Income Tax
Consequences--REMICS--Taxation  of Owners of REMIC Residual Certificates" in the
Prospectus. A transfer to a U.S. Person of "noneconomic" residual interests will
be disregarded for all federal income tax purposes, and the purported transferor
of "noneconomic" residual interests will continue to remain liable for any taxes
due with respect to the income on such  residual  interests,  if "a  significant
purpose of the  transfer was to impede the  assessment  or  collection  of tax."
Based  on the  REMIC  Regulations,  the  Class  R  Certificates  may  constitute
noneconomic residual interests during some or all of their terms for purposes of
the REMIC Regulations and,  accordingly,  if a significant purpose of a transfer
is to impede the  assessment  or  collection  of tax,  transfers  of the Class R
Certificates may be disregarded and purported  transferors may remain liable for
any taxes due with  respect  to the  income  on the  Class R  Certificates.  All
transfers of the Class R  Certificates  will be subject to certain  restrictions
under the terms of the  Pooling and  Servicing  Agreement  that are  intended to
reduce the possibility of any such transfer being disregarded to the extent that
the Class R Certificates constitute noneconomic residual interests. See "Certain
Federal  Income  Tax  Consequences-REMICs-Taxation  of Owners of REMIC  Residual
Certificates-Noneconomic REMIC Residual Certificates" in the Prospectus.

     The  Class R  Certificateholders  may be  required  to  report an amount of
taxable  income with respect to the earlier  accrual  periods of the term of the
Trust Fund that significantly exceeds the amount of cash distributions  received
by such  Certificateholders  from the Trust Fund with  respect to such  periods.
Furthermore,  the tax on such  income  may exceed  the cash  distributions  with
respect to such periods.  Consequently,  Class R Certificateholders  should have
other  sources of funds  sufficient  to pay any federal  income taxes due in the
earlier  years of the Trust  Fund's term as a result of their  ownership  of the
Class R  Certificates.  In addition,  the  required  inclusion of this amount of
taxable income during the Trust Fund's earlier  accrual periods and the deferral
of  corresponding  tax losses or deductions until later accrual periods or until
the ultimate sale or  disposition  of a Class R Certificate  (or possibly  later
under the "wash sale"  rules of Section  1091 of the Code) may cause the Class R
Certificateholders'  after-tax rate of return to be zero or negative even if the
Class R  Certificateholders'  pre-tax rate of return is positive.  That is, on a
present value basis, the Class R  Certificateholders'  resulting tax liabilities
could  substantially  exceed the sum of any tax  benefits  and the amount of any
cash distributions on the Class R Certificates over their life.

     Potential  investors in Class R Certificates should be aware that under the
Pooling and Servicing  Agreement,  the holder of the largest Percentage Interest
in the Class R Certificates shall, by its acceptance of such Certificates, agree
to  irrevocably  appoint the Master  Servicer as its agent to perform all of the
duties of the tax matters person for the REMIC.

     Purchasers  of the Class R  Certificates  are  strongly  advised to consult
their tax advisors as to the economic and tax consequences of investment in such
Certificates.

     For further  information  regarding the federal income tax  consequences of
investing   in   the   Class   R   Certificates,   see   "Yield   and   Maturity
Considerations-Additional  Yield Considerations Applicable Solely to the Class R
Certificates"      herein     and      "Certain      Federal      Income     Tax
Consequences-REMICs-Taxation  of Owners of REMIC Residual  Certificates"  in the
Prospectus.

                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in an Underwriting Agreement,
dated _____________, 199_ (the "Underwriting Agreement"), ______________________
(the  "Underwriter") has agreed to purchase and the Depositor has agreed to sell
to the Underwriter each class of the Offered  Certificates.  It is expected that
delivery  of the  Class A  Certificates  will be made  only in  book-entry  form
through the Same Day Funds  Settlement  System of DTC,  and that the delivery of
the  Class B and  Class R  Certificates  will  be  made  at the  offices  of the
Underwriter,  _____________________,  on or about  _____________,  199_  against
payment therefor in immediately available funds.

     The Underwriting  Agreement provides that the obligation of the Underwriter
to pay for and accept  delivery of its  Certificates  is subject to, among other
things,  the receipt of certain  legal  opinions  and to the  conditions,  among
others,  that no stop order  suspending  the  effectiveness  of the  Depositor's
Registration  Statement  shall be in effect,  and that no  proceedings  for such
purpose shall be pending  before or threatened  by the  Securities  and Exchange
Commission.

     The  distribution  of the Offered  Certificates  by the  Underwriter may be
effected from time to time in one or more negotiated transactions, or otherwise,
at  varying  prices  to be  determined  at the  time of  sale.  Proceeds  to the
Depositor from the sale of the Offered  Certificates,  before deducting expenses
payable  by  the  Depositor,  will  be  approximately  ____%  of  the  aggregate
Certificate  Balance of the Offered  Certificates  plus accrued interest thereon
from the Cut-off Date. The Underwriter  may effect such  transactions by selling
its  Certificates  to  or  through   dealers,   and  such  dealers  may  receive
compensation in the form of underwriting  discounts,  concessions or commissions
from the  Underwriter for whom they act as agent. In connection with the sale of
the  Offered  Certificates,  the  Underwriter  may be  deemed  to have  received
compensation  from the Depositor in the form of underwriting  compensation.  The
Underwriter  and any  dealers  that  participate  with such  Underwriter  in the
distribution of the Offered  Certificates  may be deemed to be underwriters  and
any profit on the resale of the Offered  Certificates  positioned by them may be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933, as amended.

     The Underwriting  Agreement  provides that the Depositor will indemnify the
Underwriter, and that under limited circumstances the Underwriter will indemnify
the Depositor,  against  certain civil  liabilities  under the Securities Act of
1933,  as amended,  or  contribute  to  payments  required to be made in respect
thereof.

     There  can  be no  assurance  that  a  secondary  market  for  the  Offered
Certificates  will develop or, if it does develop,  that it will  continue.  The
primary  source of ongoing  information  available to investors  concerning  the
Offered  Certificates will be the monthly statements discussed in the Prospectus
under "Description of the  Certificates--Reports  to Certificateholders,"  which
will include information as to the outstanding  principal balance of the Offered
Certificates and the status of the applicable form of credit enhancement. Except
as  described  herein  under  "Description  of  the   Certificates--Reports   to
Certificateholders;  Certain Available  Information",  there can be no assurance
that any  additional  information  regarding  the Offered  Certificates  will be
available through any other source.  In addition,  the Depositor is not aware of
any source through which price information  about the Offered  Certificates will
be  generally  available  on an  ongoing  basis.  The  limited  nature  of  such
information   regarding  the  Offered  Certificates  may  adversely  affect  the
liquidity  of the  Offered  Certificates,  even if a  secondary  market  for the
Offered Certificates becomes available.

     [If and to the  extent  required  by  applicable  law or  regulation,  this
Prospectus  Supplement  and the  Prospectus  will be used by the  Underwriter in
connection  with offers and sales related to  market-making  transactions in the
Offered  Certificates  with respect to which the Underwriter  acts as principal.
The Underwriter may also act as agent in such transactions. Sales may be made at
negotiated prices determined at the time of sale.]

                                  LEGAL MATTERS

     Certain legal matters relating to the Certificates  will be passed upon for
the Depositor by Robert W. Long, Jr.,  Assistant  General Counsel of NationsBank
Corporation.  Certain legal matters relating to the Certificates  will be passed
upon for the  Underwriter by  [Cadwalader,  Wickersham & Taft].  Certain federal
income tax matters and other  matters  will be passed upon for the  Depositor by
[Cadwalader, Wickersham & Taft].

                                     RATING

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

     A securities  rating on mortgage  pass-through  certificates  addresses the
likelihood  of the  receipt by holders  thereof  of  payments  to which they are
entitled. The rating takes into consideration the credit quality of the mortgage
pool,  structural and legal aspects  associated with the  certificates,  and the
extent to which the payment  stream from the  mortgage  pool is adequate to make
payments   required  under  the   certificates.   The  ratings  on  the  Offered
Certificates do not, however, constitute a statement regarding the likelihood or
frequency of  prepayments  (whether  voluntary or  involuntary)  on the Mortgage
Loans,   [The   following   disclosure  is   applicable  to  Stripped   Interest
Certificates, when offered... or the possibility that as a result of prepayments
investors in the Class S Certificates may realize a lower than anticipated yield
or may fail to recover fully their initial investment.]

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

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

                                LEGAL INVESTMENT

     [As long as the  Senior  Certificates  are rated in one of the two  highest
rating  categories  by at least one  nationally  recognized  statistical  rating
organization,   the  Senior  Certificates  will  constitute   "mortgage  related
securities"  within the meaning of SMMEA, and as such will be legal  investments
for persons, trusts, corporations,  partnerships,  associations, business trusts
and  business  entities  (including  depository  institutions,   life  insurance
companies and pension funds)  created  pursuant to or existing under the laws of
the United States or of any State whose  authorized  investments  are subject to
state  regulation to the same extent that,  under  applicable  law,  obligations
issued by or guaranteed as to principal and interest by the United States or any
agency  or  instrumentality   thereof  constitute  legal  investments  for  such
entities.  Under SMMEA,  however,  if a State enacted legislation on or prior to
October 3, 1991 specifically limiting the legal investment authority of any such
entities with respect to "mortgage  related  securities,"  such  securities will
constitute  legal  investments for entities  subject to such legislation only to
the extent  provided  therein.  Certain  States have enacted  legislation  which
overrides the preemption provisions of SMMEA.]

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

     The Depositor makes no representation as to the proper  characterization of
any class of Offered Certificates for legal investment or other purposes,  or as
to the ability of  particular  investors  to purchase  the Offered  Certificates
under applicable legal investment or other restrictions.  All institutions whose
investment  activities  are subject to legal  investment  laws and  regulations,
regulatory  capital  requirements  or review by  regulatory  authorities  should
consult with their own legal advisors in determining  whether and to what extent
the Offered Certificates constitute legal investments for them or are subject to
investment, capital or other restrictions.

     See "Legal Investment" in the Prospectus.

                              ERISA CONSIDERATIONS

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

     The  U.S.  Department  of  Labor  issued  to  NationsBank   Corporation  an
individual prohibited  transaction  exemption,  Prohibited Transaction Exemption
93-31 (the  "Exemption"),  which  generally  exempts from the application of the
prohibited  transaction provisions of Section 406 of ERISA, and the excise taxes
imposed on such prohibited  transactions pursuant to Sections 4975(a) and (b) of
the Code and  Section  501(i)  of ERISA,  certain  transactions,  among  others,
relating to the servicing and operation of mortgage pools,  such as the Mortgage
Pool, and the purchase, sale and holding of mortgage pass-through  certificates,
such as the Class A Certificates, underwritten by an Underwriter (as hereinafter
defined),  provided  that  certain  conditions  set forth in the  Exemption  are
satisfied.  For  purposes  of this  Section  "ERISA  Considerations",  the  term
"Underwriter" shall include (a) NationsBank Corporation, (b) any person directly
or indirectly, through one or more intermediaries, controlling, controlled by or
under common  control with  NationsBank  Corporation,  and (c) any member of the
underwriting  syndicate or selling  group of which a person  described in (a) or
(b) is a manager or co-manager with respect to the Class A Certificates.

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

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

     The  Exemption  also  requires  that the  Trust  Fund  meet  the  following
requirements:  (i) the Trust Fund must consist solely of assets of the type that
have been included in other investment  pools;  (ii)  certificates in such other
investment pools must have been rated in one of the three highest  categories of
Standard & Poor's,  Moody's,  Duff & Phelps or Fitch for at least one year prior
to the Plan's  acquisition of Class A  Certificates;  and (iii)  certificates in
such other  investment  pools must have been  purchased by investors  other than
Plans  for at  least  one  year  prior  to any  Plan's  acquisition  of  Class A
Certificates.

     If the general conditions of the Exemption are satisfied, the Exemption may
provide an exemption from the restrictions imposed by Sections 406(a) and 407(a)
of ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b) of the
Code by reason of Sections 4975(c)(1) (A) through (D) of the Code) in connection
with  (i)  the  direct  or  indirect  sale,  exchange  or  transfer  of  Class A
Certificates in the initial issuance of Certificates between the Depositor or an
Underwriter and a Plan when the Depositor,  the  Underwriter,  the Trustee,  the
Master Servicer,  the Special Servicer, a Sub-Servicer or a mortgagor is a Party
in Interest  with  respect to the  investing  Plan,  (ii) the direct or indirect
acquisition or  disposition in the secondary  market of the Class A Certificates
by a Plan and (iii) the holding of Class A Certificates by a Plan.  However,  no
exemption is provided from the restrictions of Sections 406(a)(1)(E),  406(a)(2)
and 407 of ERISA for the  acquisition  or  holding of a Class A  Certificate  on
behalf of an "Excluded  Plan" by any person who has  discretionary  authority or
renders  investment advice with respect to the assets of such Excluded Plan. For
purposes  hereof,  an  Excluded  Plan is a Plan  sponsored  by any member of the
Restricted Group.

     If certain  specific  conditions of the Exemption are also  satisfied,  the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section  4975(c)(1)(E) of
the Code in  connection  with (1) the  direct  or  indirect  sale,  exchange  or
transfer of Class A Certificates in the initial issuance of Certificates between
the Depositor or an Underwriter and a Plan when the person who has discretionary
authority or renders  investment  advice with respect to the  investment of Plan
assets in such Certificates is (a) a mortgagor with respect to 5% or less of the
fair market  value of the  Mortgage  Loans or (b) an affiliate of such a person,
(2) the direct or indirect acquisition or disposition in the secondary market of
Class A Certificates  by a Plan and (3) the holding of Class A Certificates by a
Plan.

     Further, if certain specific conditions of the Exemption are satisfied, the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(a),  406(b) and 407(a) of ERISA,  and the taxes imposed by Sections  4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection with the servicing, management and operation of the Mortgage Pool.

     The Exemption also may provide an exemption from the  restrictions  imposed
by  Sections  406(a) and  407(a) of ERISA,  and the taxes  imposed  by  Sections
4975(a) and (b) of the Code by reason of Sections  4975(c)(1) (a) through (D) of
the Code if such  restrictions  are deemed to otherwise  apply merely  because a
person is deemed to be a Party in Interest with respect to an investing  Plan by
virtue  of  providing  services  to the Plan (or by  virtue  of  having  certain
specified  relationships  to such a person)  solely  as a result  of the  Plan's
ownership of Offered Certificates.

     Before  purchasing  a Class A  Certificate,  a  fiduciary  of a Plan should
itself confirm that (i) the Class A Certificates  constitute  "certificates" for
purposes of the Exemption and (ii) the specific and general  conditions  and the
other requirements set forth in the Exemption would be satisfied. In addition to
making its own  determination  as to the  availability  of the exemptive  relief
provided in the Exemption,  the Plan fiduciary  should consider the availability
of any other prohibited  transaction  exemptions.  See "ERISA Considerations" in
the Prospectus.  A purchaser of a Class A Certificate should be aware,  however,
that even if the conditions  specified in one or more  exemptions are satisfied,
the scope of relief  provided by an exemption may not cover all acts which might
be construed as prohibited transactions.

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


<PAGE>




No dealer,  salesman or other person has been authorized to give any information
or to make any representations  not contained in this Prospectus  Supplement and
the Prospectus and, if given or made, such information or  representations  must
not be  relied  upon  as  having  been  authorized  by the  Depositor  or by the
Underwriter.  This Prospectus Supplement and the Prospectus do not constitute an
offer to sell,  or a  solicitation  of an offer to buy, the  securities  offered
hereby to anyone in any  jurisdiction  in which the person  making such offer or
solicitation  is not  qualified  to do so or to anyone to whom it is unlawful to
make any such offer or  solicitation.  Neither the  delivery of this  Prospectus
Supplement  and the  Prospectus  nor any sale made  hereunder  shall,  under any
circumstances,  create an  implication  that  information  herein or  therein is
correct  as of any time  since  the date of this  Prospectus  Supplement  or the
Prospectus.
                                                                           
                     TABLE OF CONTENTS
                                                                           
                                                                           
                                                       Page                
                                                       ----


                   Prospectus Supplement
Summary............................................
Risk Factors.......................................                          
Description of the Mortgage Pool...................
Servicing of the Mortgage Loans....................                          
Description of the Certificates....................                          
Yield and Maturity Considerations..................
Certain Federal Income Tax Consequences............
Method of Distribution.............................
Legal Matters......................................
Rating.............................................                          
Legal Investment...................................
ERISA Considerations...............................
Index of Principal Definitions.....................

                        Prospectus
Prospectus Supplement..............................                          
Available Information..............................
Incorporation of Certain Information by Reference..
Summary of Prospectus..............................
Risk Factors.......................................
Description of the Trust Funds.....................
Yield and Maturity Considerations..................
The Depositor......................................
Description of the Certificates....................
The Pooling and Servicing Agreements...............
Description of Credit Support......................
Certain Legal Aspects of Mortgage Loans............
Certain Federal Income Tax Consequences............
State Tax and Other Considerations.................
ERISA Considerations...............................
Legal Investment...................................
Use of Proceeds....................................
Method of Distribution.............................
Legal Matters......................................
Financial Information..............................
Rating.............................................
Index of Principal Definitions.....................

         NATIONSLINK FUNDING CORPORATION
                                                    
                                                    
                   $___________                     

               Mortgage Pass-Through                
                   Certificates                     
                   Series 199_-_ 
                                                    
  Class A Certificates Variable Rate $___________   
  Class B Certificates Variable Rate $___________   
  Class R Certificates Variable Rate $        100   




                     __________                     

                PROSPECTUS SUPPLEMENT               
                     __________                     




                  [UNDERWRITER(S)]                  



                Dated __________, 199_              

<PAGE>

                                    ANNEX A
                 CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                 ---------------------------------------------


<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS


30/360 basis, 46
Accrued Certificate Interest, 46
Advance, 10, 50
ARM Loans, 3
Available  Distribution  Amount, 43 
Balloon Payment, 4 
Certificate  Balance, iii
Certificate Registrar, 42 
Certificates,  i 
Class, i 
Class A Certificate Owner, 2
Class B Available  Distribution  Amount, 7 
Class S Certificates,  iii 
Collateral Support  Deficit,  12, 49 
Constant  Prepayment Rate, 56 
CPR, 56 
Cut-off Date, ii
Cut-off Date Balance,  20 
Debt Service  Coverage  Ratio,  28 
Definitive  Class A Certificate,   2  
Delivery  Date,  ii   
Determination   Date,  44  
Distributable Certificate Interest, 46 
Distributable  Principal, 47 
Distribution Date, iii, 43
Distribution  Date  Statement,  51 
Due Date,  3 
Due  Period,  44  
Effective  Net Mortgage Rate, 46 
ERISA,  15 
ERISA  Considerations,  66 
Fixed Rate Loans, 4 
Form 8-K,  34 
Gross  Margin,  3 
Index,  3 
Initial  Pool  Balance,  ii  
Interest  Rate Adjustment  Date, 3 
LTV Ratio, 29 
Master Servicing Fee, 37 
Monthly  Payments,  3
Mortgage,  19 
Mortgage  Loans,  ii 
Mortgage  Note, 19 
Mortgage Pool, ii 
Mortgage
Rate, 3 
Mortgaged Property,  2, 19 
Net Aggregate  Prepayment Interest Shortfall, 46 
Net Mortgage Rate, 5 
Net Operating  Income,  28  
Nonrecoverable  Advance,  50
Offered  Certificates,  i, 41 
Ownership  Percentage,  47 
Pass-Through  Rate, iii
Payment  Adjustment  Date,  4  
Percentage  Interest,  41 
Plan,  65  
Pooling  and Servicing Agreement,  4 
Prepayment Interest Excess, 38 
Prepayment  Premiums,  21
Purchase  Agreement,  2  
Purchase  Price,  34  
Reimbursement  Rate,  50  
Related Proceeds,  50 
REMIC Regular Certificates,  ii 
REO Loan, 48 
REO Property,  35, 40
Rules, 42 
Senior  Certificates,  i, 41 
Servicing Fees, 37 
Special Servicing Fee, 37 
Specially  Serviced Mortgage Assets, 35 
Specially Serviced Mortgage Loans, 35
Stated  Principal  Balance,  47 
Trust Fund, ii 
Underwriter,  ii, 63 
Underwriting Agreement, 63 
Voting Rights, 52 
Workout Fee, 37

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

                 SUBJECT TO COMPLETION, DATED _________ __, 1998

                    NATIONSLINK FUNDING CORPORATION VERSION 1
                       Mortgage Pass-Through Certificates

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

     Each series of  Certificates  will  represent in the  aggregate  the entire
beneficial  ownership  interest in a trust fund (with respect to any series, the
"Trust Fund") to be formed by NationsLink  Funding Corporation (the "Depositor")
and  consisting  primarily  of a segregated  pool (a  "Mortgage  Asset Pool") of
various types of multifamily and commercial  mortgage loans ("Mortgage  Loans"),
mortgage-backed  securities  ("MBS")  that  evidence  interests  in, or that are
secured by pledges of, one or more of various types of multifamily or commercial
mortgage  loans,  or a  combination  of  Mortgage  Loans and MBS  (collectively,
"Mortgage Assets").  If so specified in the related Prospectus  Supplement,  the
Trust Fund for a series of Certificates may include letters of credit, insurance
policies,  guarantees,  reserve funds or other types of credit  support,  or any
combination  thereof,  and also  interest  rate  exchange  agreements  and other
financial  assets,  or any combination  thereof.  See  "Description of the Trust
Funds", "Description of the Certificates" and "Description of Credit Support".

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

PROCEEDS  OF THE ASSETS IN THE  RELATED  TRUST  FUND WILL BE THE SOLE  SOURCE OF
PAYMENTS  ON  THE  OFFERED  CERTIFICATES.  THE  OFFERED  CERTIFICATES  WILL  NOT
REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF  THE  DEPOSITOR  OR  ANY  OF  ITS
AFFILIATES,  INCLUDING NATIONSBANK CORPORATION, THE DEPOSITOR'S ULTIMATE PARENT.
NEITHER THE OFFERED  CERTIFICATES  NOR THE MORTGAGE ASSETS WILL BE GUARANTEED OR
INSURED BY THE DEPOSITOR OR ANY OF ITS AFFILIATES OR, UNLESS OTHERWISE SPECIFIED
IN  THE  RELATED   PROSPECTUS   SUPPLEMENT,   BY  ANY  GOVERNMENTAL   AGENCY  OR
INSTRUMENTALITY.

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

     Prospective  investors  should review the  information  appearing on page 8
herein under the caption "Risk Factors" and such information as may be set forth
under the caption "Risk  Factors" in the related  Prospectus  Supplement  before
purchasing any Offered Certificate.

     The Offered  Certificates  of any series may be offered through one or more
different methods,  including offerings through underwriters,  which may include
NationsBanc  Montgomery  Securities,  Inc.,  an affiliate of the  Depositor,  as
described  under  "Method  of  Distribution"  and  in  the  related   Prospectus
Supplement.

     There will be no  secondary  market  for the  Offered  Certificates  of any
series prior to the offering thereof. There can be no assurance that a secondary
market for any Offered Certificates will develop or, if it does develop, that it
will continue.  Unless otherwise provided in the related Prospectus  Supplement,
the Certificates will not be listed on any securities exchange.

     Retain this  Prospectus for future  reference.  This  Prospectus may not be
used to  consummate  sales of the  Offered  Certificates  of any  series  unless
accompanied by the Prospectus Supplement for such series.


                 The date of this Prospectus is ______ __, 1998


(cover continued)

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

     If so provided in the related Prospectus Supplement,  one or more elections
may be made to treat the related Trust Fund or a designated portion thereof as a
"real estate mortgage  investment  conduit" (each, a "REMIC") for federal income
tax  purposes.  If  applicable,  the  Prospectus  Supplement  for  a  series  of
Certificates  will specify which class or classes of such series of Certificates
will be considered to be regular  interests in the related REMIC and which class
of Certificates  or other interests will be designated as the residual  interest
in the related REMIC. See "Certain Federal Income Tax Consequences".

<PAGE>

                              PROSPECTUS SUPPLEMENT

     As more particularly  described herein, the Prospectus  Supplement relating
to each series of Offered  Certificates  will, among other things, set forth, as
and to the extent appropriate: (i) a description of the class or classes of such
Offered Certificates, including the payment provisions with respect to each such
class, the aggregate  principal  amount, if any, of each such class, the rate at
which  interest  accrues from time to time, if at all, with respect to each such
class or the method of determining  such rate, and whether interest with respect
to each such  class will  accrue  from time to time on its  aggregate  principal
amount,  if any, or on a specified  notional amount, if at all; (ii) information
with respect to any other classes of Certificates of the same series;  (iii) the
respective dates on which  distributions  are to be made; (iv) information as to
the assets,  including the Mortgage Assets,  constituting the related Trust Fund
(all such assets,  with respect to the  Certificates  of any series,  the "Trust
Assets"); (v) the circumstances,  if any, under which the related Trust Fund may
be subject to early termination; (vi) additional information with respect to the
method of distribution of such Offered  Certificates;  (vii) whether one or more
REMIC elections will be made and the designation of the "regular  interests" and
"residual  interests" in each REMIC to be created and the identity of the person
(the "REMIC  Administrator")  responsible for the various  tax-related duties in
respect of each REMIC to be  created;  (viii) the initial  percentage  ownership
interest in the related Trust Fund to be evidenced by each class of Certificates
of such series;  (ix) information  concerning the Trustee (as defined herein) of
the related Trust Fund; (x) if the related Trust Fund includes  Mortgage  Loans,
information  concerning  the Master  Servicer and any Special  Servicer (each as
defined herein) of such Mortgage Loans and the circumstances  under which all or
a portion, as specified, of the servicing of a Mortgage Loan would transfer from
the Master Servicer to the Special  Servicer;  (xi) information as to the nature
and  extent  of  subordination  of any  class of  Certificates  of such  series,
including  a class of  Offered  Certificates;  and (xii)  whether  such  Offered
Certificates will be initially issued in definitive or book-entry form.


                              AVAILABLE INFORMATION

     The Deposition has filed with the Securities and Exchange  Commission  (the
"Commission") a Registration  Statement (of which this Prospectus  forms a part)
under the  Securities  Act of 1933,  as  amended,  with  respect to the  Offered
Certificates.  This  Prospectus and the Prospectus  Supplement  relating to each
series of Offered  Certificates  contain  summaries of the material terms of the
documents  referred  to  herein  and  therein,  but  do not  contain  all of the
information set forth in the  Registration  Statement  pursuant to the rules and
regulations of the  Commission.  For further  information,  reference is made to
such  Registration   Statement  and  the  exhibits  thereto.  Such  Registration
Statement and exhibits can be inspected  and copied at  prescribed  rates at the
public reference facilities maintained by the Commission at its Public Reference
Section,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549,  and at its Midwest
Regional Offices located as follows:  Citicorp Center,  500 West Madison Street,
Suite 1400, Chicago,  Illinois 60661-2511;  and Northeast Regional Office, Seven
World Trade Center, Suite 1300, New York, New York 10048.

     No  dealer,  salesman,  or other  person  has been  authorized  to give any
information, or to make any representations,  other than those contained in this
Prospectus or any related  Prospectus  Supplement,  and, if given or made,  such
information or representations must not be relied upon as having been authorized
by the Depositor or any other person. Neither the delivery of this Prospectus or
any related  Prospectus  Supplement  nor any sale made  hereunder or  thereunder
shall  under any  circumstances  create an  implication  that  there has been no
change in the information herein since the date hereof or therein since the date
thereof.  This Prospectus and any related Prospectus Supplement are not an offer
to sell or a solicitation of an offer to buy any security in any jurisdiction in
which it is unlawful to make such offer or solicitation.

     The Master Servicer,  the Trustee or another specified person will cause to
be provided to  registered  holders of the Offered  Certificates  of each series
periodic  unaudited  reports  concerning  the related  Trust Fund. If beneficial
interests  in a class or  series of  Offered  Certificates  are  being  held and
transferred in book-entry  format through the facilities of The Depository Trust
Company  ("DTC") as  described  herein,  then unless  otherwise  provided in the
related  Prospectus  Supplement,  such  reports  will be sent on  behalf  of the
related Trust Fund to a nominee of DTC as the  registered  holder of the Offered
Certificates.  Conveyance  of  notices  and other  communications  by DTC to its
participating   organizations,   and   directly  or   indirectly   through  such
participating  organizations to the beneficial owners of the applicable  Offered
Certificates,  will be  governed  by  arrangements  among  them,  subject to any
statutory or regulatory  requirements as may be in effect from time to time. See
"Description   of   the   Certificates--Reports   to   Certificateholders"   and
"--Book-Entry Registration and Definitive Certificates".

     The  Depositor  will  file or cause to be filed  with the  Commission  such
periodic  reports  with  respect to each Trust  Fund as are  required  under the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"), and the rules
and regulations of the Commission  thereunder.  The Depositor  intends to make a
written  request to the staff of the Commission  that the staff either (i) issue
an order  pursuant to Section  12(h) of the Exchange Act exempting the Depositor
from certain reporting  requirements under the Exchange Act with respect to each
Trust Fund or (ii) state that the staff will not recommend  that the  Commission
take enforcement action if the Depositor  fulfills its reporting  obligations as
described in its written request. If such request is granted, the Depositor will
file or cause to be filed with the Commission as to each Trust Fund the periodic
unaudited  reports to  holders of the  Offered  Certificates  referenced  in the
preceding  paragraph;  however,  because of the nature of the Trust Funds, it is
unlikely that any significant additional information will be filed. In addition,
because of the limited  number of  Certificateholders  expected for each series,
the  Depositor   anticipates  that  a  significant  portion  of  such  reporting
requirements will be permanently  suspended  following the first fiscal year for
the related Trust Fund.


                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     There are incorporated  herein by reference all documents and reports filed
or caused to be filed by the Depositor  with respect to a Trust Fund pursuant to
Section 13(a), 13(c), 14 or 15(d) of the Exchange Act of 1934, as amended, prior
to the termination of an offering of Offered  Certificates  evidencing interests
therein.  The Depositor  will provide or cause to be provided  without charge to
each person to whom this Prospectus is delivered in connection with the offering
of one or more classes of Offered Certificates,  upon written or oral request of
such person,  a copy of any or all documents or reports  incorporated  herein by
reference, in each case to the extent such documents or reports relate to one or
more of such  classes of such Offered  Certificates,  other than the exhibits to
such documents (unless such exhibits are specifically  incorporated by reference
in such documents). Such requests to the Depositor should be directed in writing
to  its  principal  executive  offices  at  the  NationsBank  Corporate  Center,
Charlotte, North Carolina 28255, or by telephone at (704) 386-2400.

<PAGE>



                                TABLE OF CONTENTS

                                                                            Page

PROSPECTUS SUPPLEMENT........................................................

AVAILABLE INFORMATION........................................................

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

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

RISK FACTORS.................................................................
   Limited Assets............................................................
   Credit Support Limitations................................................
   Effect of Prepayments on Average Life of Certificates.....................
   Effect of Prepayments on Yield of Certificates............................
   Limited Nature of Ratings.................................................
   Certain Factors Affecting Delinquency, Foreclosure and Loss of the
      Mortgage Loans.........................................................
   Inclusion of Delinquent and Nonperforming Mortgage Loans in a Mortgage
      Asset Pool.............................................................

DESCRIPTION OF THE TRUST FUNDS...............................................
   General...................................................................
   Mortgage Loans............................................................
   MBS.......................................................................
   Certificate Accounts......................................................
   Credit Support............................................................
   Cash Flow Agreements......................................................

YIELD AND MATURITY CONSIDERATIONS............................................
   General...................................................................
   Pass-Through Rate.........................................................
   Payment Delays............................................................
   Certain Shortfalls in Collections of Interest.............................
   Yield and Prepayment Considerations.......................................
   Weighted Average Life and Maturity........................................
   Other Factors Affecting Yield, Weighted Average Life and Maturity.........

THE DEPOSITOR ...............................................................

DESCRIPTION OF THE CERTIFICATES..............................................
   General...................................................................
   Distributions.............................................................
   Distributions of Interest on the Certificates.............................
   Distributions of Principal of the Certificates. ..........................
   Distributions on the Certificates in Respect of Prepayment Premiums or in
      Respect of Equity Participations.......................................
   Allocation of Losses and Shortfalls.......................................
   Advances in Respect of Delinquencies......................................
   Reports to Certificateholders.............................................
   Voting Rights.............................................................
   Termination...............................................................
   Book-Entry Registration and Definitive Certificates.......................

THE POOLING AND SERVICING AGREEMENTS.........................................
   General...................................................................
   Assignment of Mortgage Loans; Repurchases.................................
   Representations and Warranties; Repurchases...............................
   Collection and Other Servicing Procedures.................................
   Sub-Servicers.............................................................
   Certificate Account.......................................................
   Modifications, Waivers and Amendments of Mortgage Loans...................
   Realization Upon Defaulted Mortgage Loans.................................
   Hazard Insurance Policies.................................................
   Due-on-Sale and Due-on-Encumbrance Provisions.............................
   Servicing Compensation and Payment of Expenses............................
   Evidence as to Compliance.................................................
   Certain Matters Regarding the Master Servicer, the Special Servicer,
     the REMIC Administrator and the Depositor...............................
   Events of Default.........................................................
   Rights Upon Event of Default..............................................
   Amendment.................................................................
   List of Certificateholders................................................
   The Trustee...............................................................
   Duties of the Trustee.....................................................
   Certain Matters Regarding the Trustee.....................................
   Resignation and Removal of the Trustee....................................

DESCRIPTION OF CREDIT SUPPORT................................................
   General...................................................................
   Subordinate Certificates..................................................
   Insurance or Guarantees with Respect to Mortgage Loans....................
   Letter of Credit..........................................................
   Certificate Insurance and Surety Bonds....................................
   Reserve Funds.............................................................
   Credit Support with respect to MBS........................................

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS......................................
   General...................................................................
   Types of Mortgage Instruments.............................................
   Leases and Rents..........................................................
   Personalty................................................................
   Foreclosure...............................................................
   Bankruptcy Laws...........................................................
   Environmental Considerations..............................................
   Due-on-Sale and Due-on-Encumbrance Provisions.............................
   Junior Liens; Rights of Holders of Senior Liens...........................
   Subordinate Financing.....................................................
   Default Interest and Limitations on Prepayments...........................
   Applicability of Usury Laws...............................................
   Certain Laws and Regulations..............................................
   Americans with Disabilities Act...........................................
   Soldiers' and Sailors' Civil Relief Act of 1940...........................
   Forfeitures in Drug and RICO Proceedings..................................

CERTAIN FEDERAL INCOME TAX CONSEQUENCES............ .........................
   General...................................................................
   REMICs....................................................................
   Grantor Trust Funds.......................................................

STATE AND OTHER TAX CONSEQUENCES.............................................

ERISA CONSIDERATIONS.........................................................
   General...................................................................
   Plan Asset Regulations....................................................
   Consultation With Counsel.................................................
   Tax Exempt Investors......................................................

LEGAL INVESTMENT.............................................................

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

METHOD OF DISTRIBUTION.......................................................

LEGAL MATTERS................................................................

FINANCIAL INFORMATION........................................................

RATING.......................................................................

<PAGE>

                              SUMMARY OF PROSPECTUS

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


Securities Offered.....................      Mortgage pass-through certificates.

Depositor..............................      NationsLink Funding Corporation,  a
                                             Delaware  corporation and a wholly-
                                             owned   subsidiary  of  NationsBanc
                                             Mortgage  Capital  Corporation,   a
                                             Texas    corporation.    See   "The
                                             Depositor".


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


Master Servicer........................      If a  Trust Fund  includes Mortgage
                                             Loans,  then  the  master  servicer
                                             (the  "Master  Servicer")  for  the
                                             corresponding       series       of
                                             Certificates  will be  named in the
                                             related Prospectus Supplement.  The
                                             Master  Servicer  for any series of
                                             Certificates may be an affiliate of
                                             the Depositor. See "The Pooling and
                                             Servicing      Agreements - Certain
                                             Matters    Regarding   the   Master
                                             Servicer, the Special Servicer, the
                                             REMIC    Administrator    and   the
                                             Depositor".


Special Servicer......................       If  a  Trust Fund includes Mortgage
                                             Loans, then  the  special  servicer
                                             (the "Special    Servicer") for the
                                             for the corresponding series     of
                                             Certificates  will be named, or the
                                             circumstances under which a Special
                                             Servicer may be  appointed  will be
                                             described,     in    the    related
                                             Prospectus Supplement.  The Special
                                             Servicer    for   any   series   of
                                             Certificates   may  be  the  Master
                                             Servicer  or an  affiliate  of  the
                                             Depositor.  See  "The  Pooling  and
                                             Servicing Agreements-Collection and
                                             Other Servicing Procedures".


MBS Administrator....................        If a Trust Fund  includes MBS, then
                                             the    entity    responsible    for
                                             administering  such MBS  (the  "MBS
                                             Administrator")  will be  named  in
                                             the related Prospectus  Supplement.
                                             If an entity other than the Trustee
                                             and the Master  Servicer is the MBS
                                             Administrator,  such entity will be
                                             herein    referred    to   as   the
                                             "Manager".   The  Manager  for  any
                                             series  of  Certificates  may be an
                                             affiliate of the Depositor.
          

REMIC Administrator..................        The     person      (the     "REMIC
                                             Administrator") responsible for the
                                             various tax-related  administration
                                             duties for a series of Certificates
                                             as  to  which  one  or  more  REMIC
                                             elections  have been made,  will be
                                             named  in  the  related  Prospectus
                                             Supplement. Any REMIC Administrator
                                             may   be  an   affiliate   of   the
                                             Depositor Depositor and/or may also
                                             be  acting   as  Master   Servicer,
                                             Special  Servicer,  Trustee  or MBS
                                             Administrator. See "Certain Federal
                                             Income  Tax   Consequences-REMIC's-
                                             Reporting and Other  Administrative
                                             Matters".

The Mortgage  Assets...................      The  Mortgage  Assets  will  be the
                                             primary  assets of any Trust  Fund.
                                             The Mortgage Assets with respect to
                                             each series of  Certificates  will,
                                             in  general,  consist  of a pool of
                                             mortgage loans  ("Mortgage  Loans")
                                             secured  by first or  junior  liens
                                             on,  or  security   interests   in,
                                             without limitation, (i) residential
                                             properties  consisting  of  five or
                                             more rental or  cooperatively-owned
                                             dwelling    units   in   high-rise,
                                             mid-rise   or   garden    apartment
                                             buildings   or  other   residential
                                             structures            ("Multifamily
                                             Properties")    or   (ii)    office
                                             buildings,    retail   stores   and
                                             establishments,  hotels or  motels,
                                             nursing  homes,  hospitals or other
                                             health   care-related   facilities,
                                             recreational   vehicle  and  mobile
                                             home parks,  warehouse  facilities,
                                             mini-warehouse          facilities,
                                             self-storage facilities, industrial
                                             plants, parking lots, entertainment
                                             or  sports   arenas,   restaurants,
                                             marinas, mixed use or various other
                                             types      of      income-producing
                                             properties   or   unimproved   land
                                             ("Commercial Properties"). However,
                                             no one of the  following  types  of
                                             Commercial      Properties     will
                                             represent  security  for a material
                                             concentration     of    the     (i)
                                             restaurants;  (ii) entertainment or
                                             sports arenas;  (iii)  marinas;  or
                                             (iv)  nursing  homes,  hospitals or
                                             other      health      care-related
                                             facilities. The Mortgage Loans will
                                             not be guaranteed or insured by the
                                             Depositor or any of its  affiliates
                                             or,  unless  otherwise  provided in
                                             the related Prospectus  Supplement,
                                             by  any   governmental   agency  or
                                             instrumentality  or  by  any  other
                                             person.  If  so  specified  in  the
                                             related Prospectus Supplement, some
                                             Mortgage Loans may be delinquent or
                                             nonperforming  as of the  date  the
                                             related Trust Fund is formed.

                                             As and to the extent  described  in
                                             the related Prospectus  Supplement,
                                             a Mortgage Loan (i) may provide for
                                             no  accrual  of   interest  or  for
                                             accrual of  interest  thereon at an
                                             interest  rate (a "Mortgage  Rate")
                                             that is fixed over its term or that
                                             adjusts from time to time,  or that
                                             may be converted at the  borrower's
                                             election  from an  adjustable  to a
                                             fixed  Mortgage  Rate,  or  from  a
                                             fixed  to  an  adjustable  Mortgage
                                             Rate,  (ii) may  provide  for level
                                             payments   to   maturity   or   for
                                             payments  that  adjust from time to
                                             time to accommodate  changes in the
                                             Mortgage  Rate  or to  reflect  the
                                             occurrence of certain  events,  and
                                             may permit  negative  amortization,
                                             (iii)  may be fully  amortizing  or
                                             may  be  partially   amortizing  or
                                             nonamortizing,   with   a   balloon
                                             payment due on its stated  maturity
                                             date,  (iv) may  prohibit  over its
                                             term  or  for  a   certain   period
                                             prepayments  and/or require payment
                                             of a premium or a yield maintenance
                                             payment in connection  with certain
                                             prepayments and (v) may provide for
                                             payments of principal,  interest or
                                             both,   on  due  dates  that  occur
                                             monthly,  quarterly,  semi-annually
                                             or at  such  other  interval  as is
                                             specified in the related Prospectus
                                             Supplement. Each Mortgage Loan will
                                             have  had  an   original   term  to
                                             maturity of not more than 40 years.
                                             No  Mortgage  Loan  will  have been
                                             originated   by   the    Depositor;
                                             however,   some   or   all  of  the
                                             Mortgage  Loans in any  Trust  Fund
                                             may  have  been  originated  by  an
                                             affiliate  of  the  Depositor.  See
                                             "Description     of    the    Trust
                                             Funds-Mortgage Loans".

                                             If any Mortgage  Loan,  or group of
                                             related Mortgage Loans, constitutes
                                             a  concentration  of  credit  risk,
                                             financial   statements   or   other
                                             financial  information with respect
                                             to the related  Mortgaged  Property
                                             or  Mortgaged  Properties  will  be
                                             included in the related  Prospectus
                                             Supplement. See "Description of the
                                             Trust Funds-Mortgage Loans-Mortgage
                                             Loan   Information   in  Prospectus
                                             Supplements".

                                             If and to the extent  specified  in
                                             the related Prospectus  Supplement,
                                             the Mortgage Assets with respect to
                                             a series of  Certificates  may also
                                             include,  or consist  of,  mortgage
                                             participations,            mortgage
                                             pass-through   certificates  and/or
                                             other  mortgage-backed   securities
                                             (collectively,     "MBS"),     that
                                             evidence  an  interest  in,  or are
                                             secured by a pledge of, one or more
                                             mortgage  loans that conform to the
                                             descriptions  of the Mortgage Loans
                                             contained  herein  and which may or
                                             may  not  be  issued,   insured  or
                                             guaranteed  by the United States or
                                             an   agency   or    instrumentality
                                             thereof.  See  "Description  of the
                                             Trust Funds-MBS".

The Certificates........................     Each series of Certificates will be
                                             issued  in  one  or  more   classes
                                             pursuant to a pooling and servicing
                                             agreement  specified in the related
                                             Prospectus Supplement (in any case,
                                             a    "Pooling     and     Servicing
                                             Agreement")  and will  represent in
                                             the aggregate the entire beneficial
                                             ownership  interest  in the related
                                             Trust Fund.

                                             As   described   in   the   related
                                             Prospectus     Supplement,      the
                                             Certificates    of   each   series,
                                             including the Offered  Certificates
                                             of such series,  may consist of one
                                             or  more  classes  of  Certificates
                                             that,  among other things:  (i) are
                                             senior    (collectively,    "Senior
                                             Certificates")    or    subordinate
                                             (collectively,         "Subordinate
                                             Certificates") to one or more other
                                             classes    of    Certificates    in
                                             entitlement        to       certain
                                             distributions on the  Certificates;
                                             (ii) are entitled to  distributions
                                             of         principal,          with
                                             disproportionate,   nominal  or  no
                                             distributions      of      interest
                                             (collectively,  "Stripped Principal
                                             Certificates");  (iii) are entitled
                                             to distributions of interest,  with
                                             disproportionate,   nominal  or  no
                                             distributions      of     principal
                                             (collectively,  "Stripped  Interest
                                             Certificates");  (iv)  provide  for
                                             distributions  of interest  thereon
                                             or principal  thereof that commence
                                             only   after  the   occurrence   of
                                             certain   events,   such   as   the
                                             retirement  of  one or  more  other
                                             classes  of  Certificates  of  such
                                             series;     (v)     provide     for
                                             distributions of principal  thereof
                                             to be  made,  from  time to time or
                                             for designated  periods,  at a rate
                                             that is faster (and, in some cases,
                                             substantially   faster)  or  slower
                                             (and, in some cases,  substantially
                                             slower)  than  the  rate  at  which
                                             payments  or other  collections  of
                                             principal   are   received  on  the
                                             Mortgage   Assets  in  the  related
                                             Trust   Fund;   (vi)   provide  for
                                             distributions of principal  thereof
                                             to be made,  subject  to  available
                                             funds,   based   on   a   specified
                                             principal payment schedule or other
                                             methodology;  or (vii)  provide for
                                             distribution  based on  collections
                                             on  the  Mortgage   Assets  in  the
                                             related Trust Fund  attributable to
                                             prepayment     premiums,      yield
                                             maintenance   payments   or  equity
                                             participations.

                                             If  so  specified  in  the  related
                                             Prospectus Supplement,  a series of
                                             Certificates  may  include  one  or
                                             more    "Controlled    Amortization
                                             Classes",  which will  entitle  the
                                             holders    thereof    to    receive
                                             principal  distributions  according
                                             to a  specified  principal  payment
                                             schedule.  Although prepayment risk
                                             cannot be  eliminated  entirely for
                                             any   class  of   Certificates,   a
                                             Controlled  Amortization Class will
                                             generally   provide  a   relatively
                                             stable  cash  flow  so  long as the
                                             actual  rate of  prepayment  on the
                                             Mortgage Loans in the related Trust
                                             Fund remains relatively constant at
                                             the rate,  or  within  the range of
                                             rates,   of   prepayment   used  to
                                             establish  the  specific  principal
                                             payment     schedule    for    such
                                             Certificates.  Prepayment risk with
                                             respect to a given  Mortgage  Asset
                                             Pool does not  disappear,  however,
                                             and  the  stability  afforded  to a
                                             Controlled Amortization Class comes
                                             at the expense of one or more other
                                             classes of the same series,  any of
                                             which  other  classes may also be a
                                             class of Offered Certificates.  See
                                             "Risk Factors-Effect of Prepayments
                                             on  Average  Life of  Certificates"
                                             and  "-Effect  of   Prepayments  on
                                             Yield of Certificates".

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

                                             If  so  specified  in  the  related
                                             Prospectus  Supplement,  a class of
                                             Certificates  may  have two or more
                                             component   parts,    each   having
                                             characteristics  that are otherwise
                                             described     herein    as    being
                                             attributable    to   separate   and
                                             distinct classes.

                                             The   Certificates   will   not  be
                                             guaranteed   or   insured   by  the
                                             Depositor or any of its affiliates,
                                             by  any   governmental   agency  or
                                             instrumentality  or  by  any  other
                                             person or entity,  unless otherwise
                                             provided in the related  Prospectus
                                             Supplement.        See        "Risk
                                             Factors-Limited Assets".

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

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

Credit Support and
  Cash Flow Agreements...................    If  so   provided  in  the  related
                                             Prospectus  Supplement,  partial or
                                             full  protection   against  certain
                                             defaults and losses on the Mortgage
                                             Assets in the  related  Trust  Fund
                                             may be  provided  to  one  or  more
                                             classes  of   Certificates  of  the
                                             related   series  in  the  form  of
                                             subordination  of one or more other
                                             classes  of  Certificates  of  such
                                             series,  which  other  classes  may
                                             include  one  or  more  classes  of
                                             Offered Certificates,  or by one or
                                             more other types of credit support,
                                             such  as  a   letter   of   credit,
                                             insurance    policy,     guarantee,
                                             reserve  fund  or  another  type of
                                             credit  support,  or a  combination
                                             thereof  (any  such  coverage  with
                                             respect to the  Certificates of any
                                             series,  "Credit  Support").  If so
                                             provided in the related  Prospectus
                                             Supplement,   a  Trust   Fund   may
                                             include: (i) guaranteed  investment
                                             contracts  pursuant to which moneys
                                             held  in  the  funds  and  accounts
                                             established  for the related series
                                             will  be  invested  at a  specified
                                             rate;   or   (ii)   certain   other
                                             agreements,  such as interest  rate
                                             exchange agreements,  interest rate
                                             cap or floor  agreements,  or other
                                             agreements  designed  to reduce the
                                             effects    of     interest     rate
                                             fluctuations on the Mortgage Assets
                                             or  on  one  or  more   classes  of
                                             Certificates  (any such  agreement,
                                             in the case of clause  (i) or (ii),
                                             a "Cash Flow  Agreement").  Certain
                                             relevant information  regarding any
                                             applicable  Credit  Support or Cash
                                             Flow Agreement will be set forth in
                                             the  Prospectus  Supplement  for  a
                                             series of Offered Certificates. See
                                             "Risk    Factors-Credit     Support
                                             Limitations",  "Description  of the
                                             Trust  Funds-Credit   Support"  and
                                             "-Cash   Flow    Agreements"    and
                                             "Description of Credit Support".

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

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

Certain Federal Income Tax
  Consequences...........................    The  Certificates  of  each  series
                                             will    constitute    or   evidence
                                             ownership  of either  (i)  "regular
                                             interests"     ("REMIC     Residual
                                             Certificates")  in a Trust Fund, or
                                             a   designated   portion   thereof,
                                             treated as a REMIC  under  Sections
                                             860A  through  860G of the Internal
                                             Revenue Code of 1986 (the  "Code"),
                                             or (ii) interests  ("Grantor  Trust
                                             Certificates")   in  a  Trust  Fund
                                             treated  as a  grantor  trust (or a
                                             partnership)    under    applicable
                                             provisions of the Code.

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

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

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

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



<PAGE>

                                  RISK FACTORS

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

Limited Liquidity of Offered Certificates
     General.  The  Offered  Certificates  of any series may have  limited or no
liquidity.  Accordingly,  an  investor  may be  forced  to bear  the risk of its
investment  in any  Offered  Certificates  for an  indefinite  period  of  time.
Furthermore, except to the extent described herein and in the related Prospectus
Supplement,  Certificateholders  will have no redemption rights, and the Offered
Certificates  of each series are subject to early  retirement only under certain
specified   circumstances   described  herein  and  in  the  related  Prospectus
Supplement. See "Description of the Certificates-Termination".

     Lack of a  Secondary  Market.  There can be no  assurance  that a secondary
market for the Offered  Certificates  of any series will  develop or, if it does
develop,  that it will provide  holders with  liquidity of investment or that it
will  continue  for  as  long  as  such  Certificates  remain  outstanding.  The
Prospectus  Supplement for any series of Offered  Certificates may indicate that
an underwriter specified therein intends to establish a secondary market in such
Offered  Certificates;  however,  no underwriter will be obligated to do so. Any
such  secondary  market  may  provide  less  liquidity  to  investors  than  any
comparable  market for  securities  that  evidence  interests  in  single-family
mortgage loans. Unless otherwise provided in the related Prospectus  Supplement,
the Certificates will not be listed on any securities exchange.

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

     Sensitivity to  Fluctuations  in Prevailing  Interest  Rates.  Insofar as a
secondary market does develop with respect to any series of Offered Certificates
or class  thereof,  the market  value of such  Certificates  will be affected by
several factors, including the perceived liquidity thereof, the anticipated cash
flow thereon  (which may vary widely  depending  upon the prepayment and default
assumptions  applied in respect of the underlying Mortgage Loans) and prevailing
interest  rates.  The price  payable  at any given  time in  respect  of certain
classes of Offered  Certificates (in particular,  a class with a relatively long
average  life,  a  Companion  Class (as  defined  herein) or a class of Stripped
Interest  Certificates  or Stripped  Principal  Certificates)  may be  extremely
sensitive to small  fluctuations in prevailing  interest rates; and the relative
change in price for an Offered  Certificate in response to an upward or downward
movement in prevailing  interest  rates may not  necessarily  equal the relative
change  in price  for such  Offered  Certificate  in  response  to an equal  but
opposite movement in such rates.  Accordingly,  the sale of Offered Certificates
by a holder in any  secondary  market that may develop may be at a discount from
the price paid by such holder.  The Depositor is not aware of any source through
which  price  information  about  the  Offered  Certificates  will be  generally
available on an ongoing basis.

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

Credit Support Limitations
     Limitations  Regarding Types of Losses Covered.  The Prospectus  Supplement
for a series of  Certificates  will  describe any Credit  Support  provided with
respect  thereto.  Use of Credit  Support will be subject to the  conditions and
limitations described herein and in the related Prospectus Supplement. Moreover,
such Credit  Support may not cover all  potential  losses;  for example,  Credit
Support may or may not cover loss by reason of fraud or negligence by a mortgage
loan originator or other parties.  Any such losses not covered by Credit Support
may,  at  least  in  part,  be  allocated  to one or  more  classes  of  Offered
Certificates.

     Disproportionate  Benefits  to  Certain  Classes  and  Series.  A series of
Certificates may include one or more classes of Subordinate  Certificates (which
may include  Offered  Certificates),  if so  provided in the related  Prospectus
Supplement.  Although  subordination  is  intended to reduce the  likelihood  of
temporary shortfalls and ultimate losses to holders of Senior Certificates,  the
amount  of  subordination   will  be  limited  and  may  decline  under  certain
circumstances.  In  addition,  if  principal  payments on one or more classes of
Offered Certificates of a series are made in a specified order of priority,  any
related Credit  Support may be exhausted  before the principal of the later paid
classes of Offered  Certificates  of such series has been  repaid in full.  As a
result,  the impact of losses and  shortfalls  experienced  with  respect to the
Mortgage  Assets may fall primarily  upon those classes of Offered  Certificates
having a later right of payment.  Moreover,  if a form of Credit  Support covers
the  Offered  Certificates  of more than one series  and  losses on the  related
Mortgage  Assets exceed the amount of such Credit  Support,  it is possible that
the  holders  of  Offered  Certificates  of one (or more)  such  series  will be
disproportionately  benefited  by such Credit  Support to the  detriment  of the
holders of Offered Certificates of one (or more) other such series.

     Limitations  Regarding  the  Amount of Credit  Support.  The  amount of any
applicable   Credit   Support   supporting   one  or  more  classes  of  Offered
Certificates,  including  the  subordination  of one or more  other  classes  of
Certificates,  will be determined on the basis of criteria  established  by each
Rating Agency rating such classes of  Certificates  based on an assumed level of
defaults, delinquencies and losses on the underlying Mortgage Assets and certain
other factors.  There can, however,  be no assurance that the loss experience on
the  related   Mortgage  Assets  will  not  exceed  such  assumed  levels.   See
"Description  of the  Certificates--Allocation  of Losses  and  Shortfalls"  and
"Description of Credit Support". If the losses on the related Mortgage Assets do
exceed  such  assumed  levels,  the  holders  of one or more  classes of Offered
Certificates will be required to bear such additional losses.

Effect of Prepayments on Average Life of Certificates
     As a result of  prepayments  on the Mortgage  Loans in any Trust Fund,  the
amount and timing of  distributions  of principal and/or interest on the Offered
Certificates of the related series may be highly  unpredictable.  Prepayments on
the  Mortgage  Loans in any Trust Fund will result in a faster rate of principal
payments on one or more classes of the related  series of  Certificates  than if
payments on such Mortgage  Loans were made as scheduled.  Thus,  the  prepayment
experience on the Mortgage  Loans in a Trust Fund may affect the average life of
one or more classes of Certificates of the related series,  including a class of
Offered Certificates.  The rate of principal payments on pools of mortgage loans
varies among pools and from time to time is influenced by a variety of economic,
demographic,  geographic,  social,  tax  and  legal  factors.  For  example,  if
prevailing  interest rates fall significantly  below the Mortgage Rates borne by
the Mortgage  Loans  included in a Trust Fund,  then,  subject to the particular
terms  of  the  Mortgage  Loans  (e.g.,   provisions  that  prohibit   voluntary
prepayments   during  specified   periods  or  impose  penalties  in  connection
therewith)  and the  ability of  borrowers  to obtain new  financing,  principal
prepayments  on such  Mortgage  Loans are likely to be higher than if prevailing
interest  rates  remain  at or above the rates  borne by those  Mortgage  Loans.
Conversely,  if prevailing  interest rates rise significantly above the Mortgage
Rates borne by the  Mortgage  Loans  included in a Trust  Fund,  then  principal
prepayments  on such  Mortgage  Loans are likely to be lower than if  prevailing
interest  rates  remain at or below the mortgage  rates borne by those  Mortgage
Loans.  There can be no  assurance  as to the actual rate of  prepayment  on the
Mortgage Loans in any Trust Fund or that such rate of prepayment will conform to
any  model  described  herein  or in any  Prospectus  Supplement.  As a  result,
depending on the  anticipated  rate of prepayment  for the Mortgage Loans in any
Trust Fund,  the retirement of any class of  Certificates  of the related series
could occur  significantly  earlier or later, and the average life thereof could
be significantly shorter or longer, than expected.

     The extent to which  prepayments  on the  Mortgage  Loans in any Trust Fund
ultimately  affect the average life of any class of  Certificates of the related
series will depend on the terms and provisions of such Certificates.  A class of
Certificates, including a class of Offered Certificates, may provide that on any
Distribution  Date the holders of such  Certificates  are entitled to a pro rata
share of the  prepayments  on the Mortgage  Loans in the related Trust Fund that
are distributable on such date, to a  disproportionately  large share (which, in
some cases, may be all) of such prepayments,  or to a  disproportionately  small
share  (which,  in some  cases,  may be  none) of such  prepayments.  A class of
Certificates  that entitles the holders  thereof to a  disproportionately  large
share of the  prepayments  on the  Mortgage  Loans  in the  related  Trust  Fund
increases the likelihood of early  retirement of such class ("Call Risk") if the
rate of  prepayment  is  relatively  fast;  while a class of  Certificates  that
entitles  the  holders  thereof  to a  disproportionately  small  share  of  the
prepayments  on the  Mortgage  Loans in the  related  Trust Fund  increases  the
likelihood of an extended average life of such class  ("Extension  Risk") if the
rate of  prepayment is  relatively  slow. As and to the extent  described in the
related  Prospectus  Supplement,  the  respective  entitlements  of the  various
classes  of  Certificateholders  of any  series to  receive  payments  (and,  in
particular, prepayments) of principal of the Mortgage Loans in the related Trust
Fund may vary based on the occurrence of certain events (e.g., the retirement of
one or more  classes  of  Certificates  of such  series)  or  subject to certain
contingencies (e.g.,  prepayment and default rates with respect to such Mortgage
Loans).

     A series of Certificates  may include one or more  Controlled  Amortization
Classes,   which  will  entitle  the  holders   thereof  to  receive   principal
distributions  according to a specified  principal  payment  schedule.  Although
prepayment risk cannot be eliminated  entirely for any class of Certificates,  a
Controlled  Amortization  Class will generally  provide a relatively stable cash
flow so long as the  actual  rate of  prepayment  on the  Mortgage  Loans in the
related Trust Fund remains relatively  constant at the rate, or within the range
of rates,  of  prepayment  used to  establish  the  specific  principal  payment
schedule for such Certificates. Prepayment risk with respect to a given Mortgage
Asset  Pool  does  not  disappear,  however,  and the  stability  afforded  to a
Controlled  Amortization  Class  comes at the  expense of one or more  Companion
Classes of the same series,  any of which Companion  Classes may also be a class
of Offered Certificates.  In general, and as more specifically  described in the
related Prospectus Supplement, a Companion Class may entitle the holders thereof
to a disproportionately  large share of prepayments on the Mortgage Loans in the
related Trust Fund when the rate of prepayment  is relatively  fast,  and/or may
entitle the holders thereof to a  disproportionately  small share of prepayments
on the Mortgage  Loans in the related  Trust Fund when the rate of prepayment is
relatively  slow.  As and to the  extent  described  in the  related  Prospectus
Supplement, a Companion Class absorbs some (but not all) of the Call Risk and/or
Extension  Risk  that  would   otherwise   belong  to  the  related   Controlled
Amortization  Class if all payments of  principal  of the Mortgage  Loans in the
related Trust Fund were allocated on a pro rata basis.

Effect of Prepayments on Yield of Certificates
     A series  of  Certificates  may  include  one or more  classes  of  Offered
Certificates  offered  at a  premium  or  discount.  Yields on such  classes  of
Certificates  will be  sensitive,  and in some  cases  extremely  sensitive,  to
prepayments  on the  Mortgage  Loans in the  related  Trust Fund and,  where the
amount of interest payable with respect to a class is disproportionately  large,
as  compared to the amount of  principal,  as with  certain  classes of Stripped
Interest  Certificates,  a holder might fail to recover its original  investment
under some  prepayment  scenarios.  The extent to which the yield to maturity of
any class of  Offered  Certificates  may vary from the  anticipated  yield  will
depend upon the degree to which such Certificates are purchased at a discount or
premium and the amount and timing of distributions  thereon.  An investor should
consider,  in the case of any Offered Certificate  purchased at a discount,  the
risk that a slower than anticipated  rate of principal  payments on the Mortgage
Loans could  result in an actual yield to such  investor  that is lower than the
anticipated  yield and, in the case of any Offered  Certificate  purchased  at a
premium,  the risk that a faster than  anticipated  rate of  principal  payments
could  result  in an  actual  yield  to such  investor  that is  lower  than the
anticipated yield. See "Yield and Maturity Considerations".

Limited Nature of Ratings
     Any rating  assigned by a Rating Agency to a class of Offered  Certificates
will reflect only its assessment of the likelihood  that holders of such Offered
Certificates will receive payments to which such Certificateholders are entitled
under  the  related  Pooling  and  Servicing  Agreement.  Such  rating  will not
constitute an assessment of the  likelihood  that  principal  prepayments on the
related  Mortgage  Loans  will be made,  the  degree  to which  the rate of such
prepayments  might differ from that originally  anticipated or the likelihood of
early optional termination of the related Trust Fund.  Furthermore,  such rating
will not address the possibility  that prepayment of the related  Mortgage Loans
at a higher or lower  rate  than  anticipated  by an  investor  may  cause  such
investor to experience a lower than  anticipated  yield or that an investor that
purchases an Offered  Certificate at a significant premium might fail to recover
its initial  investment  under certain  prepayment  scenarios.  Hence,  a rating
assigned by a Rating Agency does not guarantee or ensure the  realization of any
anticipated yield on a class of Offered Certificates.

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

Certain Factors Affecting Delinquency, Foreclosure and Loss of the Mortgage
Loans
     General.  The payment performance of the Offered Certificates of any series
will be directly related to the payment  performance of the underlying  Mortgage
Loans.  Set forth below is a discussion of certain  factors that will affect the
full and timely payment of the Mortgage Loans in any Trust Fund. In addition,  a
description of certain  material  considerations  associated with investments in
mortgage  loans is included  herein  under  "Certain  Legal  Aspects of Mortgage
Loans".

     The Offered  Certificates will be directly or indirectly backed by mortgage
loans secured by multifamily and/or commercial  properties.  Mortgage loans made
on the  security  of  multifamily  or  commercial  property  may have a  greater
likelihood of delinquency and foreclosure,  and a greater  likelihood of loss in
the  event  thereof,  than  loans  made  on the  security  of an  owner-occupied
single-family   property.   See   "Description   of  the  Trust   Funds-Mortgage
Loans-Default and Loss  Considerations  with Respect to the Mortgage Loans". The
ability of a borrower to repay a loan  secured by an  income-producing  property
typically is dependent primarily upon the successful  operation of such property
rather than upon the existence of independent  income or assets of the borrower;
thus, the value of an  income-producing  property is directly related to the net
operating income derived from such property.  If the net operating income of the
property is reduced (for example,  if rental or occupancy  rates decline or real
estate tax rates or other operating expenses  increase),  the borrower's ability
to repay the loan may be impaired. A number of the Mortgage Loans may be secured
by liens on  owner-occupied  Mortgaged  Properties  or on  Mortgaged  Properties
leased to a single tenant or a small number of significant tenants. Accordingly,
a decline in the financial condition of the borrower or a significant tenant, as
applicable,  may have a  disproportionately  greater effect on the net operating
income from such  Mortgaged  Properties  than would be the case with  respect to
Mortgaged  Properties  with  multiple  tenants.  Furthermore,  the  value of any
Mortgaged  Property may be adversely  affected by factors generally  incident to
interests  in real  property,  including  changes in  general or local  economic
conditions  and/or specific industry  segments;  declines in real estate values;
declines in rental or occupancy rates;  increases in interest rates, real estate
tax  rates  and  other  operating  expenses;   changes  in  governmental  rules,
regulations and fiscal policies,  including environmental  legislation;  natural
disasters  and  civil  disturbances  such as  earthquakes,  hurricanes,  floods,
eruptions or riots;  and other  circumstances,  conditions  or events beyond the
control of a Master Servicer or a Special  Servicer.  Additional  considerations
may be  presented by the type and use of a particular  Mortgaged  Property.  For
instance,  Mortgaged  Properties that operate as hospitals and nursing homes are
subject to  significant  governmental  regulation of the  ownership,  operation,
maintenance  and  financing  of  health  care  institutions.  Hotel,  motel  and
restaurant  properties are often operated  pursuant to franchise,  management or
operating  agreements that may be terminable by the franchisor or operator,  and
the  transferability  of a hotel's or restaurant's  operating,  liquor and other
licenses upon a transfer of the hotel or restaurant,  as the case may be whether
through purchase or foreclosure, is subject to local law requirements.

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

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

     Limitations on Enforceability of  Cross-Collateralization.  A Mortgage Pool
may  include  groups  of  Mortgage  Loans  which  are  cross-collateralized  and
cross-defaulted. These arrangements are designed primarily to ensure that all of
the  collateral   pledged  to  secure  the   respective   Mortgage  Loans  in  a
cross-collateralized  group, and the cash flows generated thereby, are available
to  support  debt  service  on,  and  ultimate   repayment   of,  the  aggregate
indebtedness  evidenced by those Mortgage Loans. These arrangements thus seek to
reduce the risk that the  inability of one or more of the  Mortgaged  Properties
securing  any such group of Mortgage  Loans to  generate  net  operating  income
sufficient to pay debt service will result in defaults and ultimate losses.

     There may not be complete identity of ownership of the Mortgaged Properties
securing a group of  cross-collateralized  Mortgage  Loans. In such an instance,
creditors  of  one  or  more  of  the  related  borrowers  could  challenge  the
cross-collateralization arrangement as a fraudulent conveyance. Generally, under
federal and state fraudulent conveyance statutes, the incurring of an obligation
or the  transfer  of property  by a person  will be subject to  avoidance  under
certain  circumstances  if the  person did not  receive  fair  consideration  or
reasonably  equivalent value in exchange for such obligation or transfer and was
then  insolvent  or was  rendered  insolvent  by such  obligation  or  transfer.
Accordingly,  a creditor  seeking  ownership of a Mortgaged  Property subject to
such  cross-collateralization to repay such creditor's claim against the related
borrower  could  assert (i) that such  borrower  was  insolvent  at the time the
cross-collateralized  Mortgage  Loans were made and (ii) that such  borrower did
not,  when it allowed  its  property to be  encumbered  by a lien  securing  the
indebtedness   represented   by  the  other  Mortgage  Loans  in  the  group  of
cross-collateralized  Mortgage Loans,  receive fair  consideration or reasonably
equivalent  value for, in effect,  "guaranteeing"  the  performance of the other
borrowers.  Although  the  borrower  making such  "guarantee"  will be receiving
"guarantees"  from  each of the  other  borrowers  in  return,  there  can be no
assurance that such  exchanged  "guarantees"  would be found to constitute  fair
consideration or be of reasonably  equivalent  value,  and no unqualified  legal
opinion to that effect will be obtained.

     The cross-collateralized  Mortgage Loans constituting any group thereof may
be  secured by  mortgage  liens on  Mortgaged  Properties  located in  different
states. Because of various state laws governing foreclosure or the exercise of a
power of sale and because, in general,  foreclosure actions are brought in state
court, and the courts of one state cannot exercise jurisdiction over property in
another  state,  it may be necessary upon a default under any such Mortgage Loan
to foreclose on the related  Mortgaged  Properties in a particular  order rather
than simultaneously in order to ensure that the lien of the related Mortgages is
not impaired or released.

     Increased Risk of Default Associated With Balloon Payments.  Certain of the
Mortgage Loans included in a Trust Fund may be  nonamortizing  or only partially
amortizing  over their terms to maturity  and,  thus,  will require  substantial
payments of principal and interest (that is,  balloon  payments) at their stated
maturity.  Mortgage  Loans of this type involve a greater  likelihood of default
than  self-amortizing  loans because the ability of a borrower to make a balloon
payment  typically  will depend upon its ability either to refinance the loan or
to sell the related Mortgaged Property.  The ability of a borrower to accomplish
either of these goals will be affected  by a number of  factors,  including  the
value of the related Mortgaged  Property,  the level of available mortgage rates
at the  time  of sale or  refinancing,  the  borrower's  equity  in the  related
Mortgaged  Property,  the  financial  condition  and  operating  history  of the
borrower and the related Mortgaged  Property,  tax laws, rent control laws (with
respect to certain residential properties),  Medicaid and Medicare reimbursement
rates (with respect to hospitals and nursing homes), prevailing general economic
conditions  and the  availability  of credit for loans secured by multifamily or
commercial, as the case may be, real properties generally. Neither the Depositor
nor any of its affiliates will be required to refinance any Mortgage Loan.

     If  and to the  extent  described  herein  and  in the  related  Prospectus
Supplement,  in order to maximize  recoveries on defaulted  Mortgage Loans,  the
Master  Servicer or the Special  Servicer will be permitted  (within  prescribed
limits) to extend and modify Mortgage Loans that are in default or as to which a
payment    default   is    imminent.    See   "The    Pooling   and    Servicing
Agreements-Realization Upon Defaulted Mortgage Loans". While the Master Servicer
or the Special  Servicer  generally  will be required to determine that any such
extension or  modification  is reasonably  likely to produce a greater  recovery
than liquidation,  taking into account the time value of money,  there can be no
assurance  that any such  extension or  modification  will in fact  increase the
present value of receipts from or proceeds of the affected Mortgage Loans.

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

     Limitations on Enforceability of Due-on-Sale and Debt-Acceleration Clauses.
Mortgages  may  contain  a  due-on-sale  clause,  which  permits  the  lender to
accelerate the maturity of the Mortgage Loan if the borrower sells, transfers or
conveys  the  related  Mortgaged  Property  or its  interest  in  the  Mortgaged
Property.  Mortgages also may include a debt-acceleration  clause, which permits
the lender to accelerate the debt upon a monetary or nonmonetary  default of the
mortgagor. Such clauses are generally enforceable subject to certain exceptions.
The courts of all states will enforce clauses  providing for acceleration in the
event of a material  payment default.  The equity courts of any state,  however,
may refuse the  foreclosure of a mortgage or deed of trust when an  acceleration
of the indebtedness  would be inequitable or unjust or the  circumstances  would
render the acceleration unconscionable.

     Risk of Liability Arising From Environmental Conditions.  Under the laws of
certain  states,  contamination  of real property may give rise to a lien on the
property  to assure the costs of  cleanup.  In several  states,  such a lien has
priority over an existing mortgage lien on such property. In addition, under the
laws of some states and under the federal Comprehensive  Environmental Response,
Compensation and Liability Act of 1980, as amended,  a lender may be liable,  as
an  "owner"  or  "operator",  for costs of  addressing  releases  or  threatened
releases of hazardous  substances  at a property,  if agents or employees of the
lender have become  sufficiently  involved in the  operations  of the  borrower,
regardless  of  whether  the  environmental  damage or threat  was caused by the
borrower or a prior owner.  A lender also risks such liability on foreclosure of
the  mortgage.  See  "Certain  Legal  Aspects  of  Mortgage  Loans-Environmental
Considerations".

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

Inclusion of Delinquent and Nonperforming Mortgage Loans in a Mortgage Asset
Pool
     If so provided in the related Prospectus  Supplement,  the Trust Fund for a
particular  series of Certificates  may include Mortgage Loans that are past due
or are nonperforming.  If so specified in the related Prospectus Supplement, the
servicing of such  Mortgage  Loans will be  performed  by the Special  Servicer;
however,  the same entity may act as both Master Servicer and Special  Servicer.
Credit Support provided with respect to a particular  series of Certificates may
not cover all losses related to such delinquent or nonperforming Mortgage Loans,
and investors should consider the risk that the inclusion of such Mortgage Loans
in the Trust Fund may adversely  affect the rate of defaults and  prepayments in
respect  of the  subject  Mortgage  Asset  Pool  and the  yield  on the  Offered
Certificates  of such  series.  See  "Description  of the  Trust  Funds-Mortgage
Loans-General".


                         DESCRIPTION OF THE TRUST FUNDS


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

Mortgage Loans
     General.  The Mortgage  Loans will be evidenced  by  promissory  notes (the
"Mortgage  Notes")  secured by  mortgages,  deeds of trust or  similar  security
instruments  (the  "Mortgages")  that  create  first or  junior  liens on fee or
leasehold estates in properties (the "Mortgaged  Properties")  consisting of (i)
residential  properties consisting of five or more rental or cooperatively-owned
dwelling  units in high-rise,  mid-rise or garden  apartment  buildings or other
residential  structures  ("Multifamily  Properties")  or (ii) office  buildings,
retail stores and establishments,  hotels or motels, nursing homes, hospitals or
other  health  care-related  facilities,  recreational  vehicle  and mobile home
parks, warehouse facilities, mini-warehouse facilities, self-storage facilities,
industrial plants,  parking lots,  entertainment or sports arenas,  restaurants,
marinas,  mixed use or various  other types of  income-producing  properties  or
unimproved  land  ("Commercial  Properties").  The  Multifamily  Properties  may
include mixed  commercial and  residential  structures  and apartment  buildings
owned by private cooperative housing corporations ("Cooperatives").  However, no
one of the following types of Commercial  Properties will represent security for
a material  concentration  of the  Mortgage  Loans in any Trust  Fund,  based on
principal balance at the time such Trust Fund is formed:  (i) restaurants;  (ii)
entertainment or sports arenas; (iii) marinas; or (iv) nursing homes,  hospitals
or other  health  care-related  facilities.  Unless  otherwise  specified in the
related  Prospectus  Supplement,  each  Mortgage  will  create a first  priority
mortgage lien on a borrower's fee estate in a Mortgaged Property.  If a Mortgage
creates a lien on a  borrower's  leasehold  estate in a property,  then,  unless
otherwise specified in the related Prospectus  Supplement,  the term of any such
leasehold  will  exceed  the term of the  Mortgage  Note by at least ten  years.
Unless otherwise specified in the related Prospectus  Supplement,  each Mortgage
Loan will have been  originated  by a person (the  "Originator")  other than the
Depositor;  however,  the Originator may be or may have been an affiliate of the
Depositor.

     If so provided in the related Prospectus Supplement,  Mortgage Assets for a
series of Certificates  may include  Mortgage Loans secured by junior liens, and
the loans  secured by the  related  senior  liens  ("Senior  Liens")  may not be
included in the Mortgage  Pool.  The primary  risk to holders of Mortgage  Loans
secured  by junior  liens is the  possibility  that  adequate  funds will not be
received in connection with a foreclosure of the related Senior Liens to satisfy
fully both the Senior Liens and the Mortgage Loan. In the event that a holder of
a  Senior  Lien  forecloses  on  a  Mortgaged  Property,  the  proceeds  of  the
foreclosure  or similar sale will be applied first to the payment of court costs
and fees in connection with the foreclosure,  second to real estate taxes, third
in  satisfaction  of  all  principal,   interest,   prepayment  or  acceleration
penalties,  if any, and any other sums due and owing to the holder of the Senior
Liens.  The claims of the holders of the Senior  Liens will be satisfied in full
out of proceeds of the  liquidation of the related  Mortgage  Property,  if such
proceeds  are  sufficient,  before the Trust  Fund as holder of the junior  lien
receives any payments in respect of the Mortgage  Loan.  If the Master  Servicer
were to foreclose on any  Mortgage  Loan,  it would do so subject to any related
Senior Liens.  In order for the debt related to such Mortgage Loan to be paid in
full at such sale, a bidder at the foreclosure  sale of such Mortgage Loan would
have to bid an amount sufficient to pay off all sums due under the Mortgage Loan
and any Senior Liens or purchase the Mortgaged  Property  subject to such Senior
Liens. In the event that such proceeds from a foreclosure or similar sale of the
related Mortgaged  Property are insufficient to satisfy all Senior Liens and the
Mortgage  Loan in the  aggregate,  the Trust  Fund,  as the holder of the junior
lien, and,  accordingly,  holders of one or more classes of the  Certificates of
the  related  series  bear  (i)  the  risk of  delay  in  distributions  while a
deficiency  judgment  against the borrower is obtained and (ii) the risk of loss
if the deficiency judgment is not obtained and satisfied.  Moreover,  deficiency
judgments  may not be  available  in certain  jurisdictions,  or the  particular
Mortgage Loan may be a nonrecourse loan, which means that, absent special facts,
recourse in the case of default  will be limited to the  Mortgaged  Property and
such other assets, if any, that were pledged to secure repayment of the Mortgage
Loan.

     If so specified in the related Prospectus  Supplement,  the Mortgage Assets
for a particular  series of  Certificates  may include  Mortgage  Loans that are
delinquent or nonperforming as of the date such Certificates are issued. In that
case, the related Prospectus Supplement will set forth, as to each such Mortgage
Loan,   available   information  as  to  the  period  of  such   delinquency  or
nonperformance, any forbearance arrangement then in effect, the condition of the
related Mortgaged Property and the ability of the Mortgaged Property to generate
income to service the mortgage debt.

     Default  and  Loss  Considerations  with  Respect  to the  Mortgage  Loans.
Mortgage loans secured by liens on income-producing properties are substantially
different from loans made on the security of owner-occupied single-family homes.
The  repayment  of a loan secured by a lien on an  income-producing  property is
typically dependent upon the successful operation of such property (that is, its
ability  to  generate  income).  Moreover,  as noted  above,  some or all of the
Mortgage Loans included in a particular Trust Fund may be nonrecourse loans.

     Lenders typically look to the Debt Service Coverage Ratio of a loan secured
by income-producing property as an important factor in evaluating the likelihood
of default on such a loan.  Unless otherwise  defined in the related  Prospectus
Supplement,  the "Debt Service  Coverage  Ratio" of a Mortgage Loan at any given
time is the  ratio of (i) the Net  Operating  Income  derived  from the  related
Mortgaged  Property for a twelve-month  period to (ii) the annualized  scheduled
payments of principal  and/or  interest on the Mortgage Loan and any other loans
senior  thereto  that are  secured by the  related  Mortgaged  Property.  Unless
otherwise defined in the related Prospectus  Supplement,  "Net Operating Income"
means,  for any  given  period,  the total  operating  revenues  derived  from a
Mortgaged  Property  during  such  period,  minus the total  operating  expenses
incurred in respect of such Mortgaged Property during such period other than (i)
noncash items such as depreciation and amortization,  (ii) capital  expenditures
and (iii) debt service on the related  Mortgage  Loan or on any other loans that
are secured by such Mortgaged Property.  The Net Operating Income of a Mortgaged
Property will generally  fluctuate over time and may or may not be sufficient to
cover debt  service  on the  related  Mortgage  Loan at any given  time.  As the
primary   source   of  the   operating   revenues   of  a   nonowner   occupied,
income-producing  property,  rental income (and, with respect to a Mortgage Loan
secured  by  a  Cooperative   apartment  building,   maintenance  payments  from
tenant-stockholders  of a  Cooperative)  may be affected by the condition of the
applicable  real estate  market  and/or area  economy.  In addition,  properties
typically leased, occupied or used on a short-term basis, such as certain health
care-related facilities,  hotels and motels, and mini-warehouse and self-storage
facilities,  tend to be affected  more  rapidly by changes in market or business
conditions  than do  properties  typically  leased for longer  periods,  such as
warehouses,  retail stores,  office buildings and industrial plants.  Commercial
Properties may be owner-occupied  or leased to a small number of tenants.  Thus,
the Net Operating Income of such a Mortgaged  Property may depend  substantially
on the  financial  condition  of the borrower or a tenant,  and  Mortgage  Loans
secured by liens on such properties may pose a greater likelihood of default and
loss than loans secured by liens on  Multifamily  Properties or on  multi-tenant
Commercial Properties.

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

     Lenders also look to the Loan-to-Value Ratio of a mortgage loan as a factor
in evaluating the likelihood of loss if a property must be liquidated  following
a default.  Unless otherwise defined in the related Prospectus  Supplement,  the
"Loan-to-Value  Ratio"  of a  Mortgage  Loan  at any  given  time  is the  ratio
(expressed as a percentage) of (i) the then outstanding principal balance of the
Mortgage Loan and any other loans senior thereto that are secured by the related
Mortgaged Property to (ii) the Value of the related Mortgaged  Property.  Unless
otherwise  specified  in the  related  Prospectus  Supplement,  the "Value" of a
Mortgaged  Property  will be its fair market value as determined by an appraisal
of such property  conducted by or on behalf of the Originator in connection with
the origination of such loan. The lower the Loan-to-Value Ratio, the greater the
percentage of the borrower's  equity in a Mortgaged  Property,  and thus (a) the
greater the  incentive of the borrower to perform under the terms of the related
Mortgage  Loan (in order to protect such equity) and (b) the greater the cushion
provided to the lender against loss on liquidation following a default.

     Loan-to-Value Ratios will not necessarily constitute an accurate measure of
the likelihood of liquidation loss in a pool of Mortgage Loans. For example, the
value of a Mortgaged  Property as of the date of initial issuance of the related
series  of  Certificates   may  be  less  than  the  Value  determined  at  loan
origination,  and will likely continue to fluctuate from time to time based upon
certain  factors  including  changes in economic  conditions and the real estate
market.  Moreover, even when current, an appraisal is not necessarily a reliable
estimate of value. Appraised values of income-producing properties are generally
based on the  market  comparison  method  (recent  resale  value  of  comparable
properties at the date of the appraisal),  the cost replacement method (the cost
of replacing  the property at such date),  the income  capitalization  method (a
projection of value based upon the property's  projected net cash flow), or upon
a selection from or interpolation of the values derived from such methods.  Each
of these  appraisal  methods can present  analytical  difficulties.  It is often
difficult to find truly comparable  properties that have recently been sold; the
replacement  cost of a property  may have little to do with its  current  market
value; and income  capitalization is inherently based on inexact  projections of
income and expense and the selection of an appropriate  capitalization  rate and
discount  rate.  Where  more than one of these  appraisal  methods  are used and
provide significantly different results, an accurate determination of value and,
correspondingly,  a reliable  analysis of the likelihood of default and loss, is
even more difficult.

     Although  there may be  multiple  methods  for  determining  the value of a
Mortgaged Property, value will in all cases be affected by property performance.
As a result,  if a Mortgage  Loan defaults  because the income  generated by the
related Mortgaged Property is insufficient to cover operating costs and expenses
and pay debt service, then the value of the Mortgaged Property will reflect such
and a liquidation loss may occur.

     While  the  Depositor  believes  that  the  foregoing   considerations  are
important  factors  that  generally   distinguish  loans  secured  by  liens  on
income-producing real estate from single-family  mortgage loans, there can be no
assurance that all of such factors will in fact have been  prudently  considered
by the  Originators of the Mortgage  Loans,  or that, for a particular  Mortgage
Loan, they are complete or relevant. See "Risk Factors-Certain Factors Affecting
Delinquency,  Foreclosure and Loss of the Mortgage  Loans-General" and "-Certain
Factors   Affecting   Delinquency,   Foreclosure   and  Loss  of  the   Mortgage
Loans-Increased Risk of Default Associated With Balloon Payments".

     Payment  Provisions of the Mortgage  Loans.  All of the Mortgage Loans will
(i) have had  original  terms to  maturity  of not more  than 40 years  and (ii)
provide for  scheduled  payments of  principal,  interest or both, to be made on
specified dates ("Due Dates") that occur monthly,  quarterly,  semi-annually  or
annually.  A Mortgage  Loan (i) may  provide  for no accrual of  interest or for
accrual of  interest  thereon at a Mortgage  Rate that is fixed over its term or
that  adjusts  from time to time,  or that may be  converted  at the  borrower's
election  from an  adjustable  to a fixed  Mortgage  Rate, or from a fixed to an
adjustable Mortgage Rate, (ii) may provide for level payments to maturity or for
payments  that adjust from time to time to  accommodate  changes in the Mortgage
Rate or to reflect the  occurrence of certain  events,  and may permit  negative
amortization,  (iii) may be fully  amortizing or may be partially  amortizing or
nonamortizing,  with a balloon payment due on its stated maturity date, and (iv)
may prohibit over its term or for a certain  period  prepayments  (the period of
such prohibition,  a "Lock-out  Period" and its date of expiration,  a "Lock-out
Date") and/or  require  payment of a premium or a yield  maintenance  payment (a
"Prepayment  Premium") in connection with certain  prepayments,  in each case as
described in the related Prospectus Supplement. A Mortgage Loan may also contain
a provision that entitles the lender to a share of  appreciation  of the related
Mortgaged  Property,  or profits  realized from the operation or  disposition of
such Mortgaged  Property or the benefit,  if any, resulting from the refinancing
of the  Mortgage  Loan (any such  provision,  an  ("Equity  Participation"),  as
described in the related Prospectus Supplement.

     Mortgage  Loan  Information  in  Prospectus  Supplements.  Each  Prospectus
Supplement will contain certain information  pertaining to the Mortgage Loans in
the related Trust Fund,  which,  to the extent then  applicable,  will generally
include the following:  (i) the aggregate  outstanding principal balance and the
largest,  smallest  and average  outstanding  principal  balance of the Mortgage
Loans, (ii) the type or types of property that provide security for repayment of
the Mortgage Loans,  (iii) the earliest and latest origination date and maturity
date of the Mortgage Loans, (iv) the original and remaining terms to maturity of
the Mortgage Loans, or the respective  ranges thereof,  and the weighted average
original  and  remaining  terms  to  maturity  of the  Mortgage  Loans,  (v) the
Loan-to-Value  Ratios of the Mortgage  Loans (either at  origination  or as of a
more  recent  date),  or the range  thereof,  and the  weighted  average of such
Loan-to-Value  Ratios,  (vi) the Mortgage Rates borne by the Mortgage  Loans, or
the range thereof,  and the weighted average Mortgage Rate borne by the Mortgage
Loans, or the range thereof, and the weighted average Mortgage Rate borne by the
Mortgage Loans,  (vii) with respect to Mortgage Loans with  adjustable  Mortgage
Rates ("ARM Loans"), the index or indices upon which such adjustments are based,
the adjustment  dates, the range of gross margins and the weighted average gross
margin,  and  any  limits  on  Mortgage  Rate  adjustments  at the  time  of any
adjustment and over the life of the ARM Loan, (viii)  information  regarding the
payment  characteristics of the Mortgage Loans,  including,  without limitation,
balloon  payment  and  other  amortization  provisions,   Lock-out  Periods  and
Prepayment Premiums, (ix) the Debt Service Coverage Ratios of the Mortgage Loans
(either at origination or as of a more recent date),  or the range thereof,  and
the  weighted  average  of  such  Debt  Service  Coverage  Ratios,  and  (x) the
geographic  distribution of the Mortgaged Properties on a state-by-state  basis.
In  appropriate  cases,  the related  Prospectus  Supplement  will also  contain
certain  information  available to the Depositor that pertains to the provisions
of  leases  and the  nature  of  tenants  of the  Mortgaged  Properties.  If the
Depositor is unable to provide the specific  information  described above at the
time  Offered  Certificates  of a series are  initially  offered,  more  general
information  of the nature  described  above  will be  provided  in the  related
Prospectus  Supplement,  and specific  information will be set forth in a report
which will be available to  purchasers  of those  Certificates  at or before the
initial  issuance  thereof and will be filed as part of a Current Report on Form
8-K with the Commission within fifteen days following such issuance.

     If any Mortgage  Loan, or group of related  Mortgage  Loans,  constitutes a
concentration   of  credit  risk,   financial   statements  or  other  financial
information  with  respect  to  the  related  Mortgaged  Property  or  Mortgaged
Properties will be included in the related Prospectus Supplement.

     If and to the extent  available and relevant to an  investment  decision in
the  Offered  Certificates  of the related  series,  information  regarding  the
prepayment  experience  of a Master  Servicer's  multifamily  and/or  commercial
mortgage loan  servicing  portfolio  will be included in the related  Prospectus
Supplement.  However,  many  servicers do not maintain  records  regarding  such
matters  or,  at  least,  not in a format  that can be  readily  aggregated.  In
addition,  the  relevant   characteristics  of  a  Master  Servicer's  servicing
portfolio  may be so  materially  different  from those of the related  Mortgage
Asset  Pool that  such  prepayment  experience  would  not be  meaningful  to an
investor.  For example,  differences  in  geographic  dispersion,  property type
and/or loan terms (e.g.,  mortgage rates,  terms to maturity  and/or  prepayment
restrictions)  between the two pools of loans could render the Master Servicer's
prepayment  experience  irrelevant.  Because  of the  nature of the assets to be
serviced  and  administered  by a Special  Servicer,  no  comparable  prepayment
information will be presented with respect to the Special Servicer's multifamily
and/or commercial mortgage loan servicing portfolio.

MBS 
     MBS may  include  (i)  private-label  (that  is,  not  issued,  insured  or
guaranteed  by the  United  States  or any  agency or  instrumentality  thereof)
mortgage   participations,   mortgage   pass-through   certificates   or   other
mortgage-backed  securities  or  (ii)  certificates  issued  and/or  insured  or
guaranteed by the Federal Home Loan Mortgage Corporation ("FHLMC"),  the Federal
National  Mortgage  Association  ("FNMA"),  the Governmental  National  Mortgage
Association ("GNMA") or the Federal Agricultural  Mortgage Corporation ("FAMC"),
provided that, unless otherwise specified in the related Prospectus  Supplement,
each MBS will  evidence  an  interest  in, or will be  secured  by a pledge  of,
mortgage loans that conform to the  descriptions of the Mortgage Loans contained
herein.

     Except  in the  case  of a pro  rata  mortgage  participation  in a  single
mortgage loan or a pool of mortgage loans, each MBS included in a Mortgage Asset
Pool: (a) either will (i) have been previously  registered  under the Securities
Act of 1933, as amended,  (ii) be exempt from such registration  requirements or
(iii) have been held for at least the holding  period  specified  in Rule 144(k)
under the  Securities  Act of 1933, as amended;  and (b) will have been acquired
(other than from the Depositor or an affiliate  thereof) in bona fide  secondary
market transactions.

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

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

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

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

Certificate  Accounts  
     Each  Trust  Fund will  include  one or more  accounts  (collectively,  the
"Certificate   Account")   established   and   maintained   on   behalf  of  the
Certificateholders  into which all payments and collections received or advanced
with respect to the  Mortgage  Assets and other assets in the Trust Fund will be
deposited  to  the  extent  described  herein  and  in  the  related  Prospectus
Supplement. See "The Pooling and Servicing Agreements-Certificate Account".

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

Cash Flow Agreements
     If so provided in the Prospectus  Supplement for a series of  Certificates,
the related Trust Fund may include guaranteed  investment  contracts pursuant to
which moneys held in the funds and accounts  established for such series will be
invested at a specified  rate.  The Trust Fund may also  include  certain  other
agreements,  such as interest  rate  exchange  agreements,  interest rate cap or
floor agreements, or other agreements designed to reduce the effects of interest
rate fluctuations on the Mortgage Assets on one or more classes of Certificates.
The  principal  terms  of any  such  Cash  Flow  Agreement,  including,  without
limitation,  provisions  relating to the  timing,  manner and amount of payments
thereunder and provisions relating to the termination thereof, will be described
in the related Prospectus  Supplement.  The related  Prospectus  Supplement will
also identify the obligor under the Cash Flow Agreement.


                        YIELD AND MATURITY CONSIDERATIONS


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

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

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

Certain  Shortfalls in Collections of Interest 
     When a principal  prepayment in full or in part is made on a Mortgage Loan,
the borrower is generally charged interest on the amount of such prepayment only
through  the date of such  prepayment,  instead of through  the Due Date for the
next succeeding  scheduled payment.  However,  interest accrued on any series of
Certificates and  distributable  thereon on any Distribution Date will generally
correspond to interest  accrued on the Mortgage  Loans to their  respective  Due
Dates during the related Due Period.  A "Due  Period"  will be a specified  time
period  (generally  corresponding  in length to the period between  Distribution
Dates) and all  scheduled  payments on the Mortgage  Loans in the related  Trust
Fund that are due during a given Due Period  will,  to the extent  received by a
specified date (the  "Determination  Date") or otherwise advanced by the related
Master Servicer,  Special Servicer or other specified  person, be distributed to
the  holders  of  the  Certificates  of  such  series  on  the  next  succeeding
Distribution  Date.  Consequently,  if a  prepayment  on any  Mortgage  Loan  is
distributable to Certificateholders on a particular  Distribution Date, but such
prepayment  is not  accompanied  by  interest  thereon  to the Due Date for such
Mortgage  Loan in the  related  Due  Period,  then the  interest  charged to the
borrower (net of servicing and administrative fees) may be less (such shortfall,
a "Prepayment  Interest  Shortfall") than the  corresponding  amount of interest
accrued and otherwise  payable on the Certificates of the related series. If and
to the  extent  that any  such  shortfall  is  allocated  to a class of  Offered
Certificates,  the yield  thereon will be  adversely  affected.  The  Prospectus
Supplement for each series of Certificates will describe the manner in which any
such shortfalls will be allocated  among the classes of such  Certificates.  The
related Prospectus Supplement will also describe any amounts available to offset
such shortfalls.

Yield and Prepayment Considerations
     A Certificate's yield to maturity will be affected by the rate of principal
payments  on the  Mortgage  Loans in the related  Trust Fund and the  allocation
thereof to reduce the principal  balance (or notional amount,  if applicable) of
such  Certificate.  The rate of principal  payments on the Mortgage Loans in any
Trust  Fund  will in turn be  affected  by the  amortization  schedules  thereof
(which,  in the  case of ARM  Loans,  may  change  periodically  to  accommodate
adjustments  to the  Mortgage  Rates  thereon),  the dates on which any  balloon
payments are due, and the rate of principal  prepayments  thereon (including for
this purpose,  voluntary prepayments by borrowers and also prepayments resulting
from liquidations of Mortgage Loans due to defaults, casualties or condemnations
affecting the related Mortgaged  Properties,  or purchases of Mortgage Loans out
of the related  Trust Fund).  Because the rate of principal  prepayments  on the
Mortgage  Loans in any Trust Fund will depend on future  events and a variety of
factors (as described below), no assurance can be given as to such rate.

     The  extent  to  which  the  yield  to  maturity  of  a  class  of  Offered
Certificates of any series may vary from the anticipated  yield will depend upon
the degree to which they are purchased at a discount or premium and when, and to
what degree,  payments of principal on the Mortgage  Loans in the related  Trust
Fund are in turn distributed on such Certificates (or, in the case of a class of
Stripped Interest  Certificates,  result in the reduction of the Notional Amount
thereof).  An investor should consider,  in the case of any Offered  Certificate
purchased  at a  discount,  the risk  that a  slower  than  anticipated  rate of
principal  payments on the Mortgage Loans in the related Trust Fund could result
in an actual yield to such  investor  that is lower than the  anticipated  yield
and, in the case of any Offered  Certificate  purchased  at a premium,  the risk
that a faster than anticipated rate of principal payments on such Mortgage Loans
could  result  in an  actual  yield  to such  investor  that is  lower  than the
anticipated yield. In addition,  if an investor purchases an Offered Certificate
at a discount (or premium),  and principal payments are made in reduction of the
principal balance or notional amount of such investor's Offered  Certificates at
a rate slower (or faster) than the rate  anticipated by the investor  during any
particular period, any consequent adverse effects on such investor's yield would
not be fully offset by a subsequent  like  increase (or decrease) in the rate of
principal payments.

     In  general,   the  Notional  Amount  of  a  class  of  Stripped   Interest
Certificates  will either (i) be based on the principal  balances of some or all
of the Mortgage  Assets in the related Trust Fund or (ii) equal the  Certificate
Balances of one or more of the other classes of Certificates of the same series.
Accordingly,  the yield on such Stripped Interest Certificates will be inversely
related to the rate at which  payments and other  collections  of principal  are
received on such Mortgage Assets or  distributions  are made in reduction of the
Certificate Balances of such classes of Certificates, as the case may be.

     Consistent  with the foregoing,  if a class of  Certificates  of any series
consists of Stripped Interest Certificates or Stripped Principal Certificates, a
lower than  anticipated  rate of principal  prepayments on the Mortgage Loans in
the related Trust Fund will negatively affect the yield to investors in Stripped
Principal  Certificates,  and  a  higher  than  anticipated  rate  of  principal
prepayments on such Mortgage Loans will negatively affect the yield to investors
in  Stripped  Interest  Certificates.  If the Offered  Certificates  of a series
include any such Certificates,  the related Prospectus Supplement will include a
table  showing the effect of various  constant  assumed  levels of prepayment on
yields on such  Certificates.  Such tables will be  intended to  illustrate  the
sensitivity of yields to various constant assumed  prepayment rates and will not
be intended to predict,  or to provide information that will enable investors to
predict, yields or prepayment rates.

     The extent of  prepayments  of principal of the Mortgage Loans in any Trust
Fund may be affected by a number of factors, including,  without limitation, the
availability of mortgage credit,  the relative  economic vitality of the area in
which the  Mortgaged  Properties  are located,  the quality of management of the
Mortgaged  Properties,  the servicing of the Mortgage Loans, possible changes in
tax laws and other opportunities for investment. In general, those factors which
increase the  attractiveness  of selling a Mortgaged  Property or  refinancing a
Mortgage Loan or which  enhance a borrower's  ability to do so, as well as those
factors which increase the likelihood of default under a Mortgage Loan, would be
expected to cause the rate of prepayment  in respect of any Mortgage  Asset Pool
to accelerate.  In contrast,  those factors  having an opposite  effect would be
expected to cause the rate of prepayment of any Mortgage Asset Pool to slow.

     The rate of principal  payments on the Mortgage Loans in any Trust Fund may
also be affected by the  existence  of Lock-out  Periods and  requirements  that
principal  prepayments be accompanied by Prepayment Premiums,  and by the extent
to which such provisions may be practicably enforced. To the extent enforceable,
such provisions could constitute either an absolute  prohibition (in the case of
a Lock-out Period) or a disincentive (in the case of a Prepayment  Premium) to a
borrower's  voluntarily prepaying its Mortgage Loan, thereby slowing the rate of
prepayments.

     The rate of prepayment on a pool of mortgage loans is likely to be affected
by prevailing  market  interest rates for mortgage  loans of a comparable  type,
term and  risk  level.  When  the  prevailing  market  interest  rate is below a
mortgage  coupon,  a borrower may have an increased  incentive to refinance  its
mortgage  loan.  Even in the case of ARM Loans,  as prevailing  market  interest
rates  decline,  and without  regard to whether the  Mortgage  Rates on such ARM
Loans decline in a manner consistent  therewith,  the related borrowers may have
an increased  incentive to refinance for purposes of either (i)  converting to a
fixed rate loan and thereby "locking in" such rate or (ii) taking advantage of a
different index, margin or rate cap or floor on another adjustable rate mortgage
loan. Therefore, as prevailing market interest rates decline,  prepayment speeds
would be expected to accelerate.

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

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

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

     Neither CPR nor SPA nor any other prepayment  model or assumption  purports
to be a historical  description of prepayment  experience or a prediction of the
anticipated  rate  of  prepayment  of any  particular  pool of  mortgage  loans.
Moreover, the CPR and SPA models were developed based upon historical prepayment
experience  for  single-family  mortgage  loans.  Thus,  it is unlikely that the
prepayment  experience  of the  Mortgage  Loans  included in any Trust Fund will
conform to any particular level of CPR or SPA.

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

Other Factors Affecting Yield, Weighted Average Life and Maturity
     Balloon Payments; Extensions of Maturity. Some or all of the Mortgage Loans
included in a particular Trust Fund may require that balloon payments be made at
maturity.  Because the ability of a borrower to make a balloon payment typically
will depend upon its ability either to refinance the loan or to sell the related
Mortgaged  Property,  there is a possibility  that  Mortgage  Loans that require
balloon  payments  may  default  at  maturity,  or that the  maturity  of such a
Mortgage  Loan may be  extended  in  connection  with a workout.  In the case of
defaults, recovery of proceeds may be delayed by, among other things, bankruptcy
of the  borrower  or adverse  conditions  in the market  where the  property  is
located.  In order to minimize losses on defaulted  Mortgage  Loans,  the Master
Servicer or the Special Servicer,  to the extent and under the circumstances set
forth herein and in the related  Prospectus  Supplement,  may be  authorized  to
modify  Mortgage  Loans that are in default or as to which a payment  default is
imminent.  Any  defaulted  balloon  payment or  modification  that  extends  the
maturity of a Mortgage Loan may delay  distributions  of principal on a class of
Offered  Certificates  and  thereby  extend the  weighted  average  life of such
Certificates and, if such Certificates were purchased at a discount,  reduce the
yield thereon.

     Negative Amortization. The weighted average life of a class of Certificates
can be affected by Mortgage  Loans that permit  negative  amortization  to occur
(that is,  Mortgage  Loans that  provide  for the  current  payment of  interest
calculated at a rate lower than the rate at which interest accrues thereon, with
the  unpaid  portion  of such  interest  being  added to the  related  principal
balance).  Negative amortization on one or more Mortgage Loans in any Trust Fund
may result in negative  amortization on the Offered  Certificates of the related
series.  The related  Prospectus  Supplement will describe,  if applicable,  the
manner in which  negative  amortization  in respect of the Mortgage Loans in any
Trust Fund is allocated  among the  respective  classes of  Certificates  of the
related series. The portion of any Mortgage Loan negative amortization allocated
to a class  of  Certificates  may  result  in a  deferral  of some or all of the
interest  payable  thereon,   which  deferred  interest  may  be  added  to  the
Certificate  Balance  thereof.  In addition,  an ARM Loan that permits  negative
amortization  would be expected during a period of increasing  interest rates to
amortize at a slower rate (and  perhaps not at all) than if interest  rates were
declining  or  were  remaining  constant.  Such  slower  rate of  Mortgage  Loan
amortization would correspondingly be reflected in a slower rate of amortization
for one or more classes of Certificates of the related series. Accordingly,  the
weighted average lives of Mortgage Loans that permit negative  amortization (and
that of the  classes of  Certificates  to which any such  negative  amortization
would  be  allocated  or  that  would  bear  the  effects  of a  slower  rate of
amortization on such Mortgage Loans) may increase as a result of such feature.

     Negative  amortization  may occur in respect of an ARM Loan that (i) limits
the amount by which its scheduled  payment may adjust in response to a change in
its Mortgage  Rate,  (ii) provides  that its scheduled  payment will adjust less
frequently  than its Mortgage  Rate or (iii)  provides  for  constant  scheduled
payments notwithstanding adjustments to its Mortgage Rate. Accordingly, during a
period of declining  interest  rates,  the scheduled  payment on such a Mortgage
Loan may  exceed  the  amount  necessary  to  amortize  the loan  fully over its
remaining amortization schedule and pay interest at the then applicable Mortgage
Rate,  thereby resulting in the accelerated  amortization of such Mortgage Loan.
Any such  acceleration in amortization of its principal balance will shorten the
weighted average life of such Mortgage Loan and,  correspondingly,  the weighted
average  lives of those  classes of  Certificates  entitled  to a portion of the
principal payments on such Mortgage Loan.

     The extent to which the yield on any Offered  Certificate  will be affected
by the  inclusion  in the  related  Trust Fund of  Mortgage  Loans  that  permit
negative amortization, will depend upon (i) whether such Offered Certificate was
purchased  at a premium or a discount  and (ii) the extent to which the  payment
characteristics  of such Mortgage Loans delay or accelerate the distributions of
principal  on  such  Certificate  (or,  in  the  case  of  a  Stripped  Interest
Certificate,  delay or accelerate the reduction of the notional amount thereof).
See "-Yield and Prepayment Considerations" above.

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

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

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

     The  yield  to  maturity  on a class  of  Subordinate  Certificates  may be
extremely  sensitive to losses and  shortfalls  in  collections  on the Mortgage
Loans in the related Trust Fund.

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

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


                                  THE DEPOSITOR

     NationsLink Funding Corporation,  a Delaware corporation (the "Depositor"),
was organized on December 13, 1995 for the limited purpose of acquiring,  owning
and transferring  Mortgage Assets and selling interests therein or bonds secured
thereby.   The  Depositor  is  a  subsidiary  of  NationsBanc  Mortgage  Capital
Corporation,  a Texas corporation.  The Depositor maintains its principal office
at NationsBank Corporate Center, Charlotte,  North Carolina 28255. Its telephone
number is (704) 386-2400.

     Unless otherwise noted in the related  Prospectus  Supplement,  neither the
Depositor  nor  any of the  Depositor's  affiliates  will  insure  or  guarantee
distributions on the Certificates of any series.


                         DESCRIPTION OF THE CERTIFICATES


General
     Each series of Certificates will represent the entire beneficial  ownership
interest in the Trust Fund created pursuant to the related Pooling and Servicing
Agreement.  As described in the related Prospectus Supplement,  the Certificates
of each series,  including the Offered  Certificates of such series, may consist
of one or more classes of Certificates that, among other things: (i) provide for
the accrual of interest on the Certificate Balance or Notional Amount thereof at
a fixed,  variable or adjustable  rate; (ii) constitute  Senior  Certificates or
Subordinate  Certificates;  (iii) constitute  Stripped Interest  Certificates or
Stripped  Principal  Certificates;  (iv) provide for  distributions  of interest
thereon or principal  thereof that commence only after the occurrence of certain
events,  such as the retirement of one or more other classes of  Certificates of
such series; (v) provide for distributions of principal thereof to be made, from
time to time or for designated  periods,  at a rate that is faster (and, in some
cases,  substantially  faster)  or slower  (and,  in some  cases,  substantially
slower) than the rate at which  payments or other  collections  of principal are
received on the  Mortgage  Assets in the related  Trust Fund;  (vi)  provide for
distributions of principal thereof to be made, subject to available funds, based
on a specified principal payment schedule or other methodology; or (vii) provide
for  distributions  based on collections  on the Mortgage  Assets in the related
Trust Fund attributable to Prepayment Premiums and Equity Participations.

     If  so  specified  in  the  related  Prospectus  Supplement,   a  class  of
Certificates may have two or more component parts,  each having  characteristics
that are  otherwise  described  herein as being  attributable  to  separate  and
distinct  classes.  For example,  a class of Certificates may have a Certificate
Balance on which it accrues  interest at a fixed,  variable or adjustable  rate.
Such class of Certificates may also have certain characteristics attributable to
Stripped  Interest  Certificates  insofar  as it may also  entitle  the  holders
thereof to distributions of interest accrued on a Notional Amount at a different
fixed,  variable or adjustable  rate. In addition,  a class of Certificates  may
accrue interest on one portion of its Certificate Balance at one fixed, variable
or  adjustable  rate and on  another  portion  of its  Certificate  Balance at a
different fixed, variable or adjustable rate.

     Each class of Offered  Certificates  of a series  will be issued in minimum
denominations  corresponding  to the  principal  balances or, in case of certain
classes  of  Stripped  Interest  Certificates  or REMIC  Residual  Certificates,
notional amounts or percentage  interests,  specified in the related  Prospectus
Supplement.  As  provided  in the  related  Prospectus  Supplement,  one or more
classes of Offered Certificates of any series may be issued in fully registered,
definitive form (such Certificates, "Definitive Certificates") or may be offered
in book-entry format (such Certificates,  "Book-Entry Certificates") through the
facilities  of DTC.  The  Offered  Certificates  of each  series  (if  issued as
Definitive  Certificates)  may  be  transferred  or  exchanged,  subject  to any
restrictions on transfer described in the related Prospectus Supplement,  at the
location specified in the related Prospectus Supplement,  without the payment of
any service charges,  other than any tax or other governmental charge payable in
connection  therewith.  Interests in a class of Book-Entry  Certificates will be
transferred   on  the   book-entry   records   of  DTC  and  its   participating
organizations.   If  so   specified  in  the  related   Prospectus   Supplement,
arrangements  may be made for  clearance  and  settlement  through  CEDEL  Bank,
Societe Anonyme, or the Euroclear System (in Europe) if they are participants in
DTC.

Distributions
     Distributions  on the  Certificates  of  each  series  will be made on each
Distribution  Date from the  Available  Distribution  Amount for such series and
such  Distribution  Date.  Unless otherwise  provided in the related  Prospectus
Supplement,  the "Available  Distribution Amount" for any series of Certificates
and any  Distribution  Date  will  refer to the total of all  payments  or other
collections  (or  advances  in lieu  thereof)  on,  under or in  respect  of the
Mortgage Assets and any other assets included in the related Trust Fund that are
available for distribution to the holders of Certificates of such series on such
date. The  particular  components of the Available  Distribution  Amount for any
series and Distribution Date will be more specifically  described in the related
Prospectus  Supplement.  In  general,  the  Distribution  Date for a  series  of
Certificates will be the 25th day of each month (or, if any such 25th day is not
a business  day, the next  succeeding  business  day),  commencing  in the month
immediately following the month in which such series of Certificates is issued.

     Except  as  otherwise  specified  in  the  related  Prospectus  Supplement,
distributions  on  the  Certificates  of  each  series  (other  than  the  final
distribution in retirement of any such  Certificate) will be made to the persons
in whose names such  Certificates are registered at the close of business on the
last  business  day of the month  preceding  the  month in which the  applicable
Distribution   Date  occurs  (the  "Record  Date"),   and  the  amount  of  each
distribution  will be  determined  as of the close of  business on the date (the
"Determination  Date")  specified  in the  related  Prospectus  Supplement.  All
distributions  with respect to each class of Certificates  on each  Distribution
Date will be allocated pro rata among the outstanding Certificates in such class
in proportion to the respective  Percentage  Interests  evidenced thereby unless
otherwise specified in the related Prospectus Supplement.  Payments will be made
either by wire  transfer  in  immediately  available  funds to the  account of a
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor,  if such  Certificateholder  has provided the person  required to make
such payments with wiring  instructions no later than the related Record Date or
such other date  specified  in the related  Prospectus  Supplement  (and,  if so
provided in the related  Prospectus  Supplement,  such  Certificateholder  holds
Certificates in the requisite amount or denomination  specified therein),  or by
check  mailed to the  address  of such  Certificateholder  as it  appears on the
Certificate  Register;   provided,  however,  that  the  final  distribution  in
retirement of any class of  Certificates  (whether  Definitive  Certificates  or
Book-Entry  Certificates)  will be made only upon  presentation and surrender of
such Certificates at the location specified in the notice to  Certificateholders
of such final distribution.  The undivided  percentage interest (the "Percentage
Interest")  represented by an Offered  Certificate of a particular class will be
equal to the percentage  obtained by dividing the initial  principal  balance or
notional  amount of such  Certificate  by the  initial  Certificate  Balance  or
Notional Amount of such class.

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

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

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

Distributions on the Certificates in Respect of Prepayment Premiums or in
Respect of Equity Participations
     If so provided in the related Prospectus Supplement, Prepayment Premiums or
payments in respect of Equity  Participations  received on or in connection with
the Mortgage  Assets in any Trust Fund will be distributed on each  Distribution
Date to the holders of the class of  Certificates of the related series entitled
thereto  in  accordance  with  the  provisions   described  in  such  Prospectus
Supplement. Alternatively, such items may be retained by the Depositor or any of
its affiliates or by any other specified  person and/or may be excluded as Trust
Assets.

Allocation of Losses and Shortfalls
     The amount of any  losses or  shortfalls  in  collections  on the  Mortgage
Assets in any Trust Fund (to the  extent  not  covered or offset by draws on any
reserve fund or under any instrument of Credit  Support) will be allocated among
the respective classes of Certificates of the related series in the priority and
manner,  and subject to the  limitations,  specified  in the related  Prospectus
Supplement. As described in the related Prospectus Supplement,  such allocations
may be effected by (i) a reduction in the  entitlements  to interest  and/or the
Certificate  Balances of one or more such  classes of  Certificates  and/or (ii)
establishing  a priority of payments  among such  classes of  Certificates.  See
"Description of Credit Support".

Advances in Respect of Delinquencies
     If and to the extent provided in the related  Prospectus  Supplement,  if a
Trust Fund includes  Mortgage Loans, the Master Servicer,  the Special Servicer,
the Trustee,  any provider of Credit Support and/or any other  specified  person
may be obligated to advance, or have the option of advancing,  on or before each
Distribution  Date, from its or their own funds or from excess funds held in the
related  Certificate  Account  that are not part of the  Available  Distribution
Amount for the related series of  Certificates  for such  Distribution  Date, an
amount  up to the  aggregate  of any  payments  of  principal  (other  than  the
principal  portion of any balloon  payments) and interest that were due on or in
respect of such Mortgage Loans during the related Due Period and were delinquent
on the related Determination Date.

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

     If advances have been made by a Master Servicer,  Special Servicer, Trustee
or  other  entity  from  excess  funds in a  Certificate  Account,  such  Master
Servicer, Special Servicer, Trustee or other entity, as the case may be, will be
required to replace  such funds in such  Certificate  Account on or prior to any
future Distribution Date to the extent that funds in such Certificate Account on
such Distribution Date are less than payments required to be made to the related
series of  Certificateholders  on such  date.  If so  specified  in the  related
Prospectus  Supplement,  the obligation of a Master Servicer,  Special Servicer,
Trustee  or other  entity to make  advances  may be  secured  by a cash  advance
reserve  fund  or a  surety  bond.  If  applicable,  information  regarding  the
characteristics  of, and the  identity of any obligor on, any such surety  bond,
will be set forth in the related Prospectus Supplement.

     If and to the extent so provided in the related Prospectus Supplement,  any
entity making advances will be entitled to receive interest on certain or all of
such advances for a specified  period during which such advances are outstanding
at the rate  specified in such  Prospectus  Supplement,  and such entity will be
entitled to payment of such interest  periodically  from general  collections on
the Mortgage Loans in the related Trust Fund prior to any payment to the related
series of Certificateholders or as otherwise provided in the related Pooling and
Servicing Agreement and described in such Prospectus Supplement.

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

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

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

     (ii) the  amount of such  distribution  to holders of such class of Offered
Certificates that was applied to pay Accrued Certificate Interest;

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

     (iv) the  amount,  if any,  by which  such  distribution  is less  than the
amounts to which holders of such class of Offered Certificates are entitled;

     (v) if the related Trust Fund includes Mortgage Loans, the aggregate amount
of advances included in such distribution;

     (vi) if the  related  Trust Fund  includes  Mortgage  Loans,  the amount of
servicing  compensation received by the related Master Servicer (and, if payable
directly  out of the  related  Trust  Fund,  by any  Special  Servicer  and  any
Sub-Servicer)  and,  if the  related  Trust  Fund  includes  MBS,  the amount of
administrative compensation received by the MBS Administrator;

     (vii) information  regarding the aggregate principal balance of the related
Mortgage Assets on or about such Distribution Date;

     (viii) if the  related  Trust Fund  includes  Mortgage  Loans,  information
regarding the number and aggregate principal balance of such Mortgage Loans that
are delinquent;

     (ix)  if the  related  Trust  Fund  includes  Mortgage  Loans,  information
regarding the aggregate amount of losses incurred and principal prepayments made
with respect to such Mortgage Loans during the  Prepayment  Period (that is, the
specified  period,  generally  corresponding  in  length to the  period  between
Distribution Dates,  during which prepayments and other unscheduled  collections
on the Mortgage  Loans in the related Trust Fund must be received in order to be
distributed on a particular Distribution Date);

     (x) the Certificate Balance or Notional Amount, as the case may be, of such
class of  Certificates  at the  close of  business  on such  Distribution  Date,
separately  identifying  any reduction in such  Certificate  Balance or Notional
Amount due to the  allocation  of any losses in respect of the related  Mortgage
Assets,  any increase in such Certificate  Balance or Notional Amount due to the
allocation  of any  negative  amortization  in respect of the  related  Mortgage
Assets  and any  increase  in the  Certificate  Balance  of a class  of  Accrual
Certificates,  if any, in the event that Accrued  Certificate  Interest has been
added to such balance;

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

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

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

     (xiv)  the  amount of Credit  Support  being  afforded  by any  classes  of
Subordinate Certificates.

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

     Within a reasonable period of time after the end of each calendar year, the
Master Servicer,  Manager or Trustee for a series of  Certificates,  as the case
may be,  will be  required  to furnish to each person who at any time during the
calendar year was a holder of an Offered  Certificate of such series a statement
containing the information set forth in subclauses  (i)-(iii) above,  aggregated
for such  calendar  year or the  applicable  portion  thereof  during which such
person  was a  Certificateholder.  Such  obligation  will be deemed to have been
satisfied to the extent that  substantially  comparable  information is provided
pursuant to any requirements of the Code as are from time to time in force. See,
however, "-Book-Entry Registration and Definitive Certificates" below.

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

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

     Certificateholders  will  generally  not have a right to vote,  except with
respect to required  consents to certain  amendments to the related  Pooling and
Servicing  Agreement  and  as  otherwise  specified  in the  related  Prospectus
Supplement. See "The Pooling and Servicing Agreements-Amendment". The holders of
specified  amounts of Certificates of a particular series will have the right to
act as a group to remove the  related  Trustee and also upon the  occurrence  of
certain events which if continuing  would  constitute an Event of Default on the
part of the related Master Servicer,  Special  Servicer or REMIC  Administrator.
See "The Pooling and  Servicing  Agreements-Events  of Default",  "-Rights  Upon
Event of Default" and "-Resignation and Removal of the Trustee".

Termination
     The  obligations  created by the Pooling and  Servicing  Agreement for each
series of Certificates  will terminate  following (i) the final payment or other
liquidation of the last Mortgage Asset subject thereto or the disposition of all
property acquired upon foreclosure of any Mortgage Loan subject thereto and (ii)
the payment (or provision for payment) to the  Certificateholders of that series
of all  amounts  required  to be paid  to them  pursuant  to  such  Pooling  and
Servicing  Agreement.  Written  notice of termination of a Pooling and Servicing
Agreement will be given to each Certificateholder of the related series, and the
final  distribution  will be made only upon  presentation  and  surrender of the
Certificates  of such series at the  location to be  specified  in the notice of
termination.

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

Book-Entry Registration and Definitive Certificates
     If so provided in the Prospectus  Supplement for a series of  Certificates,
one or more classes of the Offered  Certificates  of such series will be offered
in book-entry  format through the facilities of DTC, and each such class will be
represented by one or more global Certificates  registered in the name of DTC or
its nominee.

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

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

     DTC has no knowledge  of the actual  Certificate  Owners of the  Book-Entry
Certificates; DTC's records reflect only the identity of the Direct Participants
to whose accounts such  Certificates  are credited,  which may or may not be the
Certificate Owners. The Participants will remain responsible for keeping account
of their holdings on behalf of their customers.

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

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

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

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

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


                      THE POOLING AND SERVICING AGREEMENTS


General
     The  Certificates  of each series will be issued  pursuant to a Pooling and
Servicing  Agreement.  In  general,  the  parties  to a  Pooling  and  Servicing
Agreement  will include the Depositor,  the Trustee,  the Master  Servicer,  the
Special Servicer and, if one or more REMIC elections have been made with respect
to the Trust Fund,  the REMIC  Administrator.  However,  a Pooling and Servicing
Agreement  that relates to a Trust Fund that  includes MBS may include a Manager
as a party,  but may not include a Master  Servicer,  Special  Servicer or other
servicer as a party.  All parties to each Pooling and Servicing  Agreement under
which  Certificates  of a series are issued  will be  identified  in the related
Prospectus Supplement.  If so specified in the related Prospectus Supplement, an
affiliate  of the  Depositor,  or the  Mortgage  Asset  Seller  or an  affiliate
thereof, may perform the functions of Master Servicer, Special Servicer, Manager
or REMIC  Administrator.  If so specified in the related Prospectus  Supplement,
the Master  Servicer  may also perform the duties of Special  Servicer,  and the
Master Servicer, the Special Servicer or the Trustee may also perform the duties
of REMIC  Administrator.  Any party to a Pooling and Servicing  Agreement or any
affiliate thereof may own Certificates issued thereunder;  however,  except with
respect to required  consents to certain  amendments  to a Pooling and Servicing
Agreement,  Certificates  issued thereunder that are held by the Master Servicer
or Special Servicer for the related Series will not be allocated Voting Rights.

     A form of a pooling and servicing agreement has been filed as an exhibit to
the  Registration  Statement of which this  Prospectus is a part.  However,  the
provisions of each Pooling and Servicing  Agreement will vary depending upon the
nature of the Certificates to be issued thereunder and the nature of the related
Trust Fund. The following  summaries describe certain provisions that may appear
in a Pooling and  Servicing  Agreement  under which  Certificates  that evidence
interests in Mortgage  Loans will be issued.  The  Prospectus  Supplement  for a
series of  Certificates  will describe any provision of the related  Pooling and
Servicing  Agreement  that  materially  differs  from  the  description  thereof
contained in this  Prospectus  and, if the related Trust Fund includes MBS, will
summarize all of the material  provisions  of the related  Pooling and Servicing
Agreement.  The  summaries  herein do not purport to be complete and are subject
to, and are qualified in their  entirety by reference to, all of the  provisions
of the Pooling and Servicing  Agreement for each series of Certificates  and the
description  of  such  provisions  in the  related  Prospectus  Supplement.  The
Depositor  will provide a copy of the Pooling and Servicing  Agreement  (without
exhibits) that relates to any series of Certificates without charge upon written
request  of a holder of a  Certificate  of such  series  addressed  to it at its
principal executive offices specified herein under "The Depositor".

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

     In  addition,   unless  otherwise   specified  in  the  related  Prospectus
Supplement,  the  Depositor  will,  as to each Mortgage Loan to be included in a
Trust Fund, deliver,  or cause to be delivered,  to the related Trustee (or to a
custodian  appointed  by the  Trustee  as  described  below) the  Mortgage  Note
endorsed,  without recourse, either in blank or to the order of such Trustee (or
its nominee),  the Mortgage with evidence of recording indicated thereon (except
for any Mortgage not returned from the public recording  office),  an assignment
of the Mortgage in blank or to the Trustee (or its nominee) in recordable  form,
together  with any  intervening  assignments  of the Mortgage  with  evidence of
recording  thereon  (except for any such assignment not returned from the public
recording  office),  and, if  applicable,  any riders or  modifications  to such
Mortgage Note and Mortgage,  together with certain other documents at such times
as set forth in the related Pooling and Servicing  Agreement.  Such  assignments
may be blanket assignments covering Mortgages on Mortgaged Properties located in
the same county,  if permitted by law.  Notwithstanding  the foregoing,  a Trust
Fund  may  include  Mortgage  Loans  where  the  original  Mortgage  Note is not
delivered to the Trustee if the Depositor  delivers,  or causes to be delivered,
to the related Trustee (or such custodian) a copy or a duplicate original of the
Mortgage Note,  together with an affidavit  certifying that the original thereof
has been lost or destroyed.  In addition,  if the Depositor cannot deliver, with
respect to any Mortgage Loan, the Mortgage or any  intervening  assignment  with
evidence of recording  thereon  concurrently  with the execution and delivery of
the related  Pooling and  Servicing  Agreement  because of a delay caused by the
public recording office,  the Depositor will deliver,  or cause to be delivered,
to the related Trustee (or such custodian) a true and correct  photocopy of such
Mortgage or assignment as submitted for  recording.  The Depositor will deliver,
or cause to be  delivered,  to the  related  Trustee  (or such  custodian)  such
Mortgage or  assignment  with  evidence of  recording  indicated  thereon  after
receipt  thereof  from the public  recording  office.  If the  Depositor  cannot
deliver,  with respect to any  Mortgage  Loan,  the Mortgage or any  intervening
assignment with evidence of recording  thereon  concurrently  with the execution
and  delivery  of the related  Pooling  and  Servicing  Agreement  because  such
Mortgage or assignment has been lost, the Depositor will deliver, or cause to be
delivered,  to the  related  Trustee  (or such  custodian)  a true  and  correct
photocopy of such  Mortgage or assignment  with  evidence of recording  thereon.
Unless otherwise specified in the related Prospectus Supplement,  assignments of
Mortgage  to the Trustee (or its  nominee)  will be recorded in the  appropriate
public  recording  office,  except in states  where,  in the  opinion of counsel
acceptable  to the  Trustee,  such  recording  is not  required  to protect  the
Trustee's  interests  in the Mortgage  Loan against the claim of any  subsequent
transferee or any successor to or creditor of the Depositor or the originator of
such Mortgage Loan.

     The Trustee  (or a  custodian  appointed  by the  Trustee)  for a series of
Certificates will be required to review the Mortgage Loan documents delivered to
it within a specified period of days after receipt thereof,  and the Trustee (or
such  custodian)  will  hold such  documents  in trust  for the  benefit  of the
Certificateholders  of such series.  Unless  otherwise  specified in the related
Prospectus Supplement, if any such document is found to be missing or defective,
and such  omission  or  defect,  as the case may be,  materially  and  adversely
affects the  interests  of the  Certificateholders  of the related  series,  the
Trustee (or such custodian) will be required to notify the Master Servicer,  the
Special Servicer and the Depositor,  and one of such persons will be required to
notify the relevant  Mortgage  Asset Seller.  In that case,  and if the Mortgage
Asset Seller  cannot  deliver the document or cure the defect within a specified
number of days after receipt of such notice, then, except as otherwise specified
below or in the related Prospectus Supplement, the Mortgage Asset Seller will be
obligated to  repurchase  the related  Mortgage Loan from the Trustee at a price
generally equal to the unpaid principal  balance thereof,  together with accrued
but unpaid interest through a date on or about the date of purchase,  or at such
other price as will be specified in the related  Prospectus  Supplement  (in any
event, the "Purchase Price"). If so provided in the Prospectus  Supplement for a
series of  Certificates,  a Mortgage  Asset Seller,  in lieu of  repurchasing  a
Mortgage Loan as to which there is missing or defective loan documentation, will
have the option,  exercisable upon certain  conditions and/or within a specified
period after initial  issuance of such series of  Certificates,  to replace such
Mortgage  Loan  with  one or more  other  mortgage  loans,  in  accordance  with
standards that will be described in the Prospectus Supplement.  Unless otherwise
specified in the related Prospectus Supplement,  this repurchase or substitution
obligation will constitute the sole remedy to holders of the Certificates of any
series or to the  related  Trustee  on their  behalf for  missing  or  defective
Mortgage Loan  documentation,  and neither the Depositor  nor,  unless it is the
Mortgage  Asset  Seller,  the Master  Servicer or the Special  Servicer  will be
obligated  to purchase  or replace a Mortgage  Loan if a Mortgage  Asset  Seller
defaults on its obligation to do so.

     The  Trustee  will  be  authorized  at any  time  to  appoint  one or  more
custodians pursuant to a custodial agreement to hold title to the Mortgage Loans
in any Trust Fund and to maintain  possession of and, if  applicable,  to review
the documents  relating to such Mortgage  Loans, in any case as the agent of the
Trustee.  The  identity of any such  custodian  to be  appointed  on the date of
initial issuance of the Certificates will be set forth in the related Prospectus
Supplement. Any such custodian may be an affiliate of the Depositor.

Representations and Warranties; Repurchases
     Unless  otherwise  provided in the  Prospectus  Supplement  for a series of
Certificates,  the  Depositor  will,  with respect to each  Mortgage Loan in the
related  Trust Fund,  make or assign,  or cause to be made or assigned,  certain
representations  and  warranties  (the person  making such  representations  and
warranties,  the  "Warranting  Party")  covering,  by way of  example:  (i)  the
accuracy of the  information set forth for such Mortgage Loan on the schedule of
Mortgage  Loans  appearing  as an exhibit to the related  Pooling and  Servicing
Agreement; (ii) the enforceability of the related Mortgage Note and Mortgage and
the  existence  of title  insurance  insuring  the lien  priority of the related
Mortgage;  (iii)  the  Warranting  Party's  title to the  Mortgage  Loan and the
authority  of the  Warranting  Party to sell  the  Mortgage  Loan;  and (iv) the
payment  status of the  Mortgage  Loan.  It is  expected  that in most cases the
Warranting  Party will be the Mortgage  Asset Seller;  however,  the  Warranting
Party may also be an affiliate of the Mortgage Asset Seller, the Depositor or an
affiliate of the Depositor, the Master Servicer, the Special Servicer or another
person  acceptable to the  Depositor.  The Warranting  Party,  if other than the
Mortgage Asset Seller, will be identified in the related Prospectus Supplement.

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

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

Collection and Other Servicing Procedures
     Unless otherwise specified in the related Prospectus Supplement, the Master
Servicer and the Special  Servicer for any  Mortgage  Pool,  directly or through
Sub-Servicers,  will each be obligated  under the related  Pooling and Servicing
Agreement to service and administer the Mortgage Loans in such Mortgage Pool for
the benefit of the related Certificateholders, in accordance with applicable law
and  further  in  accordance  with  the  terms  of such  Pooling  and  Servicing
Agreement,  such Mortgage Loans and any instrument of Credit Support included in
the related Trust Fund.  Subject to the foregoing,  the Master  Servicer and the
Special  Servicer  will  each have full  power and  authority  to do any and all
things in connection  with such  servicing and  administration  that it may deem
necessary and desirable.

     As part  of its  servicing  duties,  each of the  Master  Servicer  and the
Special  Servicer  will be  required to make  reasonable  efforts to collect all
payments called for under the terms and provisions of the Mortgage Loans that it
services and will be obligated to follow such collection  procedures as it would
follow with respect to mortgage loans that are comparable to such Mortgage Loans
and held for its own account,  provided (i) such  procedures are consistent with
the terms of the related Pooling and Servicing  Agreement and (ii) do not impair
recovery under any  instrument of Credit  Support  included in the related Trust
Fund.  Consistent  with the  foregoing,  the  Master  Servicer  and the  Special
Servicer will each be permitted,  in its discretion,  unless otherwise specified
in the related  Prospectus  Supplement,  to waive any Prepayment  Premium,  late
payment charge or other charge in connection with any Mortgage Loan.

     The Master  Servicer and the Special  Servicer  for any Trust Fund,  either
separately or jointly, directly or through Sub-Servicers,  will also be required
to perform as to the Mortgage  Loans in such Trust Fund various other  customary
functions of a servicer of comparable  loans,  including  maintaining  escrow or
impound accounts, if required under the related Pooling and Servicing Agreement,
for payment of taxes,  insurance  premiums,  ground rents and similar items,  or
otherwise  monitoring the timely  payment of those items;  attempting to collect
delinquent  payments;   supervising  foreclosures;   negotiating  modifications;
conducting  property  inspections  on a periodic or other  basis;  managing  (or
overseeing the management  of) Mortgaged  Properties  acquired on behalf of such
Trust Fund through foreclosure,  deed-in-lieu of foreclosure or otherwise (each,
an "REO Property");  and maintaining servicing records relating to such Mortgage
Loans.  The related  Prospectus  Supplement  will specify when and the extent to
which servicing of a Mortgage Loan is to be transferred from the Master Servicer
to the Special  Servicer.  In  general,  and  subject to the  discussion  in the
related  Prospectus  Supplement,  a Special Servicer will be responsible for the
servicing  and  administration  of: (i) Mortgage  Loans that are  delinquent  in
respect of a specified number of scheduled  payments;  (ii) Mortgage Loans as to
which  the  related  borrower  has  entered  into or  consented  to  bankruptcy,
appointment of a receiver or conservator or similar  insolvency  proceeding,  or
the  related  borrower  has become  the  subject of a decree or order for such a
proceeding  which shall have  remained in force  undischarged  or unstayed for a
specified  number of days;  and (iii) REO  Properties.  If so  specified  in the
related  Prospectus  Supplement,  a Pooling  and  Servicing  Agreement  also may
provide that if a default on a Mortgage Loan has occurred or, in the judgment of
the related Master Servicer,  a payment default is reasonably  foreseeable,  the
related Master Servicer may elect to transfer the servicing thereof, in whole or
in part,  to the related  Special  Servicer.  Unless  otherwise  provided in the
related  Prospectus  Supplement,  when the  circumstances  no  longer  warrant a
Special Servicer's  continuing to service a particular  Mortgage Loan (e.g., the
related  borrower  is  paying in  accordance  with the  forbearance  arrangement
entered  into  between  the  Special  Servicer  and such  borrower),  the Master
Servicer will resume the servicing  duties with respect  thereto.  If and to the
extent provided in the related Pooling and Servicing  Agreement and described in
the related  Prospectus  Supplement,  a Special  Servicer  may  perform  certain
limited  duties in respect of  Mortgage  Loans for which the Master  Servicer is
primarily  responsible   (including,   if  so  specified,   performing  property
inspections  and evaluating  financial  statements);  and a Master  Servicer may
perform  certain  limited  duties in respect of any Mortgage  Loan for which the
Special  Servicer  is  primarily  responsible   (including,   if  so  specified,
continuing  to  receive  payments  on  such  Mortgage  Loan  (including  amounts
collected by the Special Servicer),  making certain calculations with respect to
such Mortgage Loan and making  remittances and preparing  certain reports to the
Trustee and/or  Certificateholders  with respect to such Mortgage  Loan.  Unless
otherwise  specified in the related Prospectus  Supplement,  the Master Servicer
will be  responsible  for filing and  settling  claims in respect of  particular
Mortgage  Loans  under  any  applicable   instrument  of  Credit  Support.   See
"Description of Credit Support".

     A mortgagor's failure to make required Mortgage Loan payments may mean that
operating  income is  insufficient  to service the mortgage debt, or may reflect
the  diversion  of that income  from the  servicing  of the  mortgage  debt.  In
addition,  a mortgagor that is unable to make Mortgage Loan payments may also be
unable to make timely  payment of taxes and otherwise to maintain and insure the
related  Mortgaged  Property.  In general,  the related Special Servicer will be
required to monitor any Mortgage Loan that is in default,  evaluate  whether the
causes  of  the  default  can be  corrected  over a  reasonable  period  without
significant impairment of the value of the related Mortgaged Property,  initiate
corrective  action in cooperation with the Mortgagor if cure is likely,  inspect
the related Mortgaged Property and take such other actions as it deems necessary
and  appropriate.  A  significant  period of time may elapse  before the Special
Servicer is able to assess the success of any such corrective action or the need
for additional initiatives.  The time within which the Special Servicer can make
the  initial  determination  of  appropriate  action,  evaluate  the  success of
corrective  action,  develop  additional   initiatives,   institute  foreclosure
proceedings and actually  foreclose (or accept a deed to a Mortgaged Property in
lieu of foreclosure) on behalf of the  Certificateholders  of the related series
may vary considerably  depending on the particular  Mortgage Loan, the Mortgaged
Property,  the  mortgagor,  the  presence of an  acceptable  party to assume the
Mortgage Loan and the laws of the  jurisdiction in which the Mortgaged  Property
is located. If a mortgagor files a bankruptcy petition, the Special Servicer may
not be permitted to accelerate the maturity of the Mortgage Loan or to foreclose
on the  related  Mortgaged  Property  for a  considerable  period  of time.  See
"Certain Legal Aspects of Mortgage Loans-Bankruptcy Laws."

     Mortgagors  may,  from  time  to  time,  request  partial  releases  of the
Mortgaged Properties,  easements, consents to alteration or demolition and other
similar matters.  In general,  the Master Servicer may approve such a request if
it has  determined,  exercising  its business  judgment in  accordance  with the
applicable servicing standard,  that such approval will not adversely affect the
security  for, or the timely and full  collectability  of, the related  Mortgage
Loan. Any fee collected by the Master  Servicer for processing such request will
be retained by the Master Servicer as additional servicing compensation.

     In the case of  Mortgage  Loans  secured  by  junior  liens on the  related
Mortgaged  Properties,  unless  otherwise  provided  in the  related  Prospectus
Supplement,  the Master Servicer will be required to file (or cause to be filed)
of record a request for notice of any action by a superior  lienholder under the
Senior  Lien  for  the  protection  of the  related  Trustee's  interest,  where
permitted by local law and whenever applicable state law does not require that a
junior  lienholder be named as a party  defendant in foreclosure  proceedings in
order to  foreclose  such  junior  lienholder's  equity  of  redemption.  Unless
otherwise  specified in the related Prospectus  Supplement,  the Master Servicer
also will be  required  to notify  any  superior  lienholder  in  writing of the
existence  of the  Mortgage  Loan and  request  notification  of any  action (as
described below) to be taken against the mortgagor or the Mortgaged  Property by
the superior  lienholder.  If the Master  Servicer is notified that any superior
lienholder has accelerated or intends to accelerate the  obligations  secured by
the related  Senior Lien,  or has declared or intends to declare a default under
the mortgage or the promissory note secured thereby,  or has filed or intends to
file an election  to have the related  Mortgaged  Property  sold or  foreclosed,
then,  unless  otherwise  specified in the related  Prospectus  Supplement,  the
Master  Servicer  and the Special  Servicer  will each be  required to take,  on
behalf of the related Trust Fund,  whatever actions are necessary to protect the
interests of the related  Certificateholders  and/or to preserve the security of
the related Mortgage Loan,  subject to the application of the REMIC  Provisions.
Unless  otherwise  specified in the related  Prospectus  Supplement,  the Master
Servicer or Special  Servicer,  as  applicable,  will be required to advance the
necessary  funds to cure the  default  or  reinstate  the Senior  Lien,  if such
advance  is in the best  interests  of the  related  Certificateholders  and the
Master Servicer or Special Servicer, as applicable, determines such advances are
recoverable out of payments on or proceeds of the related Mortgage Loan.

Sub-Servicers
     A  Master   Servicer  or  Special   Servicer  may  delegate  its  servicing
obligations  in respect of the Mortgage  Loans  serviced  thereby to one or more
third-party servicers (each, a "Sub-Servicer");  provided that, unless otherwise
specified in the related Prospectus Supplement,  such Master Servicer or Special
Servicer  will  remain   obligated  under  the  related  Pooling  and  Servicing
Agreement.  A Sub-Servicer for any series of Certificates may be an affiliate of
the Depositor.  Unless otherwise provided in the related Prospectus  Supplement,
each  sub-servicing  agreement  between a Master  Servicer and a Sub-Servicer (a
"Sub-Servicing Agreement") must provide for servicing of the applicable Mortgage
Loans  consistent with the related Pooling and Servicing  Agreement.  The Master
Servicer and Special Servicer in respect of any Mortgage Asset Pool will each be
required to monitor the  performance  of  Sub-Servicers  retained by it and will
have the right to remove a Sub-Servicer  retained by it at any time it considers
such removal to be in the best interests of Certificateholders.

     Unless otherwise  provided in the related Prospectus  Supplement,  a Master
Servicer or Special  Servicer  will be solely  liable for all fees owed by it to
any  Sub-Servicer,  irrespective  of whether  the Master  Servicer's  or Special
Servicer's  compensation pursuant to the related Pooling and Servicing Agreement
is  sufficient  to pay such fees.  Each  Sub-Servicer  will be reimbursed by the
Master  Servicer or Special  Servicer,  as the case may be, that retained it for
certain  expenditures  which it makes,  generally to the same extent such Master
Servicer or Special  Servicer would be reimbursed  under a Pooling and Servicing
Agreement.  See "-Certificate Account" and "-Servicing  Compensation and Payment
of Expenses".

Certificate Account
     General. The Master Servicer, the Trustee and/or the Special Servicer will,
as to each Trust Fund that includes  Mortgage  Loans,  establish and maintain or
cause to be established and maintained the  corresponding  Certificate  Account,
which will be  established  so as to comply  with the  standards  of each Rating
Agency  that has rated any one or more  classes of  Certificates  of the related
series.  A Certificate  Account may be maintained  as an  interest-bearing  or a
noninterest-bearing  account and the funds held therein may be invested  pending
each succeeding  Distribution  Date in United States  government  securities and
other  obligations  that are acceptable to each Rating Agency that has rated any
one  or  more  classes  of  Certificates  of  the  related  series   ("Permitted
Investments").  Unless otherwise provided in the related Prospectus  Supplement,
any interest or other income  earned on funds in a  Certificate  Account will be
paid to the related Master  Servicer,  Trustee or Special Servicer as additional
compensation.  A Certificate  Account may be maintained  with the related Master
Servicer,  Special  Servicer,  Trustee  or  Mortgage  Asset  Seller  or  with  a
depository  institution  that is an affiliate of any of the  foregoing or of the
Depositor, provided that it complies with applicable Rating Agency standards. If
permitted by the applicable Rating Agency or Agencies, a Certificate Account may
contain  funds  relating  to more  than  one  series  of  mortgage  pass-through
certificates and may contain other funds representing payments on mortgage loans
owned by the related Master  Servicer or Special  Servicer or serviced by either
on behalf of others.

     Deposits.  Unless  otherwise  provided in the related Pooling and Servicing
Agreement  and  described in the related  Prospectus  Supplement,  the following
payments and collections received or made by the Master Servicer, the Trustee or
the Special Servicer  subsequent to the Cut-off Date (other than payments due on
or before the Cut-off Date) are to be deposited in the  Certificate  Account for
each Trust Fund that includes Mortgage Loans,  within a certain period following
receipt (in the case of collections  on or in respect of the Mortgage  Loans) or
otherwise as provided in the related Pooling and Servicing Agreement:

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

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

     (iii) all  proceeds  received  under any hazard,  title or other  insurance
policy  that  provides  coverage  with  respect to a  Mortgaged  Property or the
related Mortgage Loan or in connection with the full or partial  condemnation of
a Mortgaged  Property  (other than proceeds  applied to the  restoration  of the
property  or released to the related  borrower)  (collectively,  "Insurance  and
Condemnation   Proceeds")  and  all  other  amounts  received  and  retained  in
connection with the liquidation of defaulted Mortgage Loans or property acquired
in respect  thereof,  by foreclosure or otherwise  (such amounts,  together with
those amounts listed in clause (vii) below,  "Liquidation  Proceeds"),  together
with the net operating  income (less  reasonable  reserves for future  expenses)
derived from the  operation of any  Mortgaged  Properties  acquired by the Trust
Fund through foreclosure or otherwise;

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

     (v) any advances  made with  respect to  delinquent  scheduled  payments of
principal and interest on the Mortgage Loans;

     (vi) any amounts paid under any Cash Flow Agreement;

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

     (viii) to the  extent  that any such item  does not  constitute  additional
servicing compensation to the Master Servicer or the Special Servicer and is not
otherwise retained by the Depositor or another specified person, any payments on
account of modification or assumption  fees,  late payment  charges,  Prepayment
Premiums or Equity Participations with respect to the Mortgage Loans;

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

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

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

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

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

     (ii) to pay the Master Servicer or the Special  Servicer any servicing fees
not  previously  retained  thereby,  such payment to be made out of payments and
other collections of interest on the particular  Mortgage Loans as to which such
fees were earned;

     (iii) to reimburse the Master  Servicer,  the Special Servicer or any other
specified person for unreimbursed  advances of delinquent  scheduled payments of
principal and interest made by it, and certain  unreimbursed  servicing expenses
incurred by it, with respect to Mortgage  Loans in the Trust Fund and properties
acquired in respect thereof,  such  reimbursement to be made out of amounts that
represent late payments collected on the particular Mortgage Loans,  Liquidation
Proceeds and Insurance and  Condemnation  Proceeds  collected on the  particular
Mortgage  Loans and  properties,  and net  income  collected  on the  particular
properties,  with respect to which such advances were made or such expenses were
incurred or out of amounts  drawn under any form of Credit  Support with respect
to such  Mortgage  Loans and  properties,  or if in the  judgment  of the Master
Servicer,  the  Special  Servicer  or such other  person,  as  applicable,  such
advances  and/or  expenses  will not be  recoverable  from  such  amounts,  such
reimbursement  to be made from amounts  collected on other Mortgage Loans in the
same Trust Fund or, if and to the extent so provided by the related  Pooling and
Servicing  Agreement and described in the related  Prospectus  Supplement,  only
from that  portion of amounts  collected  on such other  Mortgage  Loans that is
otherwise  distributable  on one or more classes of Subordinate  Certificates of
the related series;

     (iv) if and to the extent described in the related  Prospectus  Supplement,
to pay the Master  Servicer,  the Special Servicer or any other specified person
interest  accrued on the advances  and  servicing  expenses  described in clause
(iii) above incurred by it while such remain outstanding and unreimbursed;

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

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

     (vii) if and to the extent described in the related Prospectus  Supplement,
to pay the fees of the  Trustee,  the REMIC  Administrator  and any  provider of
Credit Support;

     (viii) if and to the extent described in the related Prospectus Supplement,
to reimburse prior draws on any form of Credit Support;

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

     (x) to pay any servicing  expenses not otherwise required to be advanced by
the Master Servicer, the Special Servicer or any other specified person;

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

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

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

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

Modifications, Waivers and Amendments of Mortgage Loans
     The Master  Servicer  and the  Special  Servicer  may each agree to modify,
waive  or  amend  any  term of any  Mortgage  Loan  serviced  by it in a  manner
consistent  with  the  applicable  Servicing  Standard;  provided  that,  unless
otherwise  set forth in the related  Prospectus  Supplement,  the  modification,
waiver or  amendment  (i) will not affect the amount or timing of any  scheduled
payments of principal or interest on the  Mortgage  Loan,  (ii) will not, in the
judgment of the Master  Servicer or the  Special  Servicer,  as the case may be,
materially impair the security for the Mortgage Loan or reduce the likelihood of
timely  payment of amounts due thereon and (iii) will not  adversely  affect the
coverage under any applicable  instrument of Credit  Support.  Unless  otherwise
provided in the related  Prospectus  Supplement,  the Special  Servicer also may
agree to any other modification,  waiver or amendment if, in its judgment, (i) a
material  default on the  Mortgage  Loan has  occurred  or a payment  default is
imminent,  (ii) such  modification,  waiver or amendment is reasonably likely to
produce a greater  recovery  with  respect to the  Mortgage  Loan,  taking  into
account  the time  value  of  money,  than  would  liquidation  and  (iii)  such
modification,  waiver or amendment will not adversely  affect the coverage under
any applicable instrument of Credit Support.

Realization Upon Defaulted Mortgage Loans
     If a default on a Mortgage Loan has occurred or, in the Special  Servicer's
judgment, a payment default is imminent,  the Special Servicer, on behalf of the
Trustee, may at any time institute foreclosure  proceedings,  exercise any power
of sale contained in the related Mortgage, obtain a deed in lieu of foreclosure,
or otherwise  acquire title to the related Mortgaged  Property,  by operation of
law  or  otherwise.   Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  the  Special  Servicer  may  not,  however,  acquire  title  to any
Mortgaged  Property,  have a receiver  of rents  appointed  with  respect to any
Mortgaged  Property  or take any other  action  with  respect  to any  Mortgaged
Property that would cause the Trustee,  for the benefit of the related series of
Certificateholders, or any other specified person to be considered to hold title
to, to be a  "mortgagee-in-possession"  of, or to be an "owner" or an "operator"
of such Mortgaged  Property within the meaning of certain federal  environmental
laws, unless the Special Servicer has previously received a report prepared by a
person who  regularly  conducts  environmental  audits  (which report will be an
expense of the Trust Fund) and either:

          (i) such  report  indicates  that  (a) the  Mortgaged  Property  is in
     compliance with applicable environmental laws and regulations and (b) there
     are no circumstances or conditions  present at the Mortgaged  Property that
     have  resulted  in any  contamination  for  which  investigation,  testing,
     monitoring,  containment,  clean-up or remediation  could be required under
     any applicable environmental laws and regulations; or

          (ii) the Special Servicer,  based solely (as to environmental  matters
     and related costs) on the information set forth in such report,  determines
     that taking such actions as are necessary to bring the  Mortgaged  Property
     into compliance with applicable  environmental  laws and regulations and/or
     taking the actions  contemplated  by clause  (i)(b)  above,  is  reasonably
     likely to produce a greater recovery, taking into account the time value of
     money, than not taking such actions. See "Certain Legal Aspects of Mortgage
     Loans-Environmental Considerations".

     A Pooling and  Servicing  Agreement may grant to the Master  Servicer,  the
Special  Servicer,  a provider of Credit Support and/or the holder or holders of
certain  classes of the related series of  Certificates a right of first refusal
to purchase from the Trust Fund, at a predetermined  price (which,  if less than
the Purchase Price, will be specified in the related Prospectus Supplement), any
Mortgage  Loan  as to  which  a  specified  number  of  scheduled  payments  are
delinquent.  In addition,  unless otherwise  specified in the related Prospectus
Supplement,  the Special Servicer may offer to sell any defaulted  Mortgage Loan
if and  when  the  Special  Servicer  determines,  consistent  with  its  normal
servicing procedures,  that such a sale would produce a greater recovery, taking
into  account  the time value of money,  than would  liquidation  of the related
Mortgaged  Property.  In the absence of any such sale, the Special Servicer will
generally be required to proceed against the related Mortgaged Property, subject
to the discussion above.

     Unless otherwise provided in the related Prospectus Supplement, if title to
any Mortgaged  Property is acquired by a Trust Fund as to which a REMIC election
has been  made,  the  Special  Servicer,  on behalf of the Trust  Fund,  will be
required to sell the Mortgaged Property prior to the close of the third calendar
year following the year the Trust Fund acquired such Mortgaged Property,  unless
(i) the Internal Revenue Service (the "IRS") grants an extension of time to sell
such property or (ii) the Trustee receives an opinion of independent  counsel to
the effect that the holding of the property by the Trust Fund beyond such period
will not result in the  imposition of a tax on the Trust Fund or cause the Trust
Fund (or any designated portion thereof) to fail to qualify as a REMIC under the
Code at any time that any Certificate is  outstanding.  Subject to the foregoing
and any other  tax-related  limitations,  the Special Servicer will generally be
required to attempt to sell any Mortgaged Property so acquired on the same terms
and conditions it would if it were the owner.  Unless otherwise  provided in the
related Prospectus Supplement, if title to any Mortgaged Property is acquired by
a Trust Fund as to which a REMIC  election has been made,  the Special  Servicer
will also be required to ensure that the Mortgaged  Property is  administered so
that it constitutes  "foreclosure  property"  within the meaning of Code Section
860G(a)(8)  at all times,  that the sale of such property does not result in the
receipt by the Trust Fund of any income from nonpermitted assets as described in
Code  Section  860F(a)(2)(B),  and that the Trust  Fund does not derive any "net
income  from  foreclosure   property,"   within  the  meaning  of  Code  Section
860G(c)(2),  with respect to such property if another  method of earning  income
thereon  would  produce a higher  after-tax  return.  If the Trust Fund acquires
title to any Mortgaged  Property,  the Special Servicer,  on behalf of the Trust
Fund, may retain an independent  contractor to manage and operate such property.
The  retention  of an  independent  contractor,  however,  will not  relieve the
Special Servicer of its obligation to manage such Mortgaged Property as required
under the related Pooling and Servicing Agreement.

     If Liquidation Proceeds collected with respect to a defaulted Mortgage Loan
are less than the outstanding  principal balance of the defaulted  Mortgage Loan
plus interest accrued thereon plus the aggregate amount of reimbursable expenses
incurred by the Special  Servicer  and/or the Master Servicer in connection with
such Mortgage  Loan,  then, to the extent that such  shortfall is not covered by
any instrument or fund constituting Credit Support,  the Trust Fund will realize
a loss in the amount of such shortfall.  The Special  Servicer and/or the Master
Servicer  will be  entitled to  reimbursement  out of the  Liquidation  Proceeds
recovered on any defaulted  Mortgage  Loan,  prior to the  distribution  of such
Liquidation Proceeds to  Certificateholders,  any and all amounts that represent
unpaid  servicing  compensation  in respect of the Mortgage  Loan,  unreimbursed
servicing   expenses  incurred  with  respect  to  the  Mortgage  Loan  and  any
unreimbursed  advances of delinquent  payments made with respect to the Mortgage
Loan.  In  addition,  if and to the extent set forth in the  related  Prospectus
Supplement,  amounts otherwise  distributable on the Certificates may be further
reduced by interest  payable to the Master Servicer  and/or Special  Servicer on
such servicing expenses and advances.

     If any Mortgaged Property suffers damage such that the proceeds, if any, of
the  related  hazard  insurance  policy are  insufficient  to restore  fully the
damaged  property,  neither the Special Servicer nor the Master Servicer will be
required to expend its own funds to effect such  restoration  unless (and to the
extent  not  otherwise  provided  in  the  related  Prospectus   Supplement)  it
determines   (i)  that  such   restoration   will   increase   the  proceeds  to
Certificateholders  on liquidation of the Mortgage Loan after  reimbursement  of
the  Special  Servicer  or the  Master  Servicer,  as the case  may be,  for its
expenses  and (ii) that such  expenses  will be  recoverable  by it from related
Insurance and Condemnation  Proceeds,  Liquidation Proceeds and/or amounts drawn
on any instrument or fund constituting Credit Support.

Hazard Insurance Policies
     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling and Servicing Agreement will require the Master Servicer (or the Special
Servicer  with respect to Mortgage  Loans  serviced  thereby) to use  reasonable
efforts to cause each  Mortgage  Loan  borrower to  maintain a hazard  insurance
policy that provides for such coverage as is required under the related Mortgage
or, if the  Mortgage  permits the holder  thereof to dictate to the borrower the
insurance  coverage to be maintained  on the related  Mortgaged  Property,  such
coverage as is consistent  with the Master  Servicer's  (or Special  Servicer's)
normal  servicing   procedures.   Unless  otherwise  specified  in  the  related
Prospectus Supplement, such coverage generally will be in an amount equal to the
lesser of the principal  balance owing on such Mortgage Loan and the replacement
cost of the related  Mortgaged  Property.  The ability of a Master  Servicer (or
Special  Servicer) to assure that hazard  insurance  proceeds are  appropriately
applied may be dependent upon its being named as an additional insured under any
hazard  insurance policy and under any other insurance policy referred to below,
or upon the extent to which information  concerning  covered losses is furnished
by borrowers.  All amounts  collected by a Master Servicer (or Special Servicer)
under any such policy  (except for amounts to be applied to the  restoration  or
repair of the Mortgaged  Property or released to the borrower in accordance with
the Master Servicer's (or Special Servicer's) normal servicing procedures and/or
to the terms and  conditions of the related  Mortgage and Mortgage Note) will be
deposited  in  the  related  Certificate  Account.  The  Pooling  and  Servicing
Agreement may provide that the Master Servicer (or Special Servicer) may satisfy
its obligation to cause each borrower to maintain such a hazard insurance policy
by maintaining a blanket policy  insuring  against hazard losses on the Mortgage
Loans in a Trust Fund. If such blanket policy contains a deductible  clause, the
Master  Servicer  (or  Special  Servicer)  will be  required,  in the event of a
casualty covered by such blanket policy,  to deposit in the related  Certificate
Account all  additional  sums that would have been  deposited  therein  under an
individual policy but were not because of such deductible clause.

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

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

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

Servicing Compensation and Payment of Expenses
     Unless otherwise specified in the related Prospectus  Supplement,  a Master
Servicer's   primary  servicing   compensation  with  respect  to  a  series  of
Certificates will come from the periodic payment to it of a specified portion of
the interest payments on each Mortgage Loan in the related Trust Fund, including
Mortgage Loans serviced by the related  Special  Servicer.  If and to the extent
described in the related  Prospectus  Supplement,  a Special  Servicer's primary
compensation  with respect to a series of Certificates may consist of any or all
of the following components: (i) a specified portion of the interest payments on
each  Mortgage  Loan in the related  Trust Fund,  whether or not serviced by it;
(ii) an additional  specified  portion of the interest payments on each Mortgage
Loan  then  currently  serviced  by it;  and  (iii)  subject  to  any  specified
limitations,  a fixed  percentage of some or all of the collections and proceeds
received  with respect to each  Mortgage  Loan which was at any time serviced by
it,  including  Mortgage  Loans for which  servicing  was returned to the Master
Servicer.  Insofar as any portion of the Master Servicer's or Special Servicer's
compensation  consists  of a  specified  portion of the  interest  payments on a
Mortgage Loan, such  compensation will generally be based on a percentage of the
principal  balance  of such  Mortgage  Loan  outstanding  from time to time and,
accordingly,  will  decrease  with the  amortization  of the Mortgage  Loan.  As
additional  compensation,  a Master Servicer or Special Servicer may be entitled
to  retain  all or a  portion  of late  payment  charges,  Prepayment  Premiums,
modification  fees and other fees  collected  from borrowers and any interest or
other  income  that may be  earned  on  funds  held in the  related  Certificate
Account.  A more  detailed  description  of each Master  Servicer's  and Special
Servicer's  compensation will be provided in the related Prospectus  Supplement.
Any Sub-Servicer will receive as its sub-servicing compensation a portion of the
servicing  compensation  to be paid to the Master  Servicer or Special  Servicer
that retained such Sub-Servicer.

     In addition to amounts  payable to any  Sub-Servicer,  a Master Servicer or
Special  Servicer  may  be  required,  to the  extent  provided  in the  related
Prospectus  Supplement,  to  pay  from  amounts  that  represent  its  servicing
compensation  certain expenses incurred in connection with the administration of
the related Trust Fund, including,  without limitation,  payment of the fees and
disbursements of independent  accountants,  payment of fees and disbursements of
the  Trustee  and any  custodians  appointed  thereby  and  payment of  expenses
incurred in connection  with  distributions  and reports to  Certificateholders.
Certain other  expenses,  including  certain  expenses  related to Mortgage Loan
defaults  and  liquidations  and,  to the  extent  so  provided  in the  related
Prospectus Supplement,  interest on such expenses at the rate specified therein,
may be required to be borne by the Trust Fund.

Evidence as to Compliance
     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling and Servicing  Agreement will provide that on or before a specified date
in each year,  beginning the first such date that is at least a specified number
of months after the Cut-off Date, there will be furnished to the related Trustee
a report of a firm of independent  certified public accountants stating that (i)
it has obtained a letter of  representation  regarding  certain matters from the
management of the Master  Servicer  which  includes an assertion that the Master
Servicer has complied with certain minimum mortgage loan servicing standards (to
the extent applicable to commercial and multifamily mortgage loans),  identified
in the Uniform Single  Attestation  Program for Mortgage Bankers  established by
the  Mortgage  Bankers  Association  of  America,  with  respect  to the  Master
Servicer's  servicing of commercial  and  multifamily  mortgage loans during the
most recently  completed  calendar year and (ii) on the basis of an  examination
conducted by such firm in accordance with standards  established by the American
Institute of Certified Public Accountants,  such representation is fairly stated
in all material  respects,  subject to such exceptions and other  qualifications
that,  in the  opinion of such firm,  such  standards  require it to report.  In
rendering  its report  such firm may rely,  as to the  matters  relating  to the
direct servicing of commercial and multifamily  mortgage loans by Sub-Servicers,
upon comparable reports of firms of independent  public accountants  rendered on
the basis of examinations  conducted in accordance the same standards  (rendered
within  one  year of such  report)  with  respect  to those  Sub-Servicers.  The
Prospectus  Supplement  may  provide  that  additional  reports  of  independent
certified public accountants  relating to the servicing of mortgage loans may be
required to be delivered to the Trustee.

     Each Pooling and Servicing Agreement will also provide that, on or before a
specified  date in each year,  beginning  the first such date that is at least a
specified  number of months  after the Cut-off  Date,  the Master  Servicer  and
Special  Servicer shall each deliver to the related Trustee an annual  statement
signed by one or more officers of the Master  Servicer or the Special  Servicer,
as the case may be,  to the  effect  that,  to the best  knowledge  of each such
officer,  the Master Servicer or the Special  Servicer,  as the case may be, has
fulfilled  in all  material  respects  its  obligations  under the  Pooling  and
Servicing  Agreement  throughout  the  preceding  year or,  if there  has been a
material default in the fulfillment of any such obligation, such statement shall
specify  each such  known  default  and the  nature  and  status  thereof.  Such
statement may be provided as a single form making the required  statements as to
more than one Pooling and Servicing Agreement.

     Unless otherwise specified in the related Prospectus Supplement,  copies of
the annual  accountants'  statement  and the annual  statement  of officers of a
Master Servicer or Special Servicer may be obtained by  Certificateholders  upon
written request to the Trustee.

Certain Matters Regarding the Master Servicer, the Special Servicer, the REMIC
Administrator and the Depositor
     Any  entity  serving  as  Master   Servicer,   Special  Servicer  or  REMIC
Administrator under a Pooling and Servicing Agreement may be an affiliate of the
Depositor and may have other normal business relationships with the Depositor or
the  Depositor's  affiliates.  Unless  otherwise  specified  in  the  Prospectus
Supplement  for a series of  Certificates,  the related  Pooling  and  Servicing
Agreement will permit the Master  Servicer,  the Special  Servicer and any REMIC
Administrator  to  resign  from its  obligations  thereunder  only  upon (a) the
appointment of, and the acceptance of such  appointment by, a successor  thereto
and receipt by the Trustee of written  confirmation  from each applicable Rating
Agency that such  resignation and appointment will not have an adverse effect on
the rating  assigned by such Rating Agency to any class of  Certificates of such
series or (b) a determination  that such  obligations are no longer  permissible
under  applicable  law or are in material  conflict by reason of applicable  law
with any other  activities  carried on by it. No such  resignation  will  become
effective  until the Trustee or other  successor has assumed the obligations and
duties  of  the   resigning   Master   Servicer,   Special   Servicer  or  REMIC
Administrator,  as the case may be, under the Pooling and  Servicing  Agreement.
The Master Servicer and Special Servicer for each Trust Fund will be required to
maintain a fidelity  bond and errors and  omissions  policy or their  equivalent
that provides  coverage  against  losses that may be sustained as a result of an
officer's  or  employee's  misappropriation  of funds or errors  and  omissions,
subject to certain  limitations  as to amount of coverage,  deductible  amounts,
conditions,  exclusions  and  exceptions  permitted  by the related  Pooling and
Servicing Agreement.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling and  Servicing  Agreement  will further  provide that none of the Master
Servicer,  the Special Servicer,  the REMIC Administrator,  the Depositor or any
director,  officer, employee or agent of any of them will be under any liability
to the related Trust Fund or  Certificateholders  for any action  taken,  or not
taken,  in good faith  pursuant to the Pooling and  Servicing  Agreement  or for
errors in judgment;  provided,  however,  that none of the Master Servicer,  the
Special Servicer, the REMIC Administrator, the Depositor or any such person will
be protected  against any liability that would otherwise be imposed by reason of
willful  misfeasance,  bad  faith  or gross  negligence  in the  performance  of
obligations  or duties  thereunder  or by reason of reckless  disregard  of such
obligations and duties.  Unless  otherwise  specified in the related  Prospectus
Supplement,  each Pooling and Servicing  Agreement will further provide that the
Master Servicer,  the Special Servicer,  the REMIC Administrator,  the Depositor
and any director,  officer, employee or agent of any of them will be entitled to
indemnification by the related Trust Fund against any loss, liability or expense
incurred in  connection  with any legal  action that relates to such Pooling and
Servicing  Agreement or the related series of Certificates;  provided,  however,
that such  indemnification  will not  extend to any loss,  liability  or expense
incurred by reason of willful misfeasance,  bad faith or gross negligence in the
performance of obligations or duties under such Pooling and Servicing Agreement,
or by reason of reckless  disregard of such obligations or duties.  In addition,
each  Pooling  and  Servicing  Agreement  will  provide  that none of the Master
Servicer, the Special Servicer, the REMIC Administrator or the Depositor will be
under any obligation to appear in,  prosecute or defend any legal action that is
not  incidental  to  its  respective  responsibilities  under  the  Pooling  and
Servicing  Agreement  and that in its  opinion  may involve it in any expense or
liability. However, each of the Master Servicer, the Special Servicer, the REMIC
Administrator  and the  Depositor  will be  permitted,  in the  exercise  of its
discretion, to undertake any such action that it may deem necessary or desirable
with respect to the  enforcement  and/or  protection of the rights and duties of
the parties to the Pooling and  Servicing  Agreement  and the  interests  of the
related  series  of  Certificateholders  thereunder.  In such  event,  the legal
expenses and costs of such action, and any liability resulting  therefrom,  will
be expenses,  costs and liabilities of the related series of Certificateholders,
and the Master Servicer,  the Special Servicer,  the REMIC  Administrator or the
Depositor,  as the  case  may  be,  will  be  entitled  to  charge  the  related
Certificate Account therefor.

     Any person into which the Master Servicer,  the Special Servicer, the REMIC
Administrator  or the  Depositor  may be merged or  consolidated,  or any person
resulting from any merger or  consolidation  to which the Master  Servicer,  the
Special  Servicer,  the REMIC  Administrator or the Depositor is a party, or any
person succeeding to the business of the Master Servicer,  the Special Servicer,
the REMIC  Administrator  or the Depositor,  will be the successor of the Master
Servicer, the Special Servicer, the REMIC Administrator or the Depositor, as the
case may be, under the related Pooling and Servicing Agreement.

     Unless otherwise  specified in the related Prospectus  Supplement,  a REMIC
Administrator  will be entitled  to perform any of its duties  under the related
Pooling and  Servicing  Agreement  either  directly  or by or through  agents or
attorneys,  and the REMIC  Administrator will not be responsible for any willful
misconduct  or  gross  negligence  on the part of any  such  agent  or  attorney
appointed by it with due care.

Events of Default
     Unless  otherwise  provided in the  Prospectus  Supplement  for a series of
Certificates,  "Events of  Default"  under the  related  Pooling  and  Servicing
Agreement  will  include,  without  limitation,  (i) any  failure  by the Master
Servicer to distribute or cause to be distributed to the  Certificateholders  of
such   series,   or  to  remit  to  the   Trustee  for   distribution   to  such
Certificateholders,  any amount required to be so distributed or remitted, which
failure continues unremedied for five days after written notice thereof has been
given to the Master  Servicer  by any other  party to the  related  Pooling  and
Servicing Agreement,  or to the Master Servicer, with a copy to each other party
to the related Pooling and Servicing Agreement,  by Certificateholders  entitled
to not  less  than  25% (or  such  other  percentage  specified  in the  related
Prospectus Supplement) of the Voting Rights for such series; (ii) any failure by
the  Special  Servicer  to remit  to the  Master  Servicer  or the  Trustee,  as
applicable,  any amount  required to be so  remitted,  which  failure  continues
unremedied  for five days after  written  notice  thereof  has been given to the
Special  Servicer  by any  other  party to the  related  Pooling  and  Servicing
Agreement,  or to the Special  Servicer,  with a copy to each other party to the
related Pooling and Servicing Agreement,  by the Certificateholders  entitled to
not less than 25% (or such other percentage  specified in the related Prospectus
Supplement) of the Voting Rights of such series; (iii) any failure by the Master
Servicer  or the  Special  Servicer  duly to observe or perform in any  material
respect any of its other covenants or obligations  under the related Pooling and
Servicing  Agreement,  which failure  continues  unremedied for sixty days after
written  notice  thereof  has been given to the Master  Servicer  or the Special
Servicer,  as the case may be, by any other  party to the  related  Pooling  and
Servicing Agreement,  or to the Master Servicer or the Special Servicer,  as the
case  may  be,  with a copy to each  other  party  to the  related  Pooling  and
Servicing  Agreement,  by  Certificateholders  entitled to not less than 25% (or
such other  percentage  specified in the related  Prospectus  Supplement) of the
Voting  Rights for such series;  (iv) any failure by a REMIC  Administrator  (if
other than the Trustee)  duly to observe or perform in any material  respect any
of its  covenants  or  obligations  under  the  related  Pooling  and  Servicing
Agreement,  which  failure  continues  unremedied  for sixty days after  written
notice thereof has been given to the REMIC  Administrator  by any other party to
the related Pooling and Servicing Agreement, or to the REMIC Administrator, with
a copy to each other party to the related  Pooling and Servicing  Agreement,  by
Certificateholders  entitled  to not less  than 25% (or  such  other  percentage
specified in the related  Prospectus  Supplement)  of the Voting Rights for such
series; and (v) certain events of insolvency,  readjustment of debt, marshalling
of assets and liabilities,  or similar  proceedings in respect of or relating to
the Master Servicer,  the Special Servicer or the REMIC  Administrator (if other
than the Trustee),  and certain actions by or on behalf of the Master  Servicer,
the Special  Servicer  or the REMIC  Administrator  (if other than the  Trustee)
indicating  its  insolvency  or  inability  to  pay  its  obligations.  Material
variations  to the  foregoing  Events of Default  (other  than to add thereto or
shorten cure periods or eliminate notice  requirements) will be specified in the
related  Prospectus  Supplement.  Unless  otherwise  specified  in  the  related
Prospectus  Supplement,  when a single entity acts as Master  Servicer,  Special
Servicer and REMIC Administrator, or in any two of the foregoing capacities, for
any Trust Fund, an Event of Default in one capacity will  constitute an Event of
Default in each capacity.

Rights Upon Event of Default
     If an Event of Default  occurs  with  respect to the Master  Servicer,  the
Special  Servicer  or a  REMIC  Administrator  under  a  Pooling  and  Servicing
Agreement,  then,  in each and every such case,  so long as the Event of Default
remains unremedied,  the Depositor or the Trustee will be authorized, and at the
direction of  Certificateholders of the related series entitled to not less than
51% (or such other percentage specified in the related Prospectus Supplement) of
the Voting  Rights for such series,  the Trustee will be required,  to terminate
all of the rights and  obligations of the defaulting  party as Master  Servicer,
Special Servicer or REMIC  Administrator,  as applicable,  under the Pooling and
Servicing  Agreement,   whereupon  the  Trustee  will  succeed  to  all  of  the
responsibilities,  duties  and  liabilities  of the  defaulting  party as Master
Servicer,  Special  Servicer or REMIC  Administrator,  as applicable,  under the
Pooling and Servicing Agreement (except that if the defaulting party is required
to make advances thereunder regarding delinquent Mortgage Loans, but the Trustee
is prohibited by law from  obligating  itself to make such  advances,  or if the
related Prospectus Supplement so specifies, the Trustee will not be obligated to
make such advances) and will be entitled to similar  compensation  arrangements.
Unless otherwise specified in the related Prospectus Supplement,  if the Trustee
is  unwilling  or  unable  so to act,  it may (or,  at the  written  request  of
Certificateholders  of the related series entitled to not less than 51% (or such
other percentage  specified in the related Prospectus  Supplement) of the Voting
Rights for such series, it will be required to) appoint,  or petition a court of
competent  jurisdiction to appoint, a loan servicing institution or other entity
that  (unless  otherwise  provided  in the  related  Prospectus  Supplement)  is
acceptable  to each  applicable  Rating Agency to act as successor to the Master
Servicer, Special Servicer or REMIC Administrator, as the case may be, under the
Pooling and Servicing Agreement.  Pending such appointment,  the Trustee will be
obligated to act in such capacity.

     If the same entity is acting as both  Trustee and REMIC  Administrator,  it
may be removed in both such  capacities  as described  under  "-Resignation  and
Removal of the Trustee" below.

     No  Certificateholder  will have any right  under a Pooling  and  Servicing
Agreement to institute any proceeding with respect to such Pooling and Servicing
Agreement unless such holder  previously has given to the Trustee written notice
of default and the continuance thereof and unless the holders of Certificates of
any class  evidencing  not less than 25% of the aggregate  Percentage  Interests
constituting  such class have made written request upon the Trustee to institute
such  proceeding in its own name as Trustee  thereunder  and have offered to the
Trustee  reasonable  indemnity  and the Trustee for sixty days after  receipt of
such  request and  indemnity  has  neglected  or refused to  institute  any such
proceeding.  However, the Trustee will be under no obligation to exercise any of
the trusts or powers vested in it by the Pooling and  Servicing  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 covered by
such  Pooling  and  Servicing  Agreement,  unless such  Certificateholders  have
offered to the  Trustee  reasonable  security  or  indemnity  against the costs,
expenses and liabilities which may be incurred therein or thereby.

Amendment
     Except as otherwise  specified in the related Prospectus  Supplement,  each
Pooling and Servicing  Agreement may be amended by the parties thereto,  without
the consent of any of the holders of  Certificates  covered by such  Pooling and
Servicing  Agreement,  (i) to cure any ambiguity,  (ii) to correct or supplement
any provision therein which may be inconsistent with any other provision therein
or to correct any error, (iii) to change the timing and/or nature of deposits in
the  Certificate  Account,  provided  that (A) such change  would not  adversely
affect in any  material  respect  the  interests  of any  Certificateholder,  as
evidenced  by an opinion of  counsel,  and (B) such change  would not  adversely
affect  the  then-current  rating  of any  rated  classes  of  Certificates,  as
evidenced  by a letter  from  each  applicable  Rating  Agency,  (iv) if a REMIC
election  has been made with  respect  to the  related  Trust  Fund,  to modify,
eliminate  or add to any of its  provisions  (A) to  such  extent  as  shall  be
necessary to maintain  the  qualification  of the Trust Fund (or any  designated
portion  thereof) as a REMIC or to avoid or minimize the risk of  imposition  of
any tax on the related  Trust Fund,  provided  that the Trustee has  received an
opinion of counsel to the effect that (1) such action is  necessary or desirable
to maintain such  qualification  or to avoid or minimize such risk, and (2) such
action will not  adversely  affect in any material  respect the interests of any
holder of Certificates covered by the Pooling and Servicing Agreement, or (B) to
restrict  the transfer of the REMIC  Residual  Certificates,  provided  that the
Depositor has  determined  that the  then-current  ratings of the classes of the
Certificates that have been rated will not be adversely  affected,  as evidenced
by a letter from each applicable Rating Agency, and that any such amendment will
not give rise to any tax with  respect  to the  transfer  of the REMIC  Residual
Certificates  to a  non-permitted  transferee  (See "Certain  Federal Income Tax
Consequences-REMICs-Tax   and   Restrictions  on  Transfers  of  REMIC  Residual
Certificates to Certain Organizations" herein), (v) to make any other provisions
with respect to matters or questions  arising  under such Pooling and  Servicing
Agreement  or any other  change,  provided  that such action will not  adversely
affect in any material respect the interests of any  Certificateholder,  or (vi)
to amend  specified  provisions that are not material to holders of any class of
Certificates offered hereunder.

     The  Pooling  and  Servicing  Agreement  may also be amended by the parties
thereto with the consent of the holders of  Certificates  of each class affected
thereby  evidencing,  in each  case,  not  less  than  66-2/3%  (or  such  other
percentage  specified in the related  Prospectus  Supplement)  of the  aggregate
Percentage  Interests  constituting  such  class for the  purpose  of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
such Pooling and Servicing Agreement or of modifying in any manner the rights of
the holders of  Certificates  covered by such Pooling and  Servicing  Agreement,
except  that no such  amendment  may (i)  reduce in any manner the amount of, or
delay the timing of,  payments  received on Mortgage Loans which are required to
be  distributed  on a Certificate of any class without the consent of the holder
of such  Certificate or (ii) reduce the aforesaid  percentage of Certificates of
any class the  holders of which are  required  to consent to any such  amendment
without the consent of the holders of all  Certificates of such class covered by
such Pooling and Servicing Agreement then outstanding.

     Notwithstanding  the  foregoing,  if a REMIC  election  has been  made with
respect to the related  Trust Fund,  the Trustee will not be required to consent
to any  amendment  to a Pooling and  Servicing  Agreement  without  having first
received an opinion of counsel to the effect that such amendment or the exercise
of  any  power  granted  to the  Master  Servicer,  the  Special  Servicer,  the
Depositor,  the Trustee or any other  specified  person in accordance  with such
amendment  will not result in the  imposition of a tax on the related Trust Fund
or cause such Trust Fund (or any designated  portion thereof) to fail to qualify
as a REMIC.

List of Certificateholders
     Unless  otherwise  specified  in the related  Prospectus  Supplement,  upon
written request of three or more  Certificateholders of record made for purposes
of  communicating  with other  holders of  Certificates  of the same series with
respect to their rights under the related Pooling and Servicing  Agreement,  the
Trustee or other  specified  person will afford such  Certificateholders  access
during normal  business hours to the most recent list of  Certificateholders  of
that series held by such person.  If such list is as of a date more than 90 days
prior to the date of  receipt  of such  Certificateholders'  request,  then such
person,  if not the registrar for such series of Certificates,  will be required
to request  from such  registrar a current  list and to afford  such  requesting
Certificateholders access thereto promptly upon receipt.

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

Duties of the Trustee
     The Trustee for each series of Certificates  will make no representation as
to the validity or sufficiency of the related  Pooling and Servicing  Agreement,
such Certificates or any underlying  Mortgage Asset or related document and will
not be  accountable  for the use or  application  by or on behalf of any  Master
Servicer or Special Servicer of any funds paid to the Master Servicer or Special
Servicer in respect of the Certificates or the underlying Mortgage Assets. If no
Event of Default has occurred and is continuing,  the Trustee for each series of
Certificates will be required to perform only those duties specifically required
under the related Pooling and Servicing Agreement.  However, upon receipt of any
of the  various  certificates,  reports  or  other  instruments  required  to be
furnished  to it pursuant to the related  Pooling  and  Servicing  Agreement,  a
Trustee will be required to examine such documents and to determine whether they
conform to the requirements of such agreement.

Certain Matters Regarding the Trustee
     As and to the extent described in the related  Prospectus  Supplement,  the
fees and normal  disbursements  of any Trustee may be the expense of the related
Master Servicer or other specified  person or may be required to be borne by the
related Trust Fund.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Trustee for each  series of  Certificates  will be entitled to  indemnification,
from amounts  held in the  Certificate  Account for such  series,  for any loss,
liability or expense  incurred by the Trustee in  connection  with the Trustee's
acceptance  or  administration  of its  trusts  under the  related  Pooling  and
Servicing  Agreement;  provided,  however,  that such  indemnification  will not
extend  to  any  loss  liability  or  expense  incurred  by  reason  of  willful
misfeasance,  bad faith or gross  negligence  on the part of the  Trustee in the
performance  of its  obligations  and  duties  thereunder,  or by  reason of its
reckless disregard of such obligations or duties.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Trustee for each series of  Certificates  will be entitled to execute any of its
trusts or powers under the related  Pooling and  Servicing  Agreement or perform
any of this  duties  thereunder  either  directly  or by or  through  agents  or
attorneys, and the Trustee will not be responsible for any willful misconduct or
gross negligence on the part of any such agent or attorney  appointed by it with
due care.

Resignation and Removal of the Trustee
     The Trustee may resign at any time,  in which event the  Depositor  will be
obligated  to appoint a successor  Trustee.  The  Depositor  may also remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Pooling and  Servicing  Agreement  or if the  Trustee  becomes  insolvent.  Upon
becoming aware of such circumstances, the Depositor will be obligated to appoint
a successor Trustee.  The Trustee may also be removed at any time by the holders
of Certificates of the applicable  series  evidencing not less than 51% (or such
other percentage  specified in the related Prospectus  Supplement) of the Voting
Rights  for  such  series.  Any  resignation  or  removal  of  the  Trustee  and
appointment of a successor Trustee will not become effective until acceptance of
the appointment by the successor Trustee. Notwithstanding anything herein to the
contrary, if any entity is acting as both Trustee and REMIC Administrator,  then
any  resignation  or removal of such entity as the Trustee will also  constitute
the  resignation  or  removal  of such  entity as REMIC  Administrator,  and the
successor trustee will serve as successor to the REMIC Administrator as well.


                          DESCRIPTION OF CREDIT SUPPORT


General
     Credit  Support may be provided  with respect to one or more classes of the
Certificates  of any series or with  respect  to the  related  Mortgage  Assets.
Credit Support may be in the form of a letter of credit,  the  subordination  of
one or more  classes  of  Certificates,  the use of a pool  insurance  policy or
guarantee  insurance,  the establishment of one or more reserve funds or another
method of Credit Support described in the related Prospectus Supplement,  or any
combination  of the  foregoing.  If and to the extent so provided in the related
Prospectus Supplement,  any of the foregoing forms of Credit Support may provide
credit enhancement for more than one series of Certificates.

     Unless otherwise provided in the related Prospectus Supplement for a series
of  Certificates,  the Credit  Support will not provide  protection  against all
risks of loss  and  will not  guarantee  payment  to  Certificateholders  of all
amounts to which they are  entitled  under the  related  Pooling  and  Servicing
Agreement.  If losses or shortfalls  occur that exceed the amount covered by the
related Credit Support or that are of a type not covered by such Credit Support,
Certificateholders will bear their allocable share of deficiencies. Moreover, if
a form of Credit Support covers the Offered Certificates of more than one series
and losses on the  related  Mortgage  Assets  exceed  the amount of such  Credit
Support,  it is  possible  that the holders of Offered  Certificates  of one (or
more) such series will be disproportionately benefited by such Credit Support to
the detriment of the holders of Offered Certificates of one (or more) other such
series.

     If Credit  Support  is  provided  with  respect  to one or more  classes of
Certificates of a series,  or with respect to the related Mortgage  Assets,  the
related  Prospectus  Supplement will include a description of (i) the nature and
amount of coverage  under such Credit  Support,  (ii) any  conditions to payment
thereunder not otherwise  described herein,  (iii) the conditions (if any) under
which the amount of coverage  under such Credit Support may be reduced and under
which such Credit  Support may be  terminated  or replaced and (iv) the material
provisions relating to such Credit Support. Additionally, the related Prospectus
Supplement will set forth certain  information  with respect to the obligor,  if
any, under any instrument of Credit Support.  See "Risk  Factors-Credit  Support
Limitations".

Subordinate Certificates
     If so specified in the related Prospectus  Supplement,  one or more classes
of  Certificates  of a series  may be  Subordinate  Certificates.  To the extent
specified  in the related  Prospectus  Supplement,  the rights of the holders of
Subordinate  Certificates to receive  distributions from the Certificate Account
on any Distribution Date will be subordinated to the corresponding rights of the
holders  of  Senior  Certificates.  If so  provided  in the  related  Prospectus
Supplement,  the subordination of a class may apply only in the event of certain
types of losses or shortfalls.  The related Prospectus Supplement will set forth
information  concerning  the method and amount of  subordination  provided  by a
class or classes of Subordinate  Certificates in a series and the  circumstances
under which such subordination will be available.

     If the Mortgage Assets in any Trust Fund are divided into separate  groups,
each  supporting  a separate  class or classes of  Certificates  of the  related
series,  Credit Support may be provided by  cross-support  provisions  requiring
that distributions be made on Senior  Certificates  evidencing  interests in one
group of Mortgage  Assets prior to  distributions  on  Subordinate  Certificates
evidencing  interests in a different  group of Mortgage  Assets within the Trust
Fund.  The  Prospectus  Supplement  for a series that  includes a  cross-support
provision will describe the manner and conditions for applying such provisions.

Insurance or Guarantees with Respect to Mortgage Loans
     If so provided in the Prospectus  Supplement for a series of  Certificates,
Mortgage  Loans  included in the related  Trust Fund will be covered for certain
default  risks by  insurance  policies or  guarantees.  The  related  Prospectus
Supplement will describe the nature of such default risks and the extent of such
coverage.

Letter of Credit
     If so provided in the Prospectus  Supplement for a series of  Certificates,
deficiencies  in  amounts  otherwise  payable  on such  Certificates  or certain
classes  thereof will be covered by one or more  letters of credit,  issued by a
bank or other financial institution (which may be an affiliate of the Depositor)
specified in such Prospectus  Supplement (the "Letter of Credit Bank").  Under a
letter of credit,  the Letter of Credit  Bank will be  obligated  to honor draws
thereunder in an aggregate  fixed dollar amount,  net of  unreimbursed  payments
thereunder,  generally equal to a percentage specified in the related Prospectus
Supplement  of the  aggregate  principal  balance of some or all of the  related
Mortgage  Assets  on  the  related  Cut-off  Date  or of the  initial  aggregate
Certificate  Balance of one or more classes of Certificates.  If so specified in
the related Prospectus Supplement, the letter of credit may permit draws only in
the event of certain types of losses and shortfalls.  The amount available under
the  letter of credit  will,  in all  cases,  be  reduced  to the  extent of the
unreimbursed  payments  thereunder  and may otherwise be reduced as described in
the related Prospectus Supplement.  The obligations of the Letter of Credit Bank
under the letter of credit for each  series of  Certificates  will expire at the
earlier  of the date  specified  in the  related  Prospectus  Supplement  or the
termination of the Trust Fund.

Certificate Insurance and Surety Bonds
     If so provided in the Prospectus  Supplement for a series of  Certificates,
deficiencies  in  amounts  otherwise  payable  on such  Certificates  or certain
classes  thereof will be covered by insurance  policies or surety bonds provided
by one or more insurance companies or sureties. Such instruments may cover, with
respect to one or more classes of  Certificates  of the related  series,  timely
distributions  of  interest  or  distributions  of  principal  on the basis of a
schedule of principal  distributions  set forth in or  determined  in the manner
specified  in  the  related  Prospectus   Supplement.   The  related  Prospectus
Supplement will describe any limitations on the draws that may be made under any
such instrument.

Reserve Funds
     If so provided in the Prospectus  Supplement for a series of  Certificates,
deficiencies  in  amounts  otherwise  payable  on such  Certificates  or certain
classes  thereof  will be covered (to the extent of  available  funds) by one or
more reserve funds in which cash, a letter of credit,  Permitted Investments,  a
demand note or a combination thereof will be deposited, in the amounts specified
in  such  Prospectus  Supplement.  If so  specified  in the  related  Prospectus
Supplement,  the  reserve  fund for a series  may also be funded  over time by a
specified amount of certain collections received on the related Mortgage Assets.

     Amounts on deposit in any reserve fund for a series will be applied for the
purposes,  in the manner,  and to the extent specified in the related Prospectus
Supplement. If so specified in the related Prospectus Supplement,  reserve funds
may be established to provide  protection  only against  certain types of losses
and shortfalls.  Following each Distribution  Date, amounts in a reserve fund in
excess of any amount required to be maintained  therein may be released from the
reserve  fund under the  conditions  and to the extent  specified in the related
Prospectus Supplement.

     If so specified in the related Prospectus Supplement,  amounts deposited in
any reserve fund will be invested in  Permitted  Investments.  Unless  otherwise
specified in the related Prospectus Supplement, any reinvestment income or other
gain from such investments will be credited to the related reserve fund for such
series,  and any loss  resulting from such  investments  will be charged to such
reserve fund. However, such income may be payable to any related Master Servicer
or another service  provider as additional  compensation  for its services.  The
reserve  fund,  if any, for a series will not be a part of the Trust Fund unless
otherwise specified in the related Prospectus Supplement.

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


                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS


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

General
     Each  Mortgage  Loan will be  evidenced by a note or bond and secured by an
instrument  granting  a  security  interest  in real  property,  which  may be a
mortgage,  deed of trust or a deed to secure debt, depending upon the prevailing
practice  and law in the  state in  which  the  related  Mortgaged  Property  is
located.  Mortgages,  deeds  of  trust  and  deeds to  secure  debt  are  herein
collectively  referred to as  "mortgages".  A mortgage  creates a lien upon,  or
grants a title interest in, the real property  covered  thereby,  and represents
the security for the repayment of the  indebtedness  customarily  evidenced by a
promissory  note.  The  priority of the lien  created or interest  granted  will
depend on the terms of the mortgage and, in some cases, on the terms of separate
subordination  agreements  or  intercreditor  agreements  with  others that hold
interests  in the real  property,  the  knowledge of the parties to the mortgage
and,  generally,  the order of  recordation  of the mortgage in the  appropriate
public recording office. However, the lien of a recorded mortgage will generally
be subordinate to later-arising  liens for real estate taxes and assessments and
other charges imposed under governmental police powers.

Types of Mortgage Instruments
     There are two parties to a mortgage:  a mortgagor (the borrower and usually
the owner of the subject property) and a mortgagee (the lender). In contrast,  a
deed of trust is a three-party instrument,  among a trustor (the equivalent of a
borrower),  a trustee to whom the real  property is conveyed,  and a beneficiary
(the lender) for whose benefit the  conveyance  is made.  Under a deed of trust,
the trustor  grants the property,  irrevocably  until the debt is paid, in trust
and generally  with a power of sale,  to the trustee to secure  repayment of the
indebtedness  evidenced by the related note. A deed to secure debt typically has
two parties,  pursuant to which the borrower,  or grantor,  conveys title to the
real property to the grantee,  or lender,  generally with a power of sale, until
such time as the debt is repaid.  In a case where the  borrower is a land trust,
there would be an  additional  party because legal title to the property is held
by a land trustee under a land trust  agreement for the benefit of the borrower.
At  origination  of a mortgage  loan  involving a land trust,  the  borrower may
execute a separate  undertaking  to make  payments on the mortgage  note.  In no
event is the land trustee  personally  liable for the mortgage note  obligation.
The mortgagee's authority under a mortgage, the trustee's authority under a deed
of trust and the grantee's authority under a deed to secure debt are governed by
the express provisions of the related instrument,  the law of the state in which
the real  property is located,  certain  federal laws and, in some deed of trust
transactions, the directions of the beneficiary.

Leases and Rents
     Mortgages  that  encumber   income-producing   property  often  contain  an
assignment  of  rents  and  leases  and/or  may  be  accompanied  by a  separate
assignment  of rents and leases,  pursuant to which the borrower  assigns to the
lender the borrower's right, title and interest as landlord under each lease and
the income derived therefrom, while (unless rents are to be paid directly to the
lender)  retaining a revocable license to collect the rents for so long as there
is no default.  If the borrower defaults,  the license terminates and the lender
is  entitled to collect  the rents.  Local law may require  that the lender take
possession  of the property  and/or  obtain a  court-appointed  receiver  before
becoming entitled to collect the rents.

     In most  states,  hotel  and  motel  room  rates  are  considered  accounts
receivable under the Uniform  Commercial Code ("UCC");  in cases where hotels or
motels constitute loan security, the rates are generally pledged by the borrower
as additional security for the loan. In general,  the lender must file financing
statements in order to perfect its security  interest in the room rates and must
file continuation statements, generally every five years, to maintain perfection
of such security interest. In certain cases, Mortgage Loans secured by hotels or
motels may be included in a Trust Fund even if the security interest in the room
rates was not perfected or the requisite UCC filings were allowed to lapse. Even
if the lender's  security  interest in room rates is perfected under  applicable
nonbankruptcy  law, it will  generally  be  required  to commence a  foreclosure
action or  otherwise  take  possession  of the  property in order to enforce its
rights to collect the room rates following a default. In the bankruptcy setting,
however,  the lender will be stayed from  enforcing  its rights to collect  room
rates,  but those room rates (in light of certain  revisions  to the  Bankruptcy
Code which are effective for all bankruptcy  cases commenced on or after October
22, 1994)  constitute  "cash  collateral"  and  therefore  cannot be used by the
bankruptcy  debtor without a hearing or lender's consent and unless the lender's
interest in the room rates is given adequate  protection (e.g., cash payment for
otherwise  encumbered funds or a replacement lien on unencumbered  property,  in
either case equal in value to the amount of room rates that the debtor  proposes
to use, or other similar relief). See "-Bankruptcy Laws".

Personalty
     In the case of  certain  types of  mortgaged  properties,  such as  hotels,
motels and nursing homes, personal property (to the extent owned by the borrower
and  not  previously  pledged)  may  constitute  a  significant  portion  of the
property's value as security.  The creation and enforcement of liens on personal
property are governed by the UCC.  Accordingly,  if a borrower  pledges personal
property as security for a mortgage  loan,  the lender  generally  must file UCC
financing statements in order to perfect its security interest therein, and must
file  continuation  statements,  generally  every five years,  to maintain  that
perfection.  In  certain  cases,  Mortgage  Loans  secured  in part by  personal
property may be included in a Trust Fund even if the  security  interest in such
personal property was not perfected or the requisite UCC filings were allowed to
lapse.

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

     Foreclosure  procedures  vary from state to state.  Two primary  methods of
foreclosing a mortgage are judicial  foreclosure,  involving court  proceedings,
and nonjudicial  foreclosure pursuant to a power of sale granted in the mortgage
instrument.  Other foreclosure procedures are available in some states, but they
are either infrequently used or available only in limited circumstances.

     A foreclosure action is subject to most of the delays and expenses of other
lawsuits if defenses are raised or counterclaims  are interposed,  and sometimes
requires several years to complete.

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

     Equitable and Other Limitations on  Enforceability  of Certain  Provisions.
United States courts have traditionally  imposed general equitable principles to
limit the remedies available to lenders in foreclosure actions. These principles
are  generally  designed  to relieve  borrowers  from the  effects  of  mortgage
defaults perceived as harsh or unfair.  Relying on such principles,  a court may
alter the  specific  terms of a loan to the  extent it  considers  necessary  to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the  lender to  undertake  affirmative  actions  to  determine  the cause of the
borrower's  default  and  the  likelihood  that  the  borrower  will  be able to
reinstate the loan. In some cases,  courts have  substituted  their judgment for
the lender's and have required that lenders  reinstate  loans or recast  payment
schedules in order to  accommodate  borrowers who are suffering from a temporary
financial  disability.  In other  cases,  courts  have  limited the right of the
lender to foreclose in the case of a nonmonetary  default,  such as a failure to
adequately   maintain  the  mortgaged  property  or  an  impermissible   further
encumbrance of the mortgaged property.  Finally,  some courts have addressed the
issue of  whether  federal or state  constitutional  provisions  reflecting  due
process  concerns for adequate notice require that a borrower  receive notice in
addition to  statutorily-prescribed  minimum  notice.  For the most part,  these
cases have upheld the reasonableness of the notice provisions or have found that
a public  sale under a mortgage  providing  for a power of sale does not involve
sufficient state action to trigger constitutional protections.

     In addition, some states may have statutory protection such as the right of
the borrower to  reinstate  mortgage  loans after  commencement  of  foreclosure
proceedings but prior to a foreclosure sale.

     Nonjudicial  Foreclosure/Power  of Sale. In states  permitting  nonjudicial
foreclosure   proceedings,   foreclosure   of  a  deed  of  trust  is  generally
accomplished  by a  nonjudicial  trustee's  sale  pursuant  to a  power  of sale
typically granted in the deed of trust. A power of sale may also be contained in
any other type of mortgage  instrument if applicable law so permits.  A power of
sale under a deed of trust  allows a  nonjudicial  public  sale to be  conducted
generally following a request from the beneficiary/lender to the trustee to sell
the  property  upon default by the borrower and after notice of sale is given in
accordance  with the terms of the  mortgage  and  applicable  state law. In some
states,  prior to such sale,  the trustee  under the deed of trust must record a
notice of default and notice of sale and send a copy to the  borrower and to any
other  party who has  recorded a request  for a copy of a notice of default  and
notice of sale. In addition,  in some states the trustee must provide  notice to
any other party  having an interest  of record in the real  property,  including
junior  lienholders.  A notice of sale must be posted in a public  place and, in
most states, published for a specified period of time in one or more newspapers.
The  borrower  or  junior   lienholder  may  then  have  the  right,   during  a
reinstatement  period required in some states, to cure the default by paying the
entire  actual  amount in arrears  (without  regard to the  acceleration  of the
indebtedness),  plus the lender's expenses incurred in enforcing the obligation.
In other states,  the borrower or the junior lienholder is not provided a period
to  reinstate  the loan,  but has only the right to pay off the  entire  debt to
prevent the  foreclosure  sale.  Generally,  state law governs the procedure for
public sale, the parties entitled to notice, the method of giving notice and the
applicable time periods.

     Public  Sale.  A third  party may be  unwilling  to  purchase  a  mortgaged
property at a public sale because of the  difficulty  in  determining  the exact
status of title to the property (due to, among other things,  redemption  rights
that may exist) and because of the possibility  that physical  deterioration  of
the property may have occurred during the foreclosure proceedings. Therefore, it
is common for the lender to purchase the mortgaged  property for an amount equal
to the secured indebtedness and accrued and unpaid interest plus the expenses of
foreclosure,  in which event the borrower's debt will be extinguished,  or for a
lesser  amount in order to preserve its right to seek a  deficiency  judgment if
such is  available  under  state law and under  the terms of the  Mortgage  Loan
documents.  (The  Mortgage  Loans,  however,  may  be  nonrecourse.   See  "Risk
Factors-Certain  Factors  Affecting  Delinquency,  Foreclosure  and  Loss of the
Mortgage  Loans-Limited  Recourse  Nature of the Mortgage  Loans".)  Thereafter,
subject to the borrower's right in some states to remain in possession  during a
redemption  period,  the lender will become the owner of the  property  and have
both the benefits and burdens of ownership, including the obligation to pay debt
service on any senior mortgages,  to pay taxes, to obtain casualty insurance and
to make such repairs as are necessary to render the property  suitable for sale.
The costs of operating and  maintaining a commercial or multifamily  residential
property may be significant and may be greater than the income derived from that
property.  The lender also will  commonly  obtain the  services of a real estate
broker and pay the broker's  commission in connection  with the sale or lease of
the property.  Depending upon market  conditions,  the ultimate  proceeds of the
sale of the  property  may not equal the lender's  investment  in the  property.
Moreover, because of the expenses associated with acquiring,  owning and selling
a mortgaged property,  a lender could realize an overall loss on a mortgage loan
even if the  mortgaged  property is sold at  foreclosure,  or resold after it is
acquired  through  foreclosure,  for an  amount  equal to the  full  outstanding
principal amount of the loan plus accrued interest.

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

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

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

     Anti-Deficiency  Legislation.  Some  or all of the  Mortgage  Loans  may be
nonrecourse  loans,  as to which recourse in the case of default will be limited
to the Mortgaged  Property and such other  assets,  if any, that were pledged to
secure the Mortgage Loan. However, even if a mortgage loan by its terms provides
for recourse to the borrower's  other assets, a lender's ability to realize upon
those assets may be limited by state law.  For example,  in some states a lender
cannot obtain a deficiency  judgment against the borrower following  foreclosure
or sale under a deed of trust.  A  deficiency  judgment  is a personal  judgment
against  the former  borrower  equal to the  difference  between  the net amount
realized  upon the public  sale of the real  property  and the amount due to the
lender.  Other statutes may require the lender to exhaust the security  afforded
under a mortgage  before  bringing a personal  action  against the borrower.  In
certain  other states,  the lender has the option of bringing a personal  action
against  the  borrower  on the debt  without  first  exhausting  such  security;
however,  in some of  those  states,  the  lender,  following  judgment  on such
personal  action,  may be  deemed  to have  elected  a  remedy  and  thus may be
precluded from  foreclosing  upon the security.  Consequently,  lenders in those
states where such an election of remedy  provision  exists will usually  proceed
first against the security.  Finally,  other statutory  provisions,  designed to
protect borrowers from exposure to large deficiency  judgments that might result
from  bidding  at  below-market  values  at  the  foreclosure  sale,  limit  any
deficiency  judgment to the excess of the outstanding  debt over the fair market
value of the property at the time of the sale.

     Leasehold  Considerations.  Mortgage  Loans may be secured by a mortgage on
the borrower's  leasehold  interest in a ground lease.  Leasehold mortgage loans
are subject to certain risks not  associated  with  mortgage  loans secured by a
lien on the fee estate of the borrower.  The most  significant of these risks is
that if the borrower's leasehold were to be terminated upon a lease default, the
leasehold  mortgagee  would lose its security.  This risk may be lessened if the
ground lease  requires  the lessor to give the  leasehold  mortgagee  notices of
lessee defaults and an opportunity to cure them, permits the leasehold estate to
be assigned to and by the leasehold  mortgagee or the purchaser at a foreclosure
sale, and contains certain other protective  provisions  typically included in a
"mortgageable"  ground lease. Certain Mortgage Loans, however, may be secured by
ground leases which do not contain these provisions.

     Cooperative Shares. Mortgage Loans may be secured by a security interest on
the  borrower's  ownership  interest  in  shares,  and  the  proprietary  leases
appurtenant thereto,  allocable to cooperative dwelling units that may be vacant
or  occupied by nonowner  tenants.  Such loans are subject to certain  risks not
associated with mortgage loans secured by a lien on the fee estate of a borrower
in real property.  Such a loan typically is subordinate to the mortgage, if any,
on the Cooperative's building which, if foreclosed,  could extinguish the equity
in the building and the  proprietary  leases of the dwelling  units derived from
ownership  of the shares of the  Cooperative.  Further,  transfer of shares in a
Cooperative are subject to various  regulations as well as to restrictions under
the governing  documents of the Cooperative,  and the shares may be cancelled in
the event that associated  maintenance charges due under the related proprietary
leases are not paid.  Typically,  a recognition agreement between the lender and
the Cooperative provides,  among other things, the lender with an opportunity to
cure a default under a proprietary lease.

     Under the laws  applicable  in many states,  "foreclosure"  on  Cooperative
shares is  accomplished by a sale in accordance with the provisions of Article 9
of the UCC and the security agreement  relating to the shares.  Article 9 of the
UCC requires  that a sale be conducted in a  "commercially  reasonable"  manner,
which may be dependent upon, among other things, the notice given the debtor and
the  method,  manner,  time,  place and terms of the sale.  Article 9 of the UCC
provides  that the  proceeds of the sale will be applied  first to pay the costs
and  expenses  of the sale and then to satisfy the  indebtedness  secured by the
lender's security interest. A recognition agreement, however, generally provides
that  the  lender's  right  to  reimbursement  is  subject  to the  right of the
Cooperative to receive sums due under the proprietary leases.

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

     Under the Bankruptcy  Code,  provided  certain  substantive  and procedural
safeguards  protective of the lender are met, the amount and terms of a mortgage
loan secured by a lien on property of the debtor may be modified  under  certain
circumstances. For example, the outstanding amount of the loan may be reduced to
the then-current  value of the property (with a corresponding  partial reduction
of the amount of lender's  security  interest)  pursuant to a confirmed  plan or
lien avoidance proceeding,  thus leaving the lender a general unsecured creditor
for the difference  between such value and the outstanding  balance of the loan.
Other  modifications  may include the reduction in the amount of each  scheduled
payment, by means of a reduction in the rate of interest and/or an alteration of
the repayment  schedule (with or without  affecting the unpaid principal balance
of the loan),  and/or by an extension (or  shortening)  of the term to maturity.
Some bankruptcy courts have approved plans, based on the particular facts of the
reorganization case, that effected the cure of a mortgage loan default by paying
arrearages over a number of years. Also, a bankruptcy court may permit a debtor,
through its  rehabilitative  plan, to reinstate a loan mortgage payment schedule
even if the lender has  obtained a final  judgment of  foreclosure  prior to the
filing of the debtor's petition.

     Federal  bankruptcy  law may also have the  effect of  interfering  with or
affecting the ability of a secured lender to enforce the  borrower's  assignment
of rents and leases  related to the  mortgaged  property.  Under the  Bankruptcy
Code,  a lender  may be stayed  from  enforcing  the  assignment,  and the legal
proceedings  necessary  to  resolve  the  issue  could be  time-consuming,  with
resulting delays in the lender's receipt of the rents.  Recent amendments to the
Bankruptcy Code, however, may minimize the impairment of the lender's ability to
enforce  the  borrower's  assignment  of rents and  leases.  In  addition to the
inclusion of hotel revenues within the definition of "cash  collateral" as noted
previously in the section entitled "-Leases and Rents",  the amendments  provide
that a pre-petition  security interest in rents or hotel revenues is designed to
overcome  those cases holding that a security  interest in rents is  unperfected
under the laws of certain states until the lender has taken some further action,
such as commencing  foreclosure  or obtaining a receiver  prior to activation of
the assignment of rents.

     If a borrower's  ability to make payment on a mortgage loan is dependent on
its receipt of rent payments under a lease of the related property, that ability
may be impaired by the  commencement  of a bankruptcy  case relating to a lessee
under such  lease.  Under the  Bankruptcy  Code,  the  filing of a  petition  in
bankruptcy by or on behalf of a lessee  results in a stay in bankruptcy  against
the  commencement  or  continuation  of any state court  proceeding for past due
rent, for  accelerated  rent,  for damages or for a summary  eviction order with
respect to a default  under the lease that  occurred  prior to the filing of the
lessee's  petition.  In addition,  the Bankruptcy Code generally provides that a
trustee or  debtor-in-possession  may,  subject to  approval  of the court,  (i)
assume the lease and retain it or assign it to a third  party or (ii) reject the
lease.  If the  lease  is  assumed,  the  trustee  or  debtor-in-possession  (or
assignee, if applicable) must cure any defaults under the lease,  compensate the
lessor for its losses and provide the lessor with "adequate assurance" of future
performance.  Such remedies may be insufficient,  and any assurances provided to
the lessor may, in fact,  be  inadequate.  If the lease is rejected,  the lessor
will be treated as an unsecured  creditor  with respect to its claim for damages
for termination of the lease. The Bankruptcy Code also limits a lessor's damages
for  lease  rejection  to the rent  reserved  by the  lease  (without  regard to
acceleration) for the greater of one year, or 15%, not to exceed three years, of
the remaining term of the lease.

Environmental Considerations
     General.  A lender  may be  subject to  environmental  risks when  taking a
security interest in real property. Of particular concern may be properties that
are or have  been  used for  industrial,  manufacturing,  military  or  disposal
activity.  Such environmental risks include the possible diminution of the value
of a  contaminated  property or, as discussed  below,  potential  liability  for
clean-up  costs or other  remedial  actions  that could  exceed the value of the
property or the amount of the lender's loan. In certain circumstances,  a lender
may decide to abandon a  contaminated  mortgaged  property as collateral for its
loan rather than foreclose and risk liability for clean-up costs.

     Superlien Laws. Under the laws of many states,  contamination on a property
may give rise to a lien on the property for clean-up  costs.  In several states,
such a lien has priority over all existing  liens,  including  those of existing
mortgages. In these states, the lien of a mortgage may lose its priority to such
a "superlien".

     CERCLA. The federal Comprehensive Environmental Response,  Compensation and
Liability  Act of 1980,  as amended  ("CERCLA"),  imposes  strict  liability  on
present and past "owners" and "operators" of contaminated  real property for the
costs of clean-up. A secured lender may be liable as an "owner" or "operator" of
a  contaminated  mortgaged  property if agents or  employees  of the lender have
become sufficiently involved in the management of such mortgaged property or the
operations of the borrower.  Such liability may exist even if the lender did not
cause or contribute to the  contamination  and  regardless of whether or not the
lender  has  actually  taken   possession  of  a  mortgaged   property   through
foreclosure, deed in lieu of foreclosure or otherwise.  Moreover, such liability
is not limited to the original or unamortized  principal balance of a loan or to
the value of the property securing a loan.  Excluded from CERCLA's definition of
"owner" or "operator",  however,  is a person "who without  participating in the
management of the facility,  holds indicia of ownership primarily to protect his
security interest". This is the so-called "second creditor" exemption.

     The Asset Conservation,  Lender Liability and Deposit Insurance Act of 1995
(the "Act") amended,  among other things, the provisions of CERRCLA with respect
to  lender  liability  and  the  secured  creditor  exemption.  The  Act  offers
substantial  protection to lenders by defining the  activities in which a lender
can engage and still have the  benefit of the  secured  creditor  exemption.  In
order  for a lender to be deemed to have  participated  in the  management  of a
mortgage  property,  the lender must  actually  participate  in the  operational
affairs of the property of the borrower.  The Act provides  that "merely  having
the capacity to influence,  or unexercised right to control" operations does not
constitute participation in management. A lender will lose the protection of the
secured creditor exemption only if it exercises decision making control over the
borrower's   environmental  compliance  and  hazardous  substance  handling  and
disposal practices, or assumes day-to day management of operational functions of
the  mortgaged  property.  The Act also  provides that a lender will continue to
have the benefit of the secured  creditor  exemption  even if it forecloses on a
mortgaged property, purchases it at a foreclosure sale or accepts a deed-in-lieu
of foreclosure  provided that the lender seeks to sell the mortgaged property at
the earliest practicable commercially reasonable time on commercially reasonable
terms.

     Certain Other Federal and State Laws. Many states have statutes  similar to
CERCLA, and not all those statutes provide for a secured creditor exemption.  In
addition,  under federal law, there is potential liability relating to hazardous
wastes and underground storage tanks under the federal Resource Conservation and
Recovery Act ("RCRA").

     In  addition,   the  definition  of  "hazardous  substances"  under  CERCLA
specifically excludes petroleum products. Subtitle I of RCRA governs underground
petroleum storage tanks. Under the Act the protections accorded to lenders under
CERCLA are also  accorded to the holders of security  interests  in  underground
storage  tanks.  It should be noted  however,  that  liability  for  cleanup  of
petroleum  contamination may be governed by state law, which may not provide for
any specific protection for secured creditors.

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

     Beyond statute-based environmental liability, there exist common law causes
of action (for example,  actions based on nuisance or on toxic tort resulting in
death, personal injury or damage to property) related to hazardous environmental
conditions on a property. While it may be more difficult to hold a lender liable
in such cases,  unanticipated  or  uninsured  liabilities  of the  borrower  may
jeopardize the borrower's ability to meet its loan obligations.

     Additional  Considerations.  The cost of  remediating  hazardous  substance
contamination at a property can be substantial.  If a lender becomes liable,  it
can bring an action for  contribution  against the owner or operator who created
the  environmental  hazard,  but  that  individual  or  entity  may  be  without
substantial assets.  Accordingly,  it is possible that such costs could become a
liability of the Trust Fund and occasion a loss to the Certificateholders of the
related series.

     To reduce the likelihood of such a loss, unless otherwise  specified in the
related Prospectus Supplement,  the Pooling and Servicing Agreement will provide
that neither the Master Servicer nor the Special  Servicer,  acting on behalf of
the  Trustee,  may  acquire  title  to a  Mortgaged  Property  or take  over its
operation  unless  the  Special  Servicer,  based  solely  (as to  environmental
matters) on a report prepared by a person who regularly  conducts  environmental
audits, has made the determination that it is appropriate to do so, as described
under "The Pooling and Servicing  Agreements-Realization Upon Defaulted Mortgage
Loans".

     If a lender forecloses on a mortgage secured by a property,  the operations
on which are subject to environmental  laws and regulations,  the lender will be
required to operate the property in accordance with those laws and  regulations.
Such  compliance  may  entail  substantial  expense,  especially  in the case of
industrial or manufacturing properties.

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

     Environmental  Site  Assessments.  In most  cases,  an  environmental  site
assessment of each  Mortgaged  Property  will have been  performed in connection
with the  origination of the related  Mortgage Loan or at some time prior to the
issuance of the related Certificates.  Environmental site assessments,  however,
vary considerably in their content, quality and cost. Even when adhering to good
professional  practices,  environmental  consultants  will  sometimes not detect
significant  environmental  problems  because to do an exhaustive  environmental
assessment would be far too costly and time-consuming to be practical.

Due-on-Sale and Due-on-Encumbrance Provisions
     Certain   of   the   Mortgage   Loans   may   contain   "due-on-sale"   and
"due-on-encumbrance" clauses that purport to permit the lender to accelerate the
maturity  of the  loan  if the  borrower  transfers  or  encumbers  the  related
Mortgaged  Property.  In recent years,  court decisions and legislative  actions
placed substantial  restrictions on the right of lenders to enforce such clauses
in many states. However, the Garn-St Germain Depository Institutions Act of 1982
( the "Garn Act") generally preempts state laws that prohibit the enforcement of
due-on-sale  clauses and permits  lenders to enforce these clauses in accordance
with their terms,  subject to certain  limitations  as set forth in the Garn Act
and the regulations promulgated thereunder.  Accordingly,  a Master Servicer may
nevertheless  have the right to accelerate  the maturity of a Mortgage Loan that
contains a "due-on-sale" provision upon transfer of an interest in the property,
without  regard to the  Master  Servicer's  ability to  demonstrate  that a sale
threatens its legitimate security interest.

Junior Liens; Rights of Holders of Senior Liens
     If so provided in the related Prospectus Supplement,  Mortgage Assets for a
series of Certificates  may include  Mortgage Loans secured by junior liens, and
the  loans  secured  by the  related  Senior  Liens may not be  included  in the
Mortgage  Pool.  The primary risk to holders of Mortgage Loans secured by junior
liens is the possibility  that adequate funds will not be received in connection
with a foreclosure  of the related Senior Liens to satisfy fully both the Senior
Liens  and the  Mortgage  Loan.  In the  event  that a holder  of a Senior  Lien
forecloses on a Mortgaged  Property,  the proceeds of the foreclosure or similar
sale will be applied  first to the payment of court costs and fees in connection
with the foreclosure,  second to real estate taxes, third in satisfaction of all
principal, interest, prepayment or acceleration penalties, if any, and any other
sums due and owing to the holder of the Senior Liens.  The claims of the holders
of the Senior Liens will be satisfied in full out of proceeds of the liquidation
of the related Mortgage  Property,  if such proceeds are sufficient,  before the
Trust Fund as holder of the junior lien  receives any payments in respect of the
Mortgage  Loan. In the event that such  proceeds  from a foreclosure  or similar
sale of the related  Mortgaged  Property are  insufficient to satisfy all Senior
Liens and the Mortgage Loan in the  aggregate,  the Trust Fund, as the holder of
the  junior  lien,  and,  accordingly,  holders  of one or more  classes  of the
Certificates  of the related series bear (i) the risk of delay in  distributions
while a deficiency  judgment  against the borrower is obtained and (ii) the risk
of loss if the deficiency  judgment is not realized upon.  Moreover,  deficiency
judgments may not be available in certain jurisdictions or the Mortgage Loan may
be nonrecourse.

Subordinate Financing
     The terms of certain of the Mortgage  Loans may not restrict the ability of
the  borrower  to use  the  Mortgaged  Property  as  security  for  one or  more
additional loans, or such  restrictions may be  unenforceable.  Where a borrower
encumbers a mortgaged  property with one or more junior liens, the senior lender
is subjected  to  additional  risk.  First,  the  borrower  may have  difficulty
servicing and repaying multiple loans.  Moreover,  if the subordinate  financing
permits recourse to the borrower (as is frequently the case) and the senior loan
does  not,  a  borrower  may  have  more  incentive  to  repay  sums  due on the
subordinate  loan.  Second,  acts of the senior lender that prejudice the junior
lender or impair the junior  lender's  security may create a superior  equity in
favor of the junior lender.  For example,  if the borrower and the senior lender
agree to an increase in the principal  amount of or the interest rate payable on
the senior  loan,  the senior  lender  may lose its  priority  to the extent any
existing  junior  lender is harmed or the  borrower  is  additionally  burdened.
Third,  if the  borrower  defaults  on the senior loan and/or any junior loan or
loans,  the  existence of junior loans and actions  taken by junior  lenders can
impair the security  available to the senior  lender and can  interfere  with or
delay the taking of action by the senior lender.  Moreover,  the bankruptcy of a
junior  lender may operate to stay  foreclosure  or similar  proceedings  by the
senior lender.

Default Interest and Limitations on Prepayments
     Notes and  mortgages may contain  provisions  that obligate the borrower to
pay a late charge or additional interest if payments are not timely made, and in
some  circumstances,  may prohibit  prepayments  for a specified  period  and/or
condition  prepayments  upon the borrower's  payment of prepayment fees or yield
maintenance  penalties.  In  certain  states,  there  are  or  may  be  specific
limitations upon the late charges which a lender may collect from a borrower for
delinquent  payments.  Certain  states also limit the amounts  that a lender may
collect  from a borrower  as an  additional  charge if the loan is  prepaid.  In
addition,  the  enforceability of provisions that provide for prepayment fees or
penalties  upon an  involuntary  prepayment  is  unclear  under the laws of many
states.

Applicability of Usury Laws
     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980 ("Title V") provides that state usury limitations shall not apply to
certain  types of  residential  (including  multifamily)  first  mortgage  loans
originated by certain lenders after March 31, 1980. Title V authorized any state
to reimpose  interest  rate limits by  adopting,  before April 1, 1983, a law or
constitutional  provision that expressly rejects application of the federal law.
In addition,  even where Title V is not so rejected,  any state is authorized by
the law to adopt a  provision  limiting  discount  points  or other  charges  on
mortgage  loans covered by Title V. Certain states have taken action to reimpose
interest rate limits and/or to limit discount points or other charges.

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

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
(i.e.,  a nursing  or  convalescent  home or  hospital),  result in a failure to
realize the full principal amount of the related Mortgage Loan.

Americans with Disabilities Act
     Under Title III of the Americans  with  Disabilities  Act of 1990 and rules
promulgated   thereunder   (collectively,   the  "ADA"),  in  order  to  protect
individuals  with   disabilities,   public   accommodations   (such  as  hotels,
restaurants,  shopping  centers,  hospitals,  schools and social  service center
establishments) must remove  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.

Soldiers' and Sailors' Civil Relief Act of 1940
     Under the terms of the Soldiers' and Sailors'  Civil Relief Act of 1940, as
amended (the "Relief  Act"),  a borrower who enters  military  service after the
origination of such  borrower's  mortgage loan  (including a borrower who was in
reserve  status and is called to active duty after  origination  of the Mortgage
Loan), may not be charged interest  (including fees and charges) above an annual
rate of 6% during the period of such  borrower's  active duty  status,  unless a
court orders otherwise upon application of the lender. The Relief Act applies to
individuals  who are members of the Army,  Navy,  Air Force,  Marines,  National
Guard,  Reserves,  Coast Guard and officers of the U.S.  Public  Health  Service
assigned  to  duty  with  the  military.  Because  the  Relief  Act  applies  to
individuals who enter military service  (including  reservists who are called to
active duty) after  origination of the related mortgage loan, no information can
be provided as to the number of loans with  individuals as borrowers that may be
affected  by the Relief  Act.  Application  of the  Relief  Act would  adversely
affect, for an indeterminate period of time, the ability of a Master Servicer or
Special  Servicer to collect full amounts of interest on certain of the Mortgage
Loans. Any shortfalls in interest collections  resulting from the application of
the Relief Act would result in a reduction of the amounts  distributable  to the
holders  of the  related  series of  Certificates,  and would not be  covered by
advances or, unless otherwise  specified in the related  Prospectus  Supplement,
any form of Credit Support  provided in connection  with such  Certificates.  In
addition,  the Relief Act imposes  limitations  that would impair the ability of
the Master  Servicer or Special  Servicer to foreclose  on an affected  Mortgage
Loan during the  borrower's  period of active duty status,  and,  under  certain
circumstances, during an additional three month period thereafter.

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

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


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES


General
     The following general discussion of the anticipated material federal income
tax  consequences  of  the  purchase,   ownership  and  disposition  of  Offered
Certificates of any series  thereof,  to the extent it relates to matters of law
or legal conclusions with respect thereto,  represents the opinion of counsel to
the  Depositor  with respect to that series on the material  matters  associated
with such consequences,  subject to any qualifications set forth herein. Counsel
to the Depositor  for each series will be  Cadwalader,  Wickersham & Taft.  This
discussion   is  directed   primarily  to   Certificateholders   that  hold  the
Certificates as "capital  assets" within the meaning of Section 1221 of the Code
(although portions thereof may also apply to Certificateholders  who do not hold
Certificates as "capital assets") and it does not purport to discuss all federal
income tax consequences  that may be applicable to the individual  circumstances
of particular investors,  some of which (such as banks,  insurance companies and
foreign investors) may be subject to special treatment under the Code.  Further,
the authorities on which this discussion, and the opinion referred to below, are
based are  subject to change or  differing  interpretations,  which  could apply
retroactively.  Prospective  investors  should note that no rulings have been or
will be sought from the Internal Revenue Service (the "IRS") with respect to any
of the federal income tax consequences  discussed below, and no assurance can be
given the IRS will not take contrary  positions.  Taxpayers and preparers of tax
returns  (including  those filed by any REMIC or other  issuer)  should be aware
that under  applicable  Treasury  regulations  a provider  of advice on specific
issues of law is not considered an income tax return  preparer unless the advice
(i) is given with respect to events that have occurred at the time the advice is
rendered  and is not given with  respect  to the  consequences  of  contemplated
actions, and (ii) is directly relevant to the determination of an entry on a tax
return. Accordingly,  taxpayers should consult their tax advisors and tax return
preparers  regarding the preparation of any item on a tax return, even where the
anticipated tax treatment has been discussed  herein. In addition to the federal
income tax consequences  described  herein,  potential  investors are advised to
consider  the  state  and  local  tax  consequences,  if any,  of the  purchase,
ownership  and  disposition  of Offered  Certificates.  See "State and Other Tax
Consequences".  Certificateholders  are  advised to consult  their tax  advisors
concerning the federal,  state,  local or other tax  consequences to them of the
purchase, ownership and disposition of Offered Certificates.

     The following  discussion  addresses  securities of two general types:  (i)
certificates ("REMIC Certificates") representing interests in a Trust Fund, or a
portion thereof,  that the REMIC  Administrator  will elect to have treated as a
real estate mortgage  investment  conduit  ("REMIC") under Sections 860A through
860G (the "REMIC  Provisions") of the Code, and (ii) Grantor Trust  Certificates
representing  interests  in a Trust Fund  ("Grantor  Trust Fund") as to which no
such  election  will be made.  The  Prospectus  Supplement  for each  series  of
Certificates  will indicate whether a REMIC election (or elections) will be made
for the related Trust Fund and, if such an election is to be made, will identify
all "regular  interests" and "residual  interests" in the REMIC. For purposes of
this tax discussion,  references to a  "Certificateholder"  or a "holder" are to
the beneficial owner of a Certificate.

     The   following   discussion  is  limited  in   applicability   to  Offered
Certificates. Moreover, this discussion applies only to the extent that Mortgage
Assets held by a Trust Fund consist solely of Mortgage Loans. To the extent that
other Mortgage Assets,  including REMIC  certificates and mortgage  pass-through
certificates,  are to be held by a Trust Fund, the tax  consequences  associated
with the  inclusion of such assets will be  disclosed in the related  Prospectus
Supplement.   In  addition,  if  Cash  Flow  Agreements  other  than  guaranteed
investment  contracts are included in a Trust Fund, the anticipated material tax
consequences associated with such Cash Flow Agreements also will be discussed in
the related Prospectus Supplement. See "Description of the Trust Funds-Cash Flow
Agreements".

     Furthermore,  the  following  discussion  is based in part  upon the  rules
governing  original issue discount that are set forth in Sections  1271-1273 and
1275 of the Code and in the Treasury  regulations  issued  thereunder  (the "OID
Regulations"),   and  in  part  upon  the  REMIC  Provisions  and  the  Treasury
regulations issued thereunder (the "REMIC Regulations").  The OID Regulations do
not adequately address certain issues relevant to, and in some instances provide
that they are not applicable to, securities such as the Certificates.

REMICs
     Classification  of  REMICs.  Upon  the  issuance  of each  series  of REMIC
Certificates,  counsel to the Depositor  will give its opinion  generally to the
effect that,  assuming compliance with all provisions of the related Pooling and
Servicing Agreement, the related Trust Fund (or each applicable portion thereof)
will qualify as a REMIC and the REMIC Certificates  offered with respect thereto
will be considered to evidence ownership of REMIC Regular  Certificates or REMIC
Residual  Certificates in that REMIC within the meaning of the REMIC Provisions.
The  following  general  discussion  of  the  anticipated   federal  income  tax
consequences of the purchase,  ownership and disposition of REMIC  Certificates,
to the extent it relates to  matters of law or legal  conclusions  with  respect
thereto,  represents  the opinion of counsel to the Depositor for the applicable
series  as  specified  in the  related  Prospectus  Supplement,  subject  to any
qualifications  set forth herein.  In addition,  counsel to the  Depositor  have
prepared  or  reviewed  the  statements  in this  Prospectus  under the  heading
"Certain Federal Income Tax  Consequences--REMICs,"  and are of the opinion that
such  statements  are correct in all  material  respects.  Such  statements  are
intended  as  an  explanatory   discussion  of  the  possible   effects  of  the
classification of any Trust Fund (or applicable  portion thereof) as a REMIC for
federal  income tax purposes on investors  generally  and of related tax matters
affecting investors generally,  but do not purport to furnish information in the
level  of  detail  or  with  the  attention  to  an   investor's   specific  tax
circumstances  that  would  be  provided  by  an  investor's  own  tax  advisor.
Accordingly,  each  investor  is advised to consult  its own tax  advisors  with
regard to the tax consequences to it of investing in REMIC Certificates.

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

     Characterization of Investments in REMIC Certificates.  In general,  unless
otherwise provided in the related Prospectus Supplement,  the REMIC Certificates
will be "real estate assets" within the meaning of Section  856(c)(5)(A)  of the
Code and  assets  described  in Section  7701(a)(19)(C)  of the Code in the same
proportion that the assets of the REMIC underlying such Certificates would be so
treated.  However,  to the extent that the REMIC assets constitute  mortgages on
property not used for  residential  or certain other  prescribed  purposes,  the
REMIC  Certificates  will not be  treated  as assets  qualifying  under  Section
7701(a)(19)(C).  Moreover, if 95% or more of the assets of the REMIC qualify for
any of the foregoing  characterizations at all times during a calendar year, the
REMIC  Certificates will qualify for the corresponding  status in their entirety
for that calendar year.  Interest  (including  original  issue  discount) on the
REMIC  Regular   Certificates   and  income  allocated  to  the  REMIC  Residual
Certificates will be interest  described in Section  856(c)(3)(B) of the Code to
the extent that such Certificates are treated as "real estate assets" within the
meaning of Section  856(c)(5)(A)  of the Code.  In addition,  the REMIC  Regular
Certificates  will be  "qualified  mortgages"  within  the  meaning  of  Section
860G(a)(3) of the Code.  The  determination  as to the percentage of the REMIC's
assets that constitute  assets  described in the foregoing  sections of the Code
will be made with respect to each calendar quarter based on the average adjusted
basis of each  category  of the assets held by the REMIC  during  such  calendar
quarter.   The  REMIC   Administrator   will  report  those   determinations  to
Certificateholders  in the  manner  and  at the  times  required  by  applicable
Treasury regulations.

     The  assets of the REMIC will  include,  in  addition  to  Mortgage  Loans,
payments on Mortgage Loans held pending  distribution on the REMIC  Certificates
and any property  acquired by  foreclosure  held pending  sale,  and may include
amounts  in  reserve  accounts.  It is  unclear  whether  property  acquired  by
foreclosure  held  pending  sale,  and  amounts  in  reserve  accounts  would be
considered  to be part of the  Mortgage  Loans,  or whether  such assets (to the
extent not invested in assets  described in the foregoing  sections of the Code)
otherwise would receive the same treatment as the Mortgage Loans for purposes of
all of the  foregoing  sections  of the Code.  In  addition,  in some  instances
Mortgage Loans may not be treated  entirely as assets described in the foregoing
sections of the Code. If so, the related Prospectus Supplement will describe the
Mortgage  Loans that may not be so treated.  The REMIC  Regulations  do provide,
however,  that cash  received  from  payments  on  Mortgage  Loans held  pending
distribution  is considered  part of the Mortgage  Loans for purposes of Section
856(c)(5)(A) of the Code.

     Tiered REMIC Structures.  For certain series of REMIC Certificates,  two or
more separate elections may be made to treat designated  portions of the related
Trust Fund as REMICs  ("Tiered  REMICs") for federal income tax purposes.  As to
each  such  series of REMIC  Certificates,  in the  opinion  of  counsel  to the
Depositor,  assuming  compliance  with all provisions of the related Pooling and
Servicing  Agreement,  the Tiered  REMICs  will each  qualify as a REMIC and the
REMIC Certificates  issued by the Tiered REMICs,  will be considered to evidence
ownership of REMIC Regular  Certificates  or REMIC Residual  Certificates in the
related REMIC within the meaning of the REMIC Provisions.

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

     Taxation of Owners of REMIC Regular Certificates.

     General.  Except as  otherwise  stated in this  discussion,  REMIC  Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as  ownership  interests in the REMIC or its assets.
Moreover,  holders of REMIC Regular  Certificates  that otherwise  report income
under a cash method of accounting will be required to report income with respect
to REMIC Regular Certificates under an accrual method.

     Original Issue Discount.  Certain REMIC Regular  Certificates may be issued
with  "original  issue  discount"  within the meaning of Section  1273(a) of the
Code.  Any holders of REMIC  Regular  Certificates  issued with  original  issue
discount generally will be required to include original issue discount in income
as it accrues,  in accordance with the "constant  yield" method described below,
in advance of the receipt of the cash  attributable to such income. In addition,
Section  1272(a)(6)  of the Code  provides  special  rules  applicable  to REMIC
Regular  Certificates  and certain other debt  instruments  issued with original
issue discount. Regulations have not been issued under that section.

     The Code  requires  that a reasonable  prepayment  assumption  be used with
respect to Mortgage  Loans held by a REMIC in computing  the accrual of original
issue  discount on REMIC  Regular  Certificates  issued by that REMIC,  and that
adjustments  be made in the  amount  and rate of  accrual  of such  discount  to
reflect  differences  between  the  actual  prepayment  rate and the  prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The Conference  Committee  Report  accompanying  the Tax Reform Act of 1986 (the
"Committee  Report")  indicates  that  the  regulations  will  provide  that the
prepayment  assumption used with respect to a REMIC Regular  Certificate must be
the same as that used in pricing  the  initial  offering  of such REMIC  Regular
Certificate.  The prepayment  assumption (the "Prepayment  Assumption")  used in
reporting original issue discount for each series of REMIC Regular  Certificates
will be  consistent  with this  standard  and will be  disclosed  in the related
Prospectus Supplement.  However, neither the Depositor nor any other person will
make any  representation  that the Mortgage  Loans will in fact prepay at a rate
conforming to the Prepayment Assumption or at any other rate.

     The original issue discount, if any, on a REMIC Regular Certificate will be
the excess of its stated  redemption price at maturity over its issue price. The
issue price of a  particular  class of REMIC  Regular  Certificates  will be the
first cash price at which a substantial amount of REMIC Regular  Certificates of
that class is sold (excluding sales to bond houses,  brokers and  underwriters).
If less  than a  substantial  amount  of a  particular  class of  REMIC  Regular
Certificates is sold for cash on or prior to the date of their initial  issuance
(the  "Closing  Date"),  the issue  price for such class will be the fair market
value of such class on the Closing Date. Under the OID  Regulations,  the stated
redemption  price of a REMIC  Regular  Certificate  is equal to the total of all
payments to be made on such Certificate  other than "qualified stated interest".
"Qualified stated interest" is interest that is unconditionally payable at least
annually  (during the entire term of the  instrument) at a single fixed rate, or
at a "qualified  floating rate", an "objective  rate", a combination of a single
fixed rate and one or more "qualified  floating rates" or one "qualified inverse
floating  rate",  or a combination of "qualified  floating  rates" that does not
operate in a manner that  accelerates or defers interest  payments on such REMIC
Regular Certificate.

     In the case of  REMIC  Regular  Certificates  bearing  adjustable  interest
rates, the  determination of the total amount of original issue discount and the
timing of the inclusion  thereof will vary according to the  characteristics  of
such REMIC Regular  Certificates.  If the original issue discount rules apply to
such Certificates, the related Prospectus Supplement will describe the manner in
which such rules will be applied with respect to those Certificates in preparing
information returns to the Certificateholders and the IRS.

     Certain classes of the REMIC Regular Certificates may provide for the first
interest  payment  with  respect to such  Certificates  to be made more than one
month after the date of issuance,  a period which is longer than the  subsequent
monthly intervals between interest  payments.  Assuming the "accrual period" (as
defined  below) for original  issue discount is each monthly period that ends on
the day prior to a  Distribution  Date, in some cases,  as a consequence of this
"long first accrual period", some or all interest payments may be required to be
included in the stated  redemption  price of the REMIC Regular  Certificate  and
accounted  for as original  issue  discount.  Because  interest on REMIC Regular
Certificates  must in any  event  be  accounted  for  under an  accrual  method,
applying this analysis would result in only a slight difference in the timing of
the inclusion in income of the yield on the REMIC Regular Certificates.

     In addition,  if the accrued interest to be paid on the first  Distribution
Date is computed with respect to a period that begins prior to the Closing Date,
a portion  of the  purchase  price  paid for a REMIC  Regular  Certificate  will
reflect such accrued interest.  In such cases,  information  returns provided to
the  Certificateholders  and the IRS  will be  based  on the  position  that the
portion of the  purchase  price paid for the  interest  accrued  with respect to
periods prior to the Closing Date is treated as part of the overall cost of such
REMIC  Regular  Certificate  (and not as a  separate  asset the cost of which is
recovered  entirely out of interest received on the next Distribution  Date) and
that portion of the interest  paid on the first  Distribution  Date in excess of
interest  accrued for a number of days  corresponding to the number of days from
the Closing Date to the first Distribution Date should be included in the stated
redemption price of such REMIC Regular Certificate. However, the OID Regulations
state that all or some  portion  of such  accrued  interest  may be treated as a
separate  asset the cost of which is recovered  entirely out of interest paid on
the first  Distribution  Date.  It is unclear  how an election to do so would be
made  under the OID  Regulations  and  whether  such an  election  could be made
unilaterally by a Certificateholder.

     Notwithstanding the general definition of original issue discount, original
issue  discount  on a REMIC  Regular  Certificate  will be  considered  to be de
minimis  if it is less than 0.25% of the  stated  redemption  price of the REMIC
Regular  Certificate  multiplied  by its  weighted  average  maturity.  For this
purpose,  the weighted  average  maturity of the REMIC  Regular  Certificate  is
computed as the sum of the amounts  determined,  as to each payment  included in
the stated  redemption price of such REMIC Regular  Certificate,  by multiplying
(i) the number of complete  years  (rounding  down for  partial  years) from the
issue date until such  payment is  expected to be made  (presumably  taking into
account the Prepayment Assumption) by (ii) a fraction, the numerator of which is
the amount of the payment, and the denominator of which is the stated redemption
price at maturity of such REMIC Regular Certificate.  Under the OID Regulations,
original  issue  discount  of only a de minimis  amount  (other  than de minimis
original issue discount attributable to a so-called "teaser" interest rate or an
initial  interest  holiday) will be included in income as each payment of stated
principal  is made,  based on the product of the total amount of such de minimis
original issue discount and a fraction,  the numerator of which is the amount of
such principal  payment and the denominator of which is the  outstanding  stated
principal  amount of the REMIC Regular  Certificate.  The OID  Regulations  also
would permit a  Certificateholder  to elect to accrue de minimis  original issue
discount into income currently based on a constant yield method.  See "-Taxation
of Owners of REMIC Regular Certificates-Market Discount" below for a description
of such election under the OID Regulations.

     If original issue discount on a REMIC Regular Certificate is in excess of a
de minimis amount, the holder of such Certificate must include in ordinary gross
income the sum of the "daily  portions" of original  issue discount for each day
during  its  taxable  year on  which it held  such  REMIC  Regular  Certificate,
including the purchase date but excluding the  disposition  date. In the case of
an  original  holder  of a REMIC  Regular  Certificate,  the daily  portions  of
original issue discount will be determined as follows.

     As to each  "accrual  period",  that is,  unless  otherwise  stated  in the
related  Prospectus  Supplement,   each  period  that  begins  on  a  date  that
corresponds  to a  Distribution  Date (or in the case of the first such  period,
begins  on the  Closing  Date)  and ends on the day  preceding  the  immediately
following  Distribution  Date, a calculation  will be made of the portion of the
original issue discount that accrued during such accrual period.  The portion of
original  issue  discount  that  accrues in any  accrual  period  will equal the
excess,  if any, of (i) the sum of (a) the present  value,  as of the end of the
accrual period,  of all of the  distributions  remaining to be made on the REMIC
Regular Certificate, if any, in future periods and (b) the distributions made on
such REMIC Regular  Certificate during the accrual period of amounts included in
the stated  redemption  price,  over (ii) the adjusted issue price of such REMIC
Regular Certificate at the beginning of the accrual period. The present value of
the  remaining  distributions  referred  to in the  preceding  sentence  will be
calculated (i) assuming that distributions on the REMIC Regular Certificate will
be received in future  periods  based on the Mortgage  Loans being  prepaid at a
rate equal to the Prepayment Assumption, (ii) using a discount rate equal to the
original  yield to maturity of the  Certificate  and (iii)  taking into  account
events (including actual prepayments) that have occurred before the close of the
accrual  period.  For these  purposes,  the  original  yield to  maturity of the
Certificate  will be  calculated  based on its  issue  price and  assuming  that
distributions  on the  Certificate  will be made in all accrual periods based on
the Mortgage Loans being prepaid at a rate equal to the  Prepayment  Assumption.
The adjusted issue price of a REMIC Regular  Certificate at the beginning of any
accrual period will equal the issue price of such Certificate,  increased by the
aggregate  amount of original  issue  discount that accrued with respect to such
Certificate  in  prior  accrual  periods,  and  reduced  by  the  amount  of any
distributions made on such REMIC Regular Certificate in prior accrual periods of
amounts  included in the stated  redemption  price.  The original issue discount
accruing  during any  accrual  period,  computed  as  described  above,  will be
allocated  ratably to each day during the accrual  period to determine the daily
portion of original issue discount for such day.

     A subsequent  purchaser of a REMIC Regular  Certificate that purchases such
Certificate  at a cost  (excluding  any  portion  of such cost  attributable  to
accrued  qualified stated  interest) less than its remaining  stated  redemption
price will also be required to include in gross income the daily portions of any
original issue  discount with respect to such  Certificate.  However,  each such
daily portion will be reduced,  if such cost is in excess of its "adjusted issue
price",  in proportion to the ratio such excess bears to the aggregate  original
issue discount  remaining to be accrued on such REMIC Regular  Certificate.  The
adjusted issue price of a REMIC Regular  Certificate on any given day equals the
sum of (i) the  adjusted  issue  price  (or,  in the case of the  first  accrual
period,  the issue price) of such  Certificate  at the  beginning of the accrual
period which  includes  such day and (ii) the daily  portions of original  issue
discount for all days during such accrual period prior to such day.

     Market  Discount.  A  Certificateholder  that  purchases  a  REMIC  Regular
Certificate  at a  market  discount,  that is,  in the  case of a REMIC  Regular
Certificate  issued without  original issue  discount,  at a purchase price less
than its remaining  stated principal  amount,  or in the case of a REMIC Regular
Certificate  issued with original issue discount,  at a purchase price less than
its adjusted issue price will  recognize gain upon receipt of each  distribution
representing  stated redemption price. In particular,  under Section 1276 of the
Code such a Certificateholder generally will be required to allocate the portion
of each such distribution  representing stated redemption price first to accrued
market  discount not previously  included in income,  and to recognize  ordinary
income to that extent. A Certificateholder  may elect to include market discount
in income  currently as it accrues  rather than including it on a deferred basis
in  accordance  with the  foregoing.  If made,  such  election will apply to all
market discount bonds acquired by such  Certificateholder  on or after the first
day of the first taxable year to which such election applies.  In addition,  the
OID Regulations permit a  Certificateholder  to elect to accrue all interest and
discount  (including de minimis market or original issue  discount) in income as
interest,  and to amortize premium, based on a constant yield method. If such an
election  were made with  respect to a REMIC  Regular  Certificate  with  market
discount,  the  Certificateholder  would be deemed to have made an  election  to
include  currently  market  discount  in income  with  respect to all other debt
instruments having market discount that such  Certificateholder  acquires during
the taxable year of the election or thereafter, and possibly previously acquired
instruments.  Similarly,  a  Certificateholder  that  made this  election  for a
Certificate  that is  acquired  at a  premium  would be  deemed  to have made an
election to amortize  bond premium with respect to all debt  instruments  having
amortizable  bond premium  that such  Certificateholder  owns or  acquires.  See
"-Taxation of Owners of REMIC Regular Certificates-Premium" below. Each of these
elections to accrue interest, discount and premium with respect to a Certificate
on a constant yield method or as interest  would be irrevocable  except with the
approval of the IRS.

     However,  market discount with respect to a REMIC Regular  Certificate will
be  considered to be de minimis for purposes of Section 1276 of the Code if such
market discount is less than 0.25% of the remaining  stated  redemption price of
such REMIC Regular  Certificate  multiplied  by the number of complete  years to
maturity  remaining  after the date of its purchase.  In  interpreting a similar
rule  with  respect  to  original  issue  discount  on  obligations  payable  in
installments,  the OID  Regulations  refer to the weighted  average  maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount,  presumably taking into account the Prepayment  Assumption.  If
market  discount is treated as de minimis  under this rule,  it appears that the
actual  discount would be treated in a manner similar to original issue discount
of  a  de  minimis   amount.   See   "-Taxation   of  Owners  of  REMIC  Regular
Certificates-Original  Issue  Discount"  above.  Such treatment  would result in
discount  being  included  in income at a slower  rate  than  discount  would be
required to be included in income using the method described above.

     Section  1276(b)(3)  of  the  Code  specifically  authorizes  the  Treasury
Department to issue  regulations  providing  for the method for accruing  market
discount on debt instruments, the principal of which is payable in more than one
installment.  Until regulations are issued by the Treasury  Department,  certain
rules described in the Committee  Report apply.  The Committee  Report indicates
that in each accrual period market discount on REMIC Regular Certificates should
accrue, at the Certificateholder's  option: (i) on the basis of a constant yield
method,  (ii) in the case of a REMIC Regular Certificate issued without original
issue  discount,  in an amount that bears the same ratio to the total  remaining
market  discount as the stated  interest paid in the accrual period bears to the
total  amount  of stated  interest  remaining  to be paid on the  REMIC  Regular
Certificate as of the beginning of the accrual period, or (iii) in the case of a
REMIC Regular Certificate issued with original issue discount, in an amount that
bears the same ratio to the total  remaining  market  discount  as the  original
issue  discount  accrued in the accrual period bears to the total original issue
discount  remaining on the REMIC  Regular  Certificate  at the  beginning of the
accrual  period.  Moreover,  the Prepayment  Assumption  used in calculating the
accrual of original issue  discount is also used in  calculating  the accrual of
market discount.  Because the regulations referred to in this paragraph have not
been issued,  it is not possible to predict what effect such  regulations  might
have on the tax treatment of a REMIC Regular Certificate purchased at a discount
in the secondary market.

     To the extent that REMIC Regular  Certificates provide for monthly or other
periodic  distributions  throughout their term, the effect of these rules may be
to require  market  discount  to be  includible  in income at a rate that is not
significantly  slower than the rate at which such  discount  would  accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate  generally  will be  required  to treat a portion of any gain on the
sale or exchange  of such  Certificate  as ordinary  income to the extent of the
market  discount  accrued to the date of disposition  under one of the foregoing
methods,  less any  accrued  market  discount  previously  reported  as ordinary
income.

     Further,  under  Section  1277 of the  Code a  holder  of a  REMIC  Regular
Certificate  may be required to defer a portion of its interest  deductions  for
the taxable  year  attributable  to any  indebtedness  incurred or  continued to
purchase or carry a REMIC Regular  Certificate  purchased with market  discount.
For these  purposes,  the de minimis rule  referred to above  applies.  Any such
deferred  interest  expense  would not exceed the market  discount  that accrues
during such  taxable year and is, in general,  allowed as a deduction  not later
than the year in which such market  discount is  includible  in income.  If such
holder elects to include  market  discount in income  currently as it accrues on
all market discount  instruments acquired by such holder in that taxable year or
thereafter, the interest deferral rule described above will not apply.

     Premium.  A REMIC Regular  Certificate  purchased at a cost  (excluding any
portion of such cost  attributable to accrued qualified stated interest) greater
than its remaining stated redemption price will be considered to be purchased at
a  premium.  The  holder of such a REMIC  Regular  Certificate  may elect  under
Section 171 of the Code to amortize such premium under the constant yield method
over the life of the  Certificate.  If made,  such an election will apply to all
debt  instruments  having  amortizable  bond  premium  that the  holder  owns or
subsequently  acquires.  Amortizable  premium  will be  treated  as an offset to
interest  income on the  related  debt  instrument,  rather  than as a  separate
interest deduction. The OID Regulations also permit  Certificateholders to elect
to include all  interest,  discount  and  premium in income  based on a constant
yield method, further treating the Certificateholder as having made the election
to  amortize  premium  generally.  See  "-Taxation  of Owners  of REMIC  Regular
Certificates-Market  Discount"  above. The Committee Report states that the same
rules that apply to accrual of market  discount (which rules will require use of
a  Prepayment  Assumption  in accruing  market  discount  with  respect to REMIC
Regular  Certificates  without regard to whether such Certificates have original
issue  discount) will also apply in amortizing bond premium under Section 171 of
the Code.

     Realized Losses.  Under Section 166 of the Code, both corporate  holders of
the REMIC Regular  Certificates  and  noncorporate  holders of the REMIC Regular
Certificates  that  acquire  such  Certificates  in  connection  with a trade or
business should be allowed to deduct,  as ordinary losses,  any losses sustained
during a taxable  year in which their  Certificates  become  wholly or partially
worthless as the result of one or more  realized  losses on the Mortgage  Loans.
However,  it appears  that a  noncorporate  holder that does not acquire a REMIC
Regular  Certificate in connection with a trade or business will not be entitled
to deduct a loss under Section 166 of the Code until such  holder's  Certificate
becomes wholly worthless (i.e.,  until its Certificate  Balance has been reduced
to zero) and that the loss will be characterized as a short-term capital loss.

     Each  holder of a REMIC  Regular  Certificate  will be  required  to accrue
interest and original issue discount with respect to such  Certificate,  without
giving effect to any  reductions in  distributions  attributable  to defaults or
delinquencies on the Mortgage Loans or the Underlying  Certificates until it can
be established that any such reduction ultimately will not be recoverable.  As a
result,  the amount of taxable income  reported in any period by the holder of a
REMIC Regular  Certificate  could exceed the amount of economic  income actually
realized by the holder in such period.  Although  the holder of a REMIC  Regular
Certificate eventually will recognize a loss or reduction in income attributable
to  previously  accrued and included  income  that,  as the result of a realized
loss,  ultimately  will not be realized,  the law is unclear with respect to the
timing and character of such loss or reduction in income.

     Taxation of Owners of REMIC Residual Certificates.

     General.  Although a REMIC is a  separate  entity  for  federal  income tax
purposes, a REMIC generally is not subject to entity-level taxation, except with
regard  to  prohibited   transactions  and  certain  other   transactions.   See
"-Prohibited Transactions Tax and Other Taxes" below. Rather, the taxable income
or net loss of a REMIC is  generally  taken  into  account  by the holder of the
REMIC Residual Certificates.  Accordingly,  the REMIC Residual Certificates will
be subject to tax rules that differ significantly from those that would apply if
the REMIC Residual  Certificates were treated for federal income tax purposes as
direct ownership  interests in the Mortgage Loans or as debt instruments  issued
by the REMIC.

     A holder of a REMIC  Residual  Certificate  generally  will be  required to
report its daily portion of the taxable  income or,  subject to the  limitations
noted in this  discussion,  the net  loss of the  REMIC  for  each day  during a
calendar  quarter that such holder owned such REMIC  Residual  Certificate.  For
this purpose,  the taxable  income or net loss of the REMIC will be allocated to
each day in the calendar  quarter ratably using a "30 days per month/90 days per
quarter/360 days per year" convention unless otherwise  disclosed in the related
Prospectus  Supplement.  The daily  amounts so allocated  will then be allocated
among the REMIC Residual  Certificateholders  in proportion to their  respective
ownership  interests  on such day.  Any amount  included in the gross  income or
allowed  as a loss of any  REMIC  Residual  Certificateholder  by virtue of this
paragraph will be treated as ordinary  income or loss. The taxable income of the
REMIC will be determined  under the rules described below in "-Taxable Income of
the REMIC" and will be taxable to the REMIC Residual  Certificateholders without
regard to the  timing or amount  of cash  distributions  by the REMIC  until the
REMIC's  termination.  Ordinary income derived from REMIC Residual  Certificates
will be "portfolio  income" for purposes of the taxation of taxpayers subject to
limitations  under  Section  469 of the Code on the  deductibility  of  "passive
losses".

     A holder of a REMIC Residual  Certificate  that purchased such  Certificate
from a prior holder of such  Certificate  also will be required to report on its
federal  income tax return amounts  representing  its daily share of the taxable
income (or net loss) of the REMIC for each day that it holds such REMIC Residual
Certificate.  Those daily  amounts  generally  will equal the amounts of taxable
income or net loss determined as described above. The Committee Report indicates
that certain  modifications  of the general rules may be made,  by  regulations,
legislation  or otherwise to reduce (or increase) the income of a REMIC Residual
Certificateholder  that purchased such REMIC Residual  Certificate  from a prior
holder of such  Certificate  at a price greater than (or less than) the adjusted
basis (as defined below) such REMIC Residual  Certificate  would have had in the
hands of an original holder of such Certificate. The REMIC Regulations, however,
do not provide for any such modifications.

     Any payments received by a holder of a REMIC Residual  Certificate from the
seller of such  Certificate  in connection  with the  acquisition  of such REMIC
Residual  Certificate  will be taken into account in  determining  the income of
such holder for federal income tax purposes. Although it appears likely that any
such payment would be includible in income immediately upon its receipt, the IRS
might assert that such payment  should be included in income over time according
to an  amortization  schedule or according to some other method.  Because of the
uncertainty concerning the treatment of such payments, holders of REMIC Residual
Certificates  should consult their tax advisors concerning the treatment of such
payments for income tax purposes.

     The amount of income REMIC Residual  Certificateholders will be required to
report (or the tax liability  associated with such income) may exceed the amount
of cash  distributions  received  from the REMIC for the  corresponding  period.
Consequently,  REMIC  Residual  Certificateholders  should have other sources of
funds  sufficient  to pay any  federal  income  taxes  due as a result  of their
ownership of REMIC Residual  Certificates or unrelated  deductions against which
income may be offset,  subject to the rules relating to "excess  inclusions" and
"noneconomic"  residual  interests  discussed  below.  The  fact  that  the  tax
liability   associated   with   the   income   allocated   to   REMIC   Residual
Certificateholders  may exceed  the cash  distributions  received  by such REMIC
Residual  Certificateholders  for the  corresponding  period  may  significantly
adversely  affect  such REMIC  Residual  Certificateholders'  after-tax  rate of
return.  Such disparity  between income and  distributions  may not be offset by
corresponding  losses or reductions of income attributable to the REMIC Residual
Certificateholder  until  subsequent  tax years and, then, may not be completely
offset due to changes in the Code, tax rates or character of the income or loss.

     Taxable Income of the REMIC. The taxable income of the REMIC will equal the
income from the Mortgage  Loans  (including  interest,  market  discount and, if
applicable,  original  issue  discount and less premium) and other assets of the
REMIC plus any  cancellation  of  indebtedness  income due to the  allocation of
realized losses to REMIC Regular  Certificates,  less the deductions  allowed to
the REMIC for interest  (including  original  issue  discount and reduced by any
premium on issuance) on the REMIC Regular  Certificates  (and any other class of
REMIC  Certificates  constituting  "regular  interests" in the REMIC not offered
hereby), amortization of any premium on the Mortgage Loans, bad debt losses with
respect to the Mortgage  Loans and,  except as described  below,  for servicing,
administrative and other expenses.

     For  purposes of  determining  its taxable  income,  the REMIC will have an
initial  aggregate  basis in its assets  equal to the sum of the issue prices of
all  REMIC  Certificates  (or,  if a class  of  REMIC  Certificates  is not sold
initially,  their fair market  values).  Such aggregate  basis will be allocated
among the  Mortgage  Loans and the other  assets of the REMIC in  proportion  to
their respective fair market values.  The issue price of any REMIC  Certificates
offered hereby will be determined in the manner described above under "-Taxation
of Owners of REMIC  Regular  Certificates-Original  Issue  Discount".  The issue
price  of a REMIC  Certificate  received  in  exchange  for an  interest  in the
Mortgage  Loans or other  property  will  equal  the fair  market  value of such
interests in the Mortgage Loans or other property.  Accordingly,  if one or more
classes of REMIC Certificates are retained initially rather than sold, the REMIC
Administrator  may be  required  to  estimate  the  fair  market  value  of such
interests in order to determine the basis of the REMIC in the Mortgage Loans and
other property held by the REMIC.

     Subject to  possible  application  of the de minimis  rules,  the method of
accrual by the REMIC of  original  issue  discount  income  and market  discount
income with respect to Mortgage  Loans that it holds will be  equivalent  to the
method for accruing  original issue discount income for holders of REMIC Regular
Certificates  (that is, under the constant  yield method taking into account the
Prepayment  Assumption).  However,  a REMIC  that  acquires  loans  at a  market
discount must include such market discount in income  currently,  as it accrues,
on  a  constant  yield  basis.   See  "-Taxation  of  Owners  of  REMIC  Regular
Certificates"  above, which describes a method for accruing such discount income
that is  analogous to that  required to be used by a REMIC as to Mortgage  Loans
with market discount that it holds.

     A Mortgage  Loan will be deemed to have been  acquired  with  discount  (or
premium) to the extent that the REMIC's basis  therein,  determined as described
in the preceding paragraph, is less than (or greater than) its stated redemption
price.  Any such  discount  will be  includible in the income of the REMIC as it
accrues, in advance of receipt of the cash attributable to such income,  under a
method  similar  to the  method  described  above for  accruing  original  issue
discount on the REMIC Regular  Certificates.  It is anticipated  that each REMIC
will elect under Section 171 of the Code to amortize any premium on the Mortgage
Loans.  Premium on any  Mortgage  Loan to which  such  election  applies  may be
amortized  under a constant  yield  method,  presumably  taking  into  account a
Prepayment Assumption. Further, such an election would not apply to any Mortgage
Loan  originated  on or before  September 27, 1985.  Instead,  premium on such a
Mortgage Loan should be allocated  among the principal  payments  thereon and be
deductible by the REMIC as those  payments  become due or upon the prepayment of
such Mortgage Loan.

     A REMIC will be allowed deductions for interest  (including  original issue
discount) on the REMIC Regular Certificates  (including any other class of REMIC
Certificates  constituting  "regular interests" in the REMIC not offered hereby)
equal to the deductions that would be allowed if the REMIC Regular  Certificates
(including  any  other  class  of  REMIC  Certificates   constituting   "regular
interests"  in the REMIC not offered  hereby)  were  indebtedness  of the REMIC.
Original  issue  discount  will be  considered  to accrue  for this  purpose  as
described    above    under    "-Taxation    of   Owners   of   REMIC    Regular
Certificates-Original  Issue Discount",  except that the de minimis rule and the
adjustments for subsequent holders of REMIC Regular Certificates  (including any
other class of REMIC Certificates  constituting "regular interests" in the REMIC
not offered hereby) described therein will not apply.

     If a class of REMIC Regular  Certificates is issued at a price in excess of
the stated  redemption  price of such class (such excess "Issue  Premium"),  the
REMIC will have additional income in each taxable year in an amount equal to the
portion of the Issue  Premium  that is  considered  to be amortized or repaid in
that year.  Although the matter is not entirely certain, it is likely that Issue
Premium would be amortized  under a constant yield method in a manner  analogous
to the  method  of  accruing  original  issue  discount  described  above  under
"-Taxation of Owners of REMIC Regular Certificates-Original Issue Discount".

     As a general rule,  the taxable income of a REMIC will be determined in the
same manner as if the REMIC were an  individual  having the calendar year as its
taxable year and using the accrual  method of  accounting.  However,  no item of
income,  gain, loss or deduction  allocable to a prohibited  transaction will be
taken into account.  See  "-Prohibited  Transactions Tax and Other Taxes" below.
Further,  the  limitation  on  miscellaneous   itemized  deductions  imposed  on
individuals by Section 67 of the Code (which allows such  deductions only to the
extent they exceed in the aggregate two percent of the taxpayer's adjusted gross
income) will not be applied at the REMIC level so that the REMIC will be allowed
deductions  for  servicing,  administrative  and other  noninterest  expenses in
determining  its  taxable  income.  All such  expenses  will be  allocated  as a
separate item to the holders of REMIC Certificates, subject to the limitation of
Section 67 of the Code. See "-Possible  Pass-Through of  Miscellaneous  Itemized
Deductions"  below.  If the  deductions  allowed  to the REMIC  exceed its gross
income for a calendar  quarter,  such  excess will be the net loss for the REMIC
for that calendar quarter.

     Basis Rules,  Net Losses and  Distributions.  The adjusted basis of a REMIC
Residual  Certificate  will be equal to the amount paid for such REMIC  Residual
Certificate,  increased by amounts  included in the income of the REMIC Residual
Certificateholder  and decreased (but not below zero) by distributions made, and
by net losses allocated, to such REMIC Residual Certificateholder.

     A REMIC Residual  Certificateholder is not allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's adjusted basis in its REMIC Residual Certificate as
of the close of such calendar  quarter  (determined  without  regard to such net
loss).  Any loss that is not currently  deductible by reason of this  limitation
may be carried forward  indefinitely to future calendar quarters and, subject to
the same  limitation,  may be used only to offset income from the REMIC Residual
Certificate.  The  ability of REMIC  Residual  Certificateholders  to deduct net
losses may be  subject to  additional  limitations  under the Code,  as to which
REMIC Residual Certificateholders should consult their tax advisors.

     Any  distribution  on a REMIC  Residual  Certificate  will be  treated as a
nontaxable  return of capital  to the  extent it does not  exceed  the  holder's
adjusted basis in such REMIC Residual Certificate.  To the extent a distribution
on a REMIC Residual  Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such  REMIC  Residual  Certificate.  Holders of certain
REMIC Residual  Certificates may be entitled to distributions  early in the term
of the  related  REMIC  under  circumstances  in which their bases in such REMIC
Residual  Certificates  will not be sufficiently  large that such  distributions
will be treated as  nontaxable  returns of  capital.  Their  bases in such REMIC
Residual  Certificates  will  initially  equal the  amount  paid for such  REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the REMIC.  However,  such bases increases may not occur until the end
of the calendar  quarter,  or perhaps the end of the calendar year, with respect
to  which  such  REMIC  taxable  income  is  allocated  to  the  REMIC  Residual
Certificateholders.  To  the  extent  such  REMIC  Residual  Certificateholders'
initial  bases  are  less  than  the   distributions   to  such  REMIC  Residual
Certificateholders,  and increases in such initial bases either occur after such
distributions or (together with their initial bases) are less than the amount of
such   distributions,   gain  will  be   recognized   to  such  REMIC   Residual
Certificateholders  on such  distributions  and will be treated as gain from the
sale of their REMIC Residual Certificates.

     The effect of these rules is that a REMIC  Residual  Certificateholder  may
not amortize its basis in a REMIC Residual Certificate, but may only recover its
basis  through  distributions,  through the  deduction  of any net losses of the
REMIC or upon the sale of its REMIC Residual  Certificate.  See "-Sales of REMIC
Certificates"  below. For a discussion of possible  modifications of these rules
that  may  require  adjustments  to  income  of a  holder  of a  REMIC  Residual
Certificate  other than an original  holder in order to reflect  any  difference
between  the cost of such REMIC  Residual  Certificate  to such  REMIC  Residual
Certificateholder  and the adjusted basis such REMIC Residual  Certificate would
have in the  hands of an  original  holder  see  "-Taxation  of  Owners of REMIC
Residual Certificates-General" above.

     Excess Inclusions. Any "excess inclusions" with respect to a REMIC Residual
Certificate  will, with an exception  discussed below for certain REMIC Residual
Certificates  held by thrift  institutions,  be subject to federal income tax in
all events.

     In  general,  the  "excess  inclusions"  with  respect to a REMIC  Residual
Certificate  for any  calendar  quarter  will be the excess,  if any, of (i) the
daily  portions  of  REMIC  taxable  income  allocable  to such  REMIC  Residual
Certificate  over (ii) the sum of the "daily  accruals"  (as defined  below) for
each day during such quarter that such REMIC  Residual  Certificate  was held by
such REMIC  Residual  Certificateholder.  The daily accruals of a REMIC Residual
Certificateholder will be determined by allocating to each day during a calendar
quarter its ratable  portion of the product of the "adjusted issue price" of the
REMIC Residual  Certificate at the beginning of the calendar quarter and 120% of
the  "long-term  Federal rate" in effect on the Closing Date.  For this purpose,
the adjusted issue price of a REMIC Residual  Certificate as of the beginning of
any  calendar  quarter  will be equal to the issue  price of the REMIC  Residual
Certificate,  increased by the sum of the daily  accruals for all prior quarters
and  decreased  (but not below zero) by any  distributions  made with respect to
such REMIC Residual  Certificate before the beginning of such quarter. The issue
price of a REMIC  Residual  Certificate  is the  initial  offering  price to the
public (excluding bond houses and brokers) at which a substantial  amount of the
REMIC  Residual  Certificates  were sold.  The  "long-term  Federal  rate" is an
average  of current  yields on  Treasury  securities  with a  remaining  term of
greater than nine years, computed and published monthly by the IRS.

     For REMIC Residual Certificateholders,  an excess inclusion (i) will not be
permitted  to be offset by  deductions,  losses or loss  carryovers  from  other
activities,  (ii) will be treated as "unrelated  business  taxable income" to an
otherwise  tax-exempt  organization  and (iii) will not be eligible for any rate
reduction or exemption  under any  applicable tax treaty with respect to the 30%
United  States  withholding  tax  imposed  on  distributions  to REMIC  Residual
Certificateholders that are foreign investors. See, however, "-Foreign Investors
in REMIC Certificates" below.

     In the  case of any  REMIC  Residual  Certificates  held  by a real  estate
investment  trust,  the aggregate  excess  inclusions with respect to such REMIC
Residual  Certificates,  reduced  (but  not  below  zero)  by  the  real  estate
investment trust taxable income (within the meaning of Section  857(b)(2) of the
Code,  excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends  received by such shareholders from
such trust,  and any amount so allocated will be treated as an excess  inclusion
with  respect  to a  REMIC  Residual  Certificate  as if held  directly  by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.

     Noneconomic  REMIC  Residual  Certificates.  Under the  REMIC  Regulations,
transfers of "noneconomic"  REMIC Residual  Certificates will be disregarded for
all federal income tax purposes if "a significant purpose of the transfer was to
enable the  transferor  to impede the  assessment or collection of tax". If such
transfer is disregarded, the purported transferor will continue to remain liable
for any  taxes  due with  respect  to the  income  on such  "noneconomic"  REMIC
Residual  Certificate.  The  REMIC  Regulations  provide  that a REMIC  Residual
Certificate is noneconomic unless, based on the Prepayment Assumption and on any
required or permitted  clean up calls, or required  liquidation  provided for in
the REMIC's  organizational  documents,  (1) the present  value of the  expected
future  distributions  (discounted  using  the  "applicable  Federal  rate"  for
obligations  whose term ends on the close of the last  quarter  in which  excess
inclusions   are  expected  to  accrue  with  respect  to  the  REMIC   Residual
Certificate,  which rate is computed  and  published  monthly by the IRS) on the
REMIC Residual Certificate equals at least the present value of the expected tax
on the anticipated excess inclusions,  and (2) the transferor reasonably expects
that the  transferee  will  receive  distributions  with  respect  to the  REMIC
Residual  Certificate  at or after the time the taxes accrue on the  anticipated
excess  inclusions  in an  amount  sufficient  to  satisfy  the  accrued  taxes.
Accordingly,  all transfers of REMIC Residual  Certificates  that may constitute
noneconomic residual interests will be subject to certain restrictions under the
terms of the related Pooling and Servicing Agreement that are intended to reduce
the possibility of any such transfer being  disregarded.  Such restrictions will
require each party to a transfer to provide an affidavit that no purpose of such
transfer is to impede the  assessment or collection  of tax,  including  certain
representations as to the financial condition of the prospective transferee,  as
to which the transferor is also required to make a reasonable  investigation  to
determine  such  transferee's  historic  payment  of its  debts and  ability  to
continue to pay its debts as they come due in the future.  Prior to purchasing a
REMIC  Residual   Certificate,   prospective   purchasers  should  consider  the
possibility that a purported transfer of such REMIC Residual Certificate by such
a purchaser  to another  purchaser  at some future  date may be  disregarded  in
accordance with the above-described rules which would result in the retention of
tax liability by such purchaser.

     The related  Prospectus  Supplement  will  disclose  whether  offered REMIC
Residual Certificates may be considered  "noneconomic"  residual interests under
the REMIC  Regulations;  provided,  however,  that any  disclosure  that a REMIC
Residual  Certificate  will not be considered  "noneconomic"  will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual  Certificate will not be considered  "noneconomic"  for purposes of the
above-described  rules. See "-Foreign Investors in REMIC Certificates" below for
additional  restrictions  applicable  to  transfers  of certain  REMIC  Residual
Certificates to foreign persons.

     Mark-to-Market   Rules.   On  December  23,  1996,  the  IRS  issued  final
regulations (the "Mark-to Market Regulations")  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 owned by a dealer,  except
to the extent that the dealer has specifically identified a security as held for
investment.  The  Mark-to-Market  Regulations  provide that for purposes of this
mark-to-market  requirement,  a REMIC  Residual  Certificate is not treated as a
security and thus generally may not be marked to market.

     Possible  Pass-Through  of  Miscellaneous  Itemized  Deductions.  Fees  and
expenses of a REMIC  generally  will be  allocated to the holders of the related
REMIC Residual  Certificates.  The  applicable  Treasury  regulations  indicate,
however,  that in the case of a REMIC that is similar to a single class  grantor
trust,  all or a portion of such fees and  expenses  should be  allocated to the
holders of the related REMIC Regular  Certificates.  Unless  otherwise stated in
the related Prospectus  Supplement,  such fees and expenses will be allocated to
holders of the related REMIC Residual  Certificates in their entirety and not to
the holders of the related REMIC Regular Certificates.

     With respect to REMIC Residual  Certificates or REMIC Regular  Certificates
the holders of which  receive an  allocation  of fees and expenses in accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and (ii) such individual's,  estate's or trust's share of such fees and expenses
will be treated as a miscellaneous  itemized deduction  allowable subject to the
limitation of Section 67 of the Code,  which permits such deductions only to the
extent they exceed in the aggregate 2% of a taxpayer's adjusted gross income. In
addition, Section 68 of the Code provides that the amount of itemized deductions
otherwise  allowable for an individual  whose  adjusted  gross income  exceeds a
specified  amount  will be  reduced by the lesser of (i) 3% of the excess of the
individual's adjusted gross income over such amount or (ii) 80% of the amount of
itemized  deductions  otherwise  allowable for the taxable  year.  The amount of
additional  taxable  income  reportable  by  REMIC  Certificateholders  that are
subject to the limitations of either Section 67 or Section 68 of the Code may be
substantial.  Furthermore, in determining the alternative minimum taxable income
of such a holder of a REMIC Certificate that is an individual,  estate or trust,
or a  "pass-through  entity"  beneficially  owned  by one or  more  individuals,
estates or trusts,  no  deduction  will be allowed for such  holder's  allocable
portion of servicing  fees and other  miscellaneous  itemized  deductions of the
REMIC,  even  though  an  amount  equal to the  amount  of such  fees and  other
deductions  will be included in such holder's  gross income.  Accordingly,  such
REMIC Certificates may not be appropriate investments for individuals,  estates,
or  trusts,  or  pass-through   entities  beneficially  owned  by  one  or  more
individuals,  estates or trusts. Such prospective  investors should consult with
their tax advisors prior to making an investment in such Certificates.

     Sales of REMIC  Certificates.  If a REMIC  Certificate is sold, the selling
Certificateholder  will recognize  gain or loss equal to the difference  between
the amount realized on the sale and its adjusted basis in the REMIC Certificate.
The adjusted basis of a REMIC Regular Certificate  generally will equal the cost
of such REMIC Regular Certificate to such Certificateholder, increased by income
reported  by  such   Certificateholder   with  respect  to  such  REMIC  Regular
Certificate  (including  original issue discount and market discount income) and
reduced (but not below zero) by distributions on such REMIC Regular  Certificate
received by such  Certificateholder  and by any amortized premium.  The adjusted
basis of a REMIC  Residual  Certificate  will be determined  as described  above
under  "-Taxation  of Owners of REMIC  Residual  Certificates-Basis  Rules,  Net
Losses and Distributions".  Except as provided in the following four paragraphs,
any  such  gain or loss  will be  capital  gain or  loss,  provided  such  REMIC
Certificate is held as a capital asset (generally, property held for investment)
within the meaning of Section 1221 of the Code.  The Code as of the date of this
Prospectus generally provides for maximum tax rates of noncorporate taxpayers of
39.6% on ordinary income, 28% on mid-term capital gains (generally property held
for more than one year but not more than 18 months) and 28% on long-term capital
gains  (generally,  property  held  for  more  than 18  months).  No  such  rate
differential  exists for corporations.  In addition,  the distinction  between a
capital  gain or loss and  ordinary  income or loss  remains  relevant for other
purposes.

     Gain from the sale of a REMIC Regular Certificate that might otherwise be a
capital gain will be treated as ordinary income to the extent such gain does not
exceed the excess,  if any, of (i) the amount that would have been includible in
the seller's income with respect to such REMIC Regular Certificate assuming that
income had accrued  thereon at a rate equal to 110% of the  "applicable  Federal
rate"  (generally,  a rate based on an average  of  current  yields on  Treasury
securities having a maturity  comparable to that of the Certificate based on the
application of the Prepayment Assumption to such Certificate),  determined as of
the date of purchase of such REMIC Regular Certificate,  over (ii) the amount of
ordinary income  actually  includible in the seller's income prior to such sale.
In addition,  gain  recognized on the sale of a REMIC Regular  Certificate  by a
seller who purchased such REMIC Regular Certificate at a market discount will be
taxable  as  ordinary  income in an amount  not  exceeding  the  portion of such
discount that accrued during the period such REMIC  Certificate was held by such
holder,  reduced  by any  market  discount  included  in income  under the rules
described above under "-Taxation of Owners of REMIC Regular  Certificates-Market
Discount" and "-Premium".

     REMIC  Certificates will be "evidences of indebtedness"  within the meaning
of Section  582(c)(1) of the Code, so that gain or loss recognized from the sale
of a REMIC  Certificate  by a bank or thrift  institution  to which such section
applies will be ordinary income or loss.

     A portion  of any gain from the sale of a REMIC  Regular  Certificate  that
might  otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion  transaction"  within the
meaning of Section 1258 of the Code. A conversion  transaction  generally is one
in which the  taxpayer  has taken two or more  positions  in the same or similar
property  that reduce or eliminate  market  risk,  if  substantially  all of the
taxpayer's  return  is  attributable  to the time  value of the  taxpayer's  net
investment in such  transaction.  The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the  taxpayer's net investment
at 120% of the  appropriate  "applicable  Federal rate" at the time the taxpayer
enters into the conversion  transaction,  subject to  appropriate  reduction for
prior   inclusion  of  interest  and  other  ordinary   income  items  from  the
transaction.

     Finally,  a taxpayer  may elect to have net capital  gain taxed at ordinary
income  rates  rather  than  capital  gains  rates in order to include  such net
capital gain in total net  investment  income for the taxable year, for purposes
of the rule that limits the  deduction of interest on  indebtedness  incurred to
purchase or carry  property held for  investment to a taxpayer's  net investment
income.

     Except as may be provided in Treasury  regulations yet to be issued, if the
seller  of  a  REMIC  Residual   Certificate   reacquires  such  REMIC  Residual
Certificate,  or acquires any other residual  interest in a REMIC or any similar
interest  in a "taxable  mortgage  pool" (as  defined in Section  7701(i) of the
Code)  during the period  beginning  six  months  before,  and ending six months
after, the date of such sale, such sale will be subject to the "wash sale" rules
of Section  1091 of the Code.  In that  event,  any loss  realized  by the REMIC
Residual  Certificateholder on the sale will not be deductible, but instead will
be  added  to such  REMIC  Residual  Certificateholder's  adjusted  basis in the
newly-acquired asset.

     Prohibited  Transactions  Tax and Other  Taxes.  The Code  imposes a tax on
REMICs equal to 100% of the net income derived from "prohibited transactions" (a
"Prohibited  Transactions  Tax").  In  general,  subject  to  certain  specified
exceptions a prohibited  transaction  means the  disposition of a Mortgage Loan,
the receipt of income from a source other than a Mortgage  Loan or certain other
permitted  investments,  the receipt of compensation for services,  or gain from
the  disposition  of an asset  purchased with the payments on the Mortgage Loans
for temporary investment pending  distribution on the REMIC Certificates.  It is
not  anticipated  that any REMIC will engage in any prohibited  transactions  in
which it would recognize a material amount of net income.

     In addition,  certain  contributions to a REMIC made after the day on which
the REMIC issues all of its interests could result in the imposition of a tax on
the  REMIC  equal  to  100%  of  the  value  of  the  contributed   property  (a
"Contributions   Tax").  Each  Pooling  and  Servicing  Agreement  will  include
provisions designed to prevent the acceptance of any contributions that would be
subject to such tax.

     REMICs also are subject to federal income tax at the highest corporate rate
on "net income from foreclosure property",  determined by reference to the rules
applicable  to real estate  investment  trusts.  "Net  income  from  foreclosure
property"  generally means gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
As provided in each Pooling and Servicing Agreement,  a REMIC may recognize "net
income from  foreclosure  property"  subject to federal income tax to the extent
that the REMIC  Administrator  determines  that such  method of  operation  will
result in a greater  after-tax return to the Trust Fund than any other method of
operation.

     Unless otherwise disclosed in the related Prospectus Supplement,  it is not
anticipated  that any material  state or local  income or franchise  tax will be
imposed on any REMIC.

     Unless otherwise stated in the related  Prospectus  Supplement,  and to the
extent  permitted by then applicable  laws, any Prohibited  Transactions  Tax or
Contributions  Tax will be  borne by the  related  REMIC  Administrator,  Master
Servicer,  Special  Servicer,  Manager  or  Trustee,  in any case out of its own
funds,  provided that such person has  sufficient  assets to do so, and provided
further that such tax arises out of a breach of such person's  obligations under
the related  Pooling and Servicing  Agreement and in respect of compliance  with
applicable   laws  and   regulations.   Any  such  tax  not  borne  by  a  REMIC
Administrator,  a Master Servicer,  Special Servicer, Manager or Trustee will be
charged  against  the related  Trust Fund  resulting  in a reduction  in amounts
payable to holders of the related REMIC Certificates.

     Tax and Restrictions on Transfers of REMIC Residual Certificates to Certain
Organizations. If a REMIC Residual Certificate is transferred to a "disqualified
organization"  (as  defined  below),  a  tax  would  be  imposed  in  an  amount
(determined under the REMIC Regulations) equal to the product of (i) the present
value (discounted using the "applicable Federal rate" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the REMIC Residual  Certificate) of the total anticipated
excess  inclusions  with respect to such REMIC Residual  Certificate for periods
after  the  transfer  and (ii) the  highest  marginal  federal  income  tax rate
applicable to corporations. The anticipated excess inclusions must be determined
as of the date that the REMIC Residual  Certificate  is transferred  and must be
based  on  events  that  have  occurred  up to the  time of such  transfer,  the
Prepayment  Assumption and any required or permitted  clean up calls or required
liquidation  provided for in the REMIC's  organizational  documents.  Such a tax
generally would be imposed on the transferor of the REMIC Residual  Certificate,
except  that  where  such  transfer  is  through  an  agent  for a  disqualified
organization,  the tax would  instead  be  imposed  on such  agent.  However,  a
transferor of a REMIC Residual  Certificate would in no event be liable for such
tax with respect to a transfer if the transferee  furnishes to the transferor an
affidavit that the transferee is not a disqualified  organization and, as of the
time of the transfer,  the transferor  does not have actual  knowledge that such
affidavit is false. Moreover, an entity will not qualify as a REMIC unless there
are reasonable  arrangements  designed to ensure that (i) residual  interests in
such  entity are not held by  disqualified  organizations  and (ii)  information
necessary  for  the  application  of the  tax  described  herein  will  be  made
available.  Restrictions  on the  transfer of REMIC  Residual  Certificates  and
certain  other  provisions  that are intended to meet this  requirement  will be
included in each Pooling and Servicing  Agreement,  and will be discussed in any
Prospectus   Supplement   relating  to  the  offering  of  any  REMIC   Residual
Certificate.

     In addition,  if a  "pass-through  entity" (as defined  below)  includes in
income excess  inclusions  with respect to a REMIC Residual  Certificate,  and a
disqualified  organization  is the record  holder of an interest in such entity,
then a tax will be imposed on such entity equal to the product of (i) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest in the pass-through  entity held by such disqualified  organization and
(ii) the highest  marginal  federal income tax rate imposed on  corporations.  A
pass-through entity will not be subject to this tax for any period,  however, if
each record holder of an interest in such pass-through  entity furnishes to such
pass-through  entity (i) such holder's  social  security  number and a statement
under  penalties  of perjury  that such  social  security  number is that of the
record  holder or (ii) a statement  under  penalties of perjury that such record
holder is not a disqualified organization.

     For taxable  years  beginning on or after  January 1, 1998, if an "electing
large  partnership"  holds a REMIC  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,  a  "disqualified  organization"  means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code.  In addition,  a  "pass-through  entity"  means any  regulated  investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will,  with  respect to such  interest,  be treated  as a  pass-through  entity.
Furthermore, an "elective large partnership (other than a service partnership or
certain  commodity pools) having more than 100 members that has elected to apply
certain simplified reporting provisions under the Code.

     Termination. A REMIC will terminate immediately after the Distribution Date
following  receipt by the REMIC of the final  payment in respect of the Mortgage
Loans or upon a sale of the REMIC's  assets  following the adoption by the REMIC
of a plan of complete  liquidation.  The last  distribution  on a REMIC  Regular
Certificate will be treated as a payment in retirement of a debt instrument.  In
the case of a REMIC Residual Certificate, if the last distribution on such REMIC
Residual  Certificate  is  less  than  the  REMIC  Residual  Certificateholder's
adjusted basis in such Certificate, such REMIC Residual Certificateholder should
(but may not) be  treated  as  realizing  a loss  equal  to the  amount  of such
difference, and such loss may be treated as a capital loss.

     Reporting  and Other  Administrative  Matters.  Solely for  purposes of the
administrative  provisions  of  the  Code,  the  REMIC  will  be  treated  as  a
partnership and REMIC Residual  Certificateholders  will be treated as partners.
Unless  otherwise  stated  in  the  related  Prospectus  Supplement,  the  REMIC
Administrator,  which  generally  will hold at least a  nominal  amount of REMIC
Residual  Certificates,  will file REMIC federal income tax returns on behalf of
the related  REMIC,  and will be  designated as and will act as the "tax matters
person" with respect to the REMIC in all respects.

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

     Reporting of interest income,  including any original issue discount,  with
respect to REMIC Regular Certificates is required annually,  and may be required
more frequently under Treasury regulations.  These information reports generally
are required to be sent to individual holders of REMIC Regular Interests and the
IRS;  holders  of REMIC  Regular  Certificates  that are  corporations,  trusts,
securities  dealers and certain other  nonindividuals  will be provided interest
and original issue discount income  information and the information set forth in
the following  paragraph upon request in accordance with the requirements of the
applicable regulations. The information must be provided by the later of 30 days
after the end of the quarter for which the  information  was  requested,  or two
weeks  after the receipt of the  request.  The REMIC must also comply with rules
requiring a REMIC Regular  Certificate  issued with original  issue  discount to
disclose on its face the amount of original  issue  discount and the issue date,
and requiring such information to be reported to the IRS. Reporting with respect
to REMIC Residual Certificates,  including income, excess inclusions, investment
expenses and relevant information regarding  qualification of the REMIC's assets
will be  made  as  required  under  the  Treasury  regulations,  generally  on a
quarterly basis.

     As  applicable,  the REMIC  Regular  Certificate  information  reports will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at the beginning of each accrual period.  In addition,  the reports will include
information required by regulations with respect to computing the accrual of any
market discount.  Because exact computation of the accrual of market discount on
a constant  yield  method  would  require  information  relating to the holder's
purchase price that the REMIC may not have, such  regulations  only require that
information  pertaining  to the  appropriate  proportionate  method of  accruing
market  discount  be  provided.  See  "-Taxation  of  Owners  of  REMIC  Regular
Certificates-Market Discount".

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
responsibility for complying with the foregoing reporting rules will be borne by
the REMIC Administrator.

     Backup Withholding with Respect to REMIC Certificates. Payments of interest
and  principal,  as well  as  payments  of  proceeds  from  the  sale  of  REMIC
Certificates,  may be subject to the "backup withholding tax" under Section 3406
of the Code at a rate of 31% if  recipients  of such payments fail to furnish to
the payor certain information,  including their taxpayer identification numbers,
or otherwise fail to establish an exemption from such tax. Any amounts  deducted
and withheld  from a  distribution  to a recipient  would be allowed as a credit
against such recipient's federal income tax. Furthermore,  certain penalties may
be imposed by the IRS on a  recipient  of  payments  that is  required to supply
information but that does not do so in the proper manner.

     Foreign Investors in REMIC Certificates.  A REMIC Regular Certificateholder
that is not a "U.S.  Person"  (as  defined  below) and is not subject to federal
income tax as a result of any direct or indirect connection to the United States
in addition to its ownership of a REMIC  Regular  Certificate  will not,  unless
otherwise disclosed in the related Prospectus  Supplement,  be subject to United
States federal income or withholding tax in respect of a distribution on a REMIC
Regular  Certificate,  provided that the holder complies to the extent necessary
with certain  identification  requirements  (including  delivery of a statement,
signed by the Certificateholder under penalties of perjury, certifying that such
Certificateholder  is not a U.S.  Person and  providing  the name and address of
such  Certificateholder).  For these purposes,  "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 whose income is subject to United States federal
income tax  purposes  regardless  of its source 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).  It is possible  that the IRS
may assert that the foregoing  tax exemption  should not apply with respect to a
REMIC Regular Certificate held by a REMIC Residual  Certificateholder  that owns
directly  or  indirectly  a 10%  or  greater  interest  in  the  REMIC  Residual
Certificates.  If the holder does not qualify for  exemption,  distributions  of
interest, including distributions in respect of accrued original issue discount,
to such holder may be subject to a tax rate of 30%,  subject to reduction  under
any applicable tax treaty.

     In addition,  the foregoing  rules will not apply to exempt a United States
shareholder  of a controlled  foreign  corporation  from taxation on such United
States  shareholder's  allocable portion of the interest income received by such
controlled foreign corporation.

     Further,  it appears that a REMIC Regular Certificate would not be included
in the  estate of a  nonresident  alien  individual  and would not be subject to
United States  estate taxes.  However,  Certificateholders  who are  nonresident
alien individuals should consult their tax advisors concerning this question.

     Unless otherwise stated in the related Prospectus Supplement,  transfers of
REMIC Residual Certificates to investors that are not United States Persons will
be prohibited under the related Pooling and Servicing Agreement.

Grantor Trust Funds
     Classification  of Grantor  Trust  Funds.  With  respect to each  series of
Grantor Trust Certificates, counsel to the Depositor will deliver its opinion to
the effect that,  assuming compliance with all provisions of the related Pooling
and Servicing Agreement,  the related Grantor Trust Fund will be classified as a
grantor  trust under  subpart E, part I of subchapter J of the Code and not as a
partnership or an association  taxable as a corporation.  The following  general
discussion of the anticipated  federal income tax  consequences of the purchase,
ownership  and  disposition  of  Grantor  Trust  Certificates,  to the extent it
relates to matters of law or legal conclusions with respect thereto,  represents
the opinion of counsel to the Depositor for the  applicable  series as specified
in the related  Prospectus  Supplement,  subject to any qualifications set forth
herein.  In addition,  counsel to the  Depositor  have  prepared or reviewed the
statements in this  Prospectus  under the heading  "Certain  Federal  Income Tax
Consequences--Grantor  Trust Funds," and are of the opinion that such statements
are  correct in all  material  respects.  Such  statements  are  intended  as an
explanatory  discussion  of the possible  effects of the  classification  of any
Grantor  Trust  Fund as a grantor  trust for  federal  income  tax  purposes  on
investors  generally and of related tax matters affecting  investors  generally,
but do not  purport  to furnish  information  in the level of detail or with the
attention to an investor's  specific tax circumstances that would be provided by
an investor's own tax advisor.  Accordingly, each investor is advised to consult
its own tax advisors with regard to the tax  consequences  to it of investing in
Grantor Trust Certificates.

     For  purposes of the  following  discussion,  a Grantor  Trust  Certificate
representing an undivided  equitable  ownership interest in the principal of the
Mortgage  Loans  constituting  the related  Grantor  Trust Fund,  together  with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional  Interest  Certificate".  A Grantor  Trust  Certificate  representing
ownership of all or a portion of the  difference  between  interest  paid on the
Mortgage  Loans  constituting  the  related  Grantor  Trust  Fund (net of normal
administration  fees)  and  interest  paid  to  the  holders  of  Grantor  Trust
Fractional Interest  Certificates issued with respect to such Grantor Trust Fund
will be referred  to as a "Grantor  Trust Strip  Certificate".  A Grantor  Trust
Strip  Certificate  may  also  evidence  a  nominal  ownership  interest  in the
principal of the Mortgage Loans constituting the related Grantor Trust Fund.

     Characterization of Investments in Grantor Trust Certificates.

     Grantor  Trust  Fractional  Interest  Certificates.  In the case of Grantor
Trust  Fractional  Interest  Certificates,  unless  otherwise  disclosed  in the
related Prospectus Supplement,  counsel to the Depositor will deliver an opinion
that, in general,  Grantor Trust Fractional Interest Certificates will represent
interests  in (i) "loans . . . secured by an interest in real  property"  within
the  meaning  of  Section  7701(a)(19)(C)(v)  of the Code;  (ii)  "obligation[s]
(including any  participation  or Certificate of beneficial  ownership  therein)
which . . .[are] principally secured by an interest in real property" within the
meaning of Section 860G(a)(3) of the Code; and (iii) "real estate assets" within
the meaning of Section  856(c)(5)(A)  of the Code.  In addition,  counsel to the
Depositor  will deliver an opinion  that  interest on Grantor  Trust  Fractional
Interest  Certificates  will to the  same  extent  be  considered  "interest  on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property" within the meaning of Section 856(c)(3)(B) of the Code.

     Grantor Trust Strip Certificates.  Even if Grantor Trust Strip Certificates
evidence an interest in a Grantor Trust Fund  consisting of Mortgage  Loans that
are "loans . . . secured by an interest in real property"  within the meaning of
Section  7701(a)(19)(C)(v)  of the Code and  "real  estate  assets"  within  the
meaning  of  Section  856(c)(5)(A)  of the Code,  and the  interest  on which is
"interest  on  obligations  secured by mortgages  on real  property"  within the
meaning of Section  856(c)(3)(A)  of the Code, it is unclear whether the Grantor
Trust Strip  Certificates,  and the income therefrom,  will be so characterized.
However,  the policies underlying such sections (namely, to encourage or require
investments in mortgage loans by thrift  institutions and real estate investment
trusts) may suggest that such  characterization  is appropriate.  Counsel to the
Depositor  will  not  deliver  any  opinion  on  these  questions.   Prospective
purchasers  to which such  characterization  of an  investment  in Grantor Trust
Strip  Certificates  is material  should  consult  their tax advisors  regarding
whether the Grantor Trust Strip Certificates,  and the income therefrom, will be
so characterized.

     The Grantor Trust Strip Certificates will be "obligation[s]  (including any
participation or Certificate of beneficial  ownership therein) which . . . [are]
principally  secured by an  interest  in real  property"  within the  meaning of
Section 860G(a)(3)(A) of the Code.

     Taxation of Owners of Grantor Trust Fractional Interest Certificates.

     General.  Holders  of a  particular  series  of  Grantor  Trust  Fractional
Interest  Certificates  generally  will be required  to report on their  federal
income tax returns  their shares of the entire  income from the  Mortgage  Loans
(including amounts used to pay reasonable servicing fees and other expenses) and
will be entitled to deduct their shares of any such  reasonable  servicing  fees
and other  expenses.  Because of stripped  interests,  market or original  issue
discount,  or premium,  the amount  includible in income on account of a Grantor
Trust Fractional Interest  Certificate may differ  significantly from the amount
distributable thereon representing interest on the Mortgage Loans. Under Section
67 of the  Code,  an  individual,  estate  or  trust  holding  a  Grantor  Trust
Fractional  Interest   Certificate  directly  or  through  certain  pass-through
entities  will be allowed a deduction  for such  reasonable  servicing  fees and
expenses only to the extent that the  aggregate of such  holder's  miscellaneous
itemized  deductions exceeds two percent of such holder's adjusted gross income.
In  addition,  Section  68 of the Code  provides  that the  amount  of  itemized
deductions  otherwise  allowable for an individual  whose  adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the  individual's  adjusted  gross income over such amount or (ii) 80% of the
amount of itemized  deductions  otherwise  allowable for the taxable  year.  The
amount of  additional  taxable  income  reportable  by holders of Grantor  Trust
Fractional  Interest  Certificates  who are subject to the limitations of either
Section   67  or  Section   68  of  the  Code  may  be   substantial.   Further,
Certificateholders  (other than corporations) subject to the alternative minimum
tax may  not  deduct  miscellaneous  itemized  deductions  in  determining  such
holder's alternative minimum taxable income.  Although it is not entirely clear,
it appears  that in  transactions  in which  multiple  classes of Grantor  Trust
Certificates  (including Grantor Trust Strip Certificates) are issued, such fees
and expenses should be allocated among the classes of Grantor Trust Certificates
using a method that  recognizes  that each such class  benefits from the related
services. In the absence of statutory or administrative  clarification as to the
method to be used,  it  currently  is  intended to base  information  returns or
reports  to the IRS and  Certificateholders  on a  method  that  allocates  such
expenses among classes of Grantor Trust Certificates with respect to each period
based on the distributions made to each such class during that period.

     The federal  income tax  treatment  of Grantor  Trust  Fractional  Interest
Certificates  of any  series  will  depend on  whether  they are  subject to the
"stripped  bond" rules of Section  1286 of the Code.  Grantor  Trust  Fractional
Interest  Certificates  may be subject to those  rules if (i) a class of Grantor
Trust Strip Certificates is issued as part of the same series of Certificates or
(ii) the Depositor or any of its affiliates  retains (for its own account or for
purposes  of resale) a right to  receive a  specified  portion  of the  interest
payable on a Mortgage  Asset.  Further,  the IRS has ruled that an  unreasonably
high  servicing  fee  retained  by a seller or  servicer  will be  treated  as a
retained ownership interest in mortgages that constitutes a stripped coupon. The
related Prospectus  Supplement will include information regarding servicing fees
paid to a  Master  Servicer,  a  Special  Servicer,  any  Sub-Servicer  or their
respective affiliates.

     If Stripped  Bond Rules  Apply.  If the  stripped  bond rules  apply,  each
Grantor Trust  Fractional  Interest  Certificate  will be treated as having been
issued with "original issue  discount"  within the meaning of Section 1273(a) of
the Code,  subject,  however, to the discussion below regarding the treatment of
certain stripped bonds as market discount bonds and the discussion  regarding de
minimis market  discount.  See "-Taxation of Owners of Grantor Trust  Fractional
Interest Certificates-Market Discount" below. Under the stripped bond rules, the
holder of a Grantor Trust  Fractional  Interest  Certificate  (whether a cash or
accrual  method  taxpayer) will be required to report  interest  income from its
Grantor Trust Fractional Interest  Certificate for each month in an amount equal
to the income that accrues on such  Certificate in that month calculated under a
constant  yield  method,  in  accordance  with the rules of the Code relating to
original issue discount.

     The  original  issue  discount  on  a  Grantor  Trust  Fractional  Interest
Certificate  will be the excess of such  Certificate's  stated  redemption price
over its issue price.  The issue price of a Grantor  Trust  Fractional  Interest
Certificate  as to any  purchaser  will  be  equal  to the  price  paid  by such
purchaser  of the Grantor  Trust  Fractional  Interest  Certificate.  The stated
redemption price of a Grantor Trust Fractional Interest  Certificate will be the
sum of all payments to be made on such Certificate, other than "qualified stated
interest",  if any, as well as such Certificate's share of reasonable  servicing
fees and other  expenses.  See "-Taxation of Owners of Grantor Trust  Fractional
Interest  Certificates-If  Stripped Bond Rules Do Not Apply" for a definition of
"qualified stated interest".  In general, the amount of such income that accrues
in any month  would equal the product of such  holder's  adjusted  basis in such
Grantor Trust  Fractional  Interest  Certificate  at the beginning of such month
(see "-Sales of Grantor Trust Certificates" below) and the yield of such Grantor
Trust  Fractional  Interest  Certificate  to such  holder.  Such yield  would be
computed as the rate  (compounded  based on the regular interval between payment
dates) that,  if used to discount the holder's  share of future  payments on the
Mortgage Loans,  would cause the present value of those future payments to equal
the price at which the holder  purchased such  Certificate.  In computing  yield
under the stripped bond rules, a Certificateholder's share of future payments on
the  Mortgage  Loans  will not  include  any  payments  made in  respect  of any
ownership  interest in the Mortgage Loans retained by the Depositor,  the Master
Servicer, the Special Servicer, any Sub-Servicer or their respective affiliates,
but will include such Certificateholder's share of any reasonable servicing fees
and other expenses.

     Section  1272(a)(6)  of the  Code  requires  (i)  the  use of a  reasonable
prepayment  assumption in accruing  original issue discount and (ii) adjustments
in the accrual of original issue discount when prepayments do not conform to the
prepayment  assumption,  with respect to certain categories of debt instruments,
and regulations  could be adopted applying those provisions to the Grantor Trust
Fractional Interest  Certificates.  It is unclear whether those provisions would
be applicable to the Grantor Trust Fractional  Interest  Certificates or whether
use of a reasonable  prepayment  assumption may be required or permitted without
reliance on these rules.  It is also  uncertain,  if a prepayment  assumption is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions  at the  time of the  first  sale  of the  Grantor  Trust  Fractional
Interest  Certificate or, with respect to any holder, at the time of purchase of
the   Grantor   Trust   Fractional   Interest   Certificate   by  that   holder.
Certificateholders   are  advised  to  consult  their  tax  advisors  concerning
reporting  original  issue  discount in general  and, in  particular,  whether a
prepayment  assumption should be used in reporting  original issue discount with
respect to Grantor Trust Fractional Interest Certificates.

     In the case of a Grantor Trust Fractional Interest  Certificate acquired at
a price equal to the principal  amount of the Mortgage  Loans  allocable to such
Certificate,  the use of a prepayment  assumption  generally  would not have any
significant effect on the yield used in calculating accruals of interest income.
In the  case,  however,  of a  Grantor  Trust  Fractional  Interest  Certificate
acquired at a discount or premium (that is, at a price less than or greater than
such  principal  amount,  respectively),  the  use  of a  reasonable  prepayment
assumption  would  increase  or  decrease  such yield,  and thus  accelerate  or
decelerate, respectively, the reporting of income.

     If a prepayment  assumption is not used,  then when a Mortgage Loan prepays
in full, the holder of a Grantor Trust Fractional Interest  Certificate acquired
at a discount or a premium  generally  will  recognize  ordinary  income or loss
equal to the difference  between the portion of the prepaid  principal amount of
the Mortgage Loan that is allocable to such  Certificate  and the portion of the
adjusted basis of such Certificate that is allocable to such Certificateholder's
interest in the Mortgage  Loan.  If a prepayment  assumption is used, it appears
that no separate item of income or loss should be recognized  upon a prepayment.
Instead,  a  prepayment  should be  treated  as a partial  payment of the stated
redemption  price of the  Grantor  Trust  Fractional  Interest  Certificate  and
accounted for under a method  similar to that  described  for taking  account of
original issue discount on REMIC Regular Certificates.  See "-REMICs-Taxation of
Owners of REMIC  Regular  Certificates-Original  Issue  Discount"  above.  It is
unclear whether any other adjustments  would be required to reflect  differences
between an assumed prepayment rate and the actual rate of prepayments.

     In  the  absence  of  statutory  or  administrative  clarification,  it  is
currently  intended  to  base  information  reports  or  returns  to the IRS and
Certificateholders  in  transactions  subject  to the  stripped  bond rules on a
prepayment  assumption (the "Prepayment  Assumption")  that will be disclosed in
the related  Prospectus  Supplement  and on a constant  yield  computed  using a
representative  initial offering price for each class of Certificates.  However,
neither the Depositor nor any other person will make any representation that the
Mortgage  Loans  will in fact  prepay at a rate  conforming  to such  Prepayment
Assumption or any other rate and Certificateholders should bear in mind that the
use of a  representative  initial offering price will mean that such information
returns or reports,  even if otherwise  accepted as accurate by the IRS, will in
any event be accurate only as to the initial  Certificateholders  of each series
who bought at that price.

     Under Treasury regulation Section 1.1286-1T,  certain stripped bonds are to
be treated as market  discount bonds and,  accordingly,  any purchaser of such a
bond is to account for any discount on the bond as market  discount  rather than
original issue discount.  This treatment only applies,  however,  if immediately
after the most recent  disposition of the bond by a person stripping one or more
coupons  from the bond and  disposing  of the  bond or  coupon  (i)  there is no
original issue discount (or only a de minimis amount of original issue discount)
or (ii) the annual  stated rate of interest  payable on the original  bond is no
more than one percentage point lower than the gross interest rate payable on the
original  mortgage  loan (before  subtracting  any servicing fee or any stripped
coupon). If interest payable on a Grantor Trust Fractional Interest  Certificate
is more than one percentage  point lower than the gross interest rate payable on
the Mortgage Loans, the related  Prospectus  Supplement will disclose that fact.
If the original issue discount or market discount on a Grantor Trust  Fractional
Interest Certificate determined under the stripped bond rules is less than 0.25%
of the stated  redemption  price  multiplied by the weighted average maturity of
the Mortgage Loans, then such original issue discount or market discount will be
considered to be de minimis.  Original issue discount or market discount of only
a de minimis  amount will be included in income in the same manner as de minimis
original issue and market discount  described in "-Taxation of Owners of Grantor
Trust Fractional Interest  Certificates-If Stripped Bond Rules Do Not Apply" and
"-Market Discount" below.

     If Stripped  Bond Rules Do Not Apply.  Subject to the  discussion  below on
original  issue  discount,  if the stripped bond rules do not apply to a Grantor
Trust Fractional Interest Certificate, the Certificateholder will be required to
report its share of the interest income on the Mortgage Loans in accordance with
such  Certificateholder's  normal  method  of  accounting.  The  original  issue
discount  rules will apply,  even if the stripped bond rules do not apply,  to a
Grantor  Trust  Fractional  Interest  Certificate  to the extent it evidences an
interest in Mortgage Loans issued with original issue discount.

     The original issue  discount,  if any, on the Mortgage Loans will equal the
difference  between the stated redemption price of such Mortgage Loans and their
issue price.  For a definition of "stated  redemption  price," see "-Taxation of
Owners of REMIC Regular Certificates-Original Issue Discount" above. In general,
the issue price of a Mortgage  Loan will be the amount  received by the borrower
from the lender under the terms of the Mortgage Loan,  less any "points" paid by
the borrower,  and the stated redemption price of a Mortgage Loan will equal its
principal amount,  unless the Mortgage Loan provides for an initial "teaser," or
below-market  interest  rate.  The  determination  as to whether  original issue
discount will be  considered to be de minimis will be calculated  using the same
test as in the REMIC  discussion.  See  "-Taxation  of  Owners of REMIC  Regular
Certificates-Original Issue Discount" above.

     In the case of Mortgage  Loans  bearing  adjustable  or  variable  interest
rates, the related Prospectus  Supplement will describe the manner in which such
rules will be applied  with  respect to those  Mortgage  Loans by the Trustee or
Master  Servicer,  as  applicable,  in  preparing  information  returns  to  the
Certificateholders and the IRS.

     If  original  issue  discount  is in excess  of a de  minimis  amount,  all
original  issue  discount with respect to a Mortgage Loan will be required to be
accrued and reported in income each month,  based on a constant  yield.  The OID
Regulations  suggest that no prepayment  assumption is  appropriate in computing
the yield on prepayable  obligations issued with original issue discount. In the
absence of  statutory  or  administrative  clarification,  it  currently  is not
intended   to   base   information   reports   or   returns   to  the   IRS  and
Certificateholders  on the use of a prepayment  assumption in  transactions  not
subject to the stripped bond rules. However,  Section 1272(a)(6) of the Code may
require that a prepayment  assumption be made in computing yield with respect to
all mortgage-backed securities.  Certificateholders are advised to consult their
own tax advisors  concerning  whether a prepayment  assumption should be used in
reporting  original  issue  discount  with respect to Grantor  Trust  Fractional
Interest Certificates. Certificateholders should refer to the related Prospectus
Supplement  with respect to each series to determine  whether and in what manner
the original issue discount rules will apply to Mortgage Loans in such series.

     A  purchaser  of a  Grantor  Trust  Fractional  Interest  Certificate  that
purchases such Grantor Trust Fractional Interest Certificate at a cost less than
such  Certificate's   allocable  portion  of  the  aggregate   remaining  stated
redemption  price of the Mortgage Loans held in the related Trust Fund will also
be required to include in gross income such Certificate's  daily portions of any
original issue discount with respect to such Mortgage Loans.  However, each such
daily  portion  will be reduced,  if the cost of such Grantor  Trust  Fractional
Interest  Certificate  to such  purchaser  is in  excess  of such  Certificate's
allocable portion of the aggregate "adjusted issue prices" of the Mortgage Loans
held in the related  Trust Fund,  approximately  in proportion to the ratio such
excess bears to such  Certificate's  allocable portion of the aggregate original
issue  discount  remaining to be accrued on such  Mortgage  Loans.  The adjusted
issue  price of a  Mortgage  Loan on any  given  day  equals  the sum of (i) the
adjusted  issue price (or, in the case of the first  accrual  period,  the issue
price)  of such  Mortgage  Loan at the  beginning  of the  accrual  period  that
includes such day and (ii) the daily portions of original issue discount for all
days during such accrual period prior to such day. The adjusted issue price of a
Mortgage Loan at the beginning of any accrual  period will equal the issue price
of such  Mortgage  Loan,  increased by the  aggregate  amount of original  issue
discount  with  respect to such  Mortgage  Loan that  accrued  in prior  accrual
periods, and reduced by the amount of any payments made on such Mortgage Loan in
prior accrual periods of amounts included in its stated redemption price.

     Unless otherwise provided in the related Prospectus Supplement, the Trustee
or Master Servicer, as applicable, will provide to any holder of a Grantor Trust
Fractional  Interest  Certificate such information as such holder may reasonably
request from time to time with respect to original  issue  discount  accruing on
Grantor Trust Fractional Interest  Certificates.  See "-Grantor Trust Reporting"
below.

     Market Discount. If the stripped bond rules do not apply to a Grantor Trust
Fractional  Interest  Certificate,  a  Certificateholder  may be  subject to the
market discount rules of Sections 1276 through 1278 of the Code to the extent an
interest in a Mortgage Loan is  considered  to have been  purchased at a "market
discount", that is, in the case of a Mortgage Loan issued without original issue
discount,  at a purchase price less than its remaining  stated  redemption price
(as defined above), or in the case of a Mortgage Loan issued with original issue
discount,  at a purchase  price less than its  adjusted  issue price (as defined
above).  If market  discount is in excess of a de minimis  amount (as  described
below), the holder generally will be required to include in income in each month
the amount of such discount that has accrued  (under the rules  described in the
next  paragraph)  through such month that has not  previously  been  included in
income,  but  limited,  in the  case of the  portion  of such  discount  that is
allocable to any Mortgage  Loan,  to the payment of stated  redemption  price on
such  Mortgage  Loan  that is  received  by (or,  in the case of  accrual  basis
Certificateholders,  due to) the Trust Fund in that month.  A  Certificateholder
may elect to include market discount in income  currently as it accrues (under a
constant  yield  method  based on the yield of the  Certificate  to such holder)
rather than  including it on a deferred  basis in accordance  with the foregoing
under rules similar to those  described in "-Taxation of Owners of REMIC Regular
Interests-Market Discount" above.

     Section 1276(b)(3) of the Code authorized the Treasury  Department to issue
regulations  providing  for the  method for  accruing  market  discount  on debt
instruments,  the  principal  of which is payable in more than one  installment.
Until such time as regulations  are issued by the Treasury  Department,  certain
rules  described in the  Committee  Report  apply.  Under those  rules,  in each
accrual  period  market  discount on the Mortgage  Loans should  accrue,  at the
holder's option:  (i) on the basis of a constant yield method,  (ii) in the case
of a Mortgage Loan issued  without  original issue  discount,  in an amount that
bears the same  ratio to the  total  remaining  market  discount  as the  stated
interest paid in the accrual period bears to the total stated interest remaining
to be paid on the Mortgage  Loan as of the beginning of the accrual  period,  or
(iii) in the case of a Mortgage Loan issued with original issue discount,  in an
amount that bears the same ratio to the total  remaining  market discount as the
original  issue  discount  accrued  in the  accrual  period  bears to the  total
original issue discount  remaining at the beginning of the accrual  period.  The
prepayment assumption, if any, used in calculating the accrual of original issue
discount is to be used in calculating the accrual of market discount. The effect
of using a prepayment  assumption  could be to accelerate  the reporting of such
discount income.  Because the regulations referred to in this paragraph have not
been issued,  it is not possible to predict what effect such  regulations  might
have on the tax  treatment  of a Mortgage  Loan  purchased  at a discount in the
secondary market.

     Because the Mortgage  Loans will  provide for  periodic  payments of stated
redemption  price,  such  discount may be required to be included in income at a
rate that is not significantly slower than the rate at which such discount would
be included in income if it were original issue discount.

     Market  discount with respect to Mortgage  Loans may be considered to be de
minimis and, if so, will be  includible in income under de minimis rules similar
to those  described  above  in  "-REMICs-Taxation  of  Owners  of REMIC  Regular
Certificates-Original Issue Discount" above within the exception that it is less
likely that a prepayment assumption will be used for purposes of such rules with
respect to the Mortgage Loans.

     Further,  under the rules described above in "-REMICs-Taxation of Owners of
REMIC Regular  Certificates-Market  Discount", any discount that is not original
issue  discount  and exceeds a de minimis  amount may  require  the  deferral of
interest  expense  deductions  attributable  to accrued market  discount not yet
includible in income, unless an election has been made to report market discount
currently as it accrues.  This rule applies  without  regard to the  origination
dates of the Mortgage Loans.

     Premium.  If a  Certificateholder  is treated as acquiring  the  underlying
Mortgage  Loans at a premium,  that is, at a price in excess of their  remaining
stated redemption price, such  Certificateholder  may elect under Section 171 of
the Code to amortize  using a constant  yield method the portion of such premium
allocable to Mortgage Loans  originated  after  September 27, 1985.  Amortizable
premium  is  treated  as an  offset  to  interest  income  on the  related  debt
instrument,  rather  than as a separate  interest  deduction.  However,  premium
allocable to Mortgage Loans originated  before September 28, 1985 or to Mortgage
Loans for which an amortization  election is not made, should be allocated among
the payments of stated redemption price on the Mortgage Loan and be allowed as a
deduction  as such  payments  are made (or,  for a  Certificateholder  using the
accrual method of accounting,  when such payments of stated redemption price are
due).

     It is unclear whether a prepayment  assumption  should be used in computing
amortization  of premium  allowable under Section 171 of the Code. If premium is
not subject to  amortization  using a prepayment  assumption and a Mortgage Loan
prepays in full, the holder of a Grantor Trust Fractional  Interest  Certificate
acquired at a premium should  recognize a loss equal to the  difference  between
the  portion  of the  prepaid  principal  amount  of the  Mortgage  Loan that is
allocable  to the  Certificate  and the  portion  of the  adjusted  basis of the
Certificate  that is allocable to the Mortgage Loan. If a prepayment  assumption
is used  to  amortize  such  premium,  it  appears  that  such a loss  would  be
unavailable. Instead, if a prepayment assumption is used, a prepayment should be
treated as a partial payment of the stated redemption price of the Grantor Trust
Fractional Interest Certificate and accounted for under a method similar to that
described  for taking  account  of  original  issue  discount  on REMIC  Regular
Certificates.    See    "-REMICs-Taxation    of   Owners   of   REMIC    Regular
Certificates-Original  Issue  Discount"  above.  It is unclear whether any other
adjustments  would be required  to reflect  differences  between the  prepayment
assumption and the actual rate of prepayments.

     Taxation  of Owners of Grantor  Trust  Strip  Certificates.  The  "stripped
coupon"  rules of Section 1286 of the Code will apply to the Grantor Trust Strip
Certificates. Except as described above in "-Taxation of Owners of Grantor Trust
Fractional Interest  Certificates-If  Stripped Bond Rules Apply", no regulations
or published  rulings  under  Section 1286 of the Code have been issued and some
uncertainty  exists  as to how it  will be  applied  to  securities  such as the
Grantor Trust Strip  Certificates.  Accordingly,  holders of Grantor Trust Strip
Certificates  should consult their tax advisors concerning the method to be used
in reporting income or loss with respect to such Certificates.

     The OID  Regulations  do not apply to  "stripped  coupons",  although  they
provide general  guidance as to how the original issue discount  sections of the
Code will be  applied.  In  addition,  the  discussion  below is  subject to the
discussion under "-Possible  Application of Proposed  Contingent  Payment Rules"
below and assumes that the holder of a Grantor Trust Strip  Certificate will not
own any Grantor Trust Fractional Interest Certificates.

     Under the stripped  coupon rules,  it appears that original  issue discount
will be  required  to be  accrued  in each  month  on the  Grantor  Trust  Strip
Certificates based on a constant yield method. In effect, each holder of Grantor
Trust  Strip  Certificates  would  include as  interest  income in each month an
amount  equal to the product of such  holder's  adjusted  basis in such  Grantor
Trust Strip  Certificate  at the  beginning  of such month and the yield of such
Grantor Trust Strip  Certificate to such holder.  Such yield would be calculated
based on the price paid for that Grantor Trust Strip  Certificate  by its holder
and the payments remaining to be made thereon at the time of the purchase,  plus
an allocable  portion of the servicing fees and expenses to be paid with respect
to the Mortgage  Loans.  See  "-Taxation of Owners of Grantor  Trust  Fractional
Interest Certificates-If Stripped Bond Rules Apply" above.

     As noted above,  Section  1272(a)(6) of the Code requires that a prepayment
assumption  be used in computing  the accrual of original  issue  discount  with
respect to certain categories of debt instruments,  and that adjustments be made
in the  amount  and rate of accrual of such  discount  when  prepayments  do not
conform to such prepayment  assumption.  Regulations  could be adopted  applying
those provisions to the Grantor Trust Strip Certificates.  It is unclear whether
those provisions would be applicable to the Grantor Trust Strip  Certificates or
whether use of a  prepayment  assumption  may be required  or  permitted  in the
absence of such regulations. It is also uncertain, if a prepayment assumption is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions at the time of the first sale of the Grantor Trust Strip  Certificate
or,  with  respect to any  subsequent  holder,  at the time of  purchase  of the
Grantor Trust Strip Certificate by that holder.

     The  accrual of income on the  Grantor  Trust  Strip  Certificates  will be
significantly slower if a prepayment  assumption is permitted to be made than if
yield is  computed  assuming no  prepayments.  In the  absence of  statutory  or
administrative  clarification,  it  currently  is intended  to base  information
returns  or  reports  to  the  IRS  and  Certificateholders  on  the  Prepayment
Assumption  disclosed  in the related  Prospectus  Supplement  and on a constant
yield computed using a  representative  initial offering price for each class of
Certificates.  However, neither the Depositor nor any other person will make any
representation  that the Mortgage Loans will in fact prepay at a rate conforming
to the Prepayment Assumption or at any other rate and Certificateholders  should
bear in mind that the use of a  representative  initial offering price will mean
that such information returns or reports, even if otherwise accepted as accurate
by  the  IRS,   will  in  any  event  be   accurate   only  as  to  the  initial
Certificateholders  of  each  series  who  bought  at  that  price.  Prospective
purchasers  of the Grantor  Trust Strip  Certificates  should  consult their tax
advisors regarding the use of the Prepayment Assumption.

     It is  unclear  under  what  circumstances,  if any,  the  prepayment  of a
Mortgage  Loan will give rise to a loss to the holder of a Grantor  Trust  Strip
Certificate.  If a  Grantor  Trust  Strip  Certificate  is  treated  as a single
instrument  (rather than an interest in discrete  mortgage loans) and the effect
of  prepayments  is taken into account in  computing  yield with respect to such
Grantor Trust Strip  Certificate,  it appears that no loss may be available as a
result of any particular  prepayment  unless  prepayments occur at a rate faster
than the Prepayment Assumption. However, if a Grantor Trust Strip Certificate is
treated  as an  interest  in  discrete  Mortgage  Loans,  or if  the  Prepayment
Assumption is not used,  then when a Mortgage  Loan is prepaid,  the holder of a
Grantor Trust Strip Certificate  should be able to recognize a loss equal to the
portion of the adjusted issue price of the Grantor Trust Strip  Certificate that
is allocable to such Mortgage Loan.

     Possible  Application  of Contingent  Payment Rules.  The coupon  stripping
rules' general  treatment of stripped  coupons is to regard them as newly issued
debt instruments in the hands of each purchaser.  To the extent that payments on
the Grantor  Trust Strip  Certificates  would cease if the  Mortgage  Loans were
prepaid in full, the Grantor Trust Strip  Certificates could be considered to be
debt instruments  providing for contingent payments.  Under the OID Regulations,
debt instruments  providing for contingent  payments are not subject to the same
rules as debt instruments providing for noncontingent payments. Regulations have
been promulgated  regarding contingent payment debt instruments (the "Contingent
Payment Regulations"),  but it appears that Grantor Trust Strip Certificates due
to their similarity to other  mortgage-backed  securities (such as REMIC regular
interests and debt instruments  subject to Section  1272(a)(6) of the Code) that
are  expressly   excepted  from  the  application  of  the  Contingent   Payment
Regulations,  may be excepted from such  regulations.  Like the OID Regulations,
the Contingent Payment Regulations do not specifically address securities,  such
as the Grantor Trust Strip  Certificates,  that are subject to the stripped bond
rules of Section 1286 of the Code.

     If the  contingent  payment  rules under the proposed  regulations  were to
apply,  the holder of a Grantor  Trust  Strip  Certificate  would be required to
apply a "noncontingent bond method".  Under the "noncontingent bond method", the
issuer of a Grantor  Trust Strip  Certificate  determines  a  projected  payment
schedule  on  which  interest  will  accrue.  Holders  of  Grantor  Trust  Strip
Certificates are bound by the issuer's projected payment schedule. The projected
payment schedule consists of all  noncontingent  payments and a projected amount
for each contingent payment based on the projected yield (as described below) of
the Grantor Trust Strip  Certificate.  The  projected  amount of each payment is
determined so that the projected  payment schedule reflects the projected yield.
The  projected  amount of each  payment  must  reasonably  reflect the  relative
expected values of the payments to be received by the holders of a Grantor Trust
Strip  Certificate.  The projected yield referred to above is a reasonable rate,
not less than the "applicable Federal rate" that, as of the issue date, reflects
general market  conditions,  the credit quality of the issuer, and the terms and
conditions  of  the  Mortgage  Loans.  The  holder  of  a  Grantor  Trust  Strip
Certificate  would be required  to include as interest  income in each month the
adjusted issue price of the Grantor Trust Strip  Certificate at the beginning of
the period multiplied by the projected yield.

     Certificateholders   should  consult  their  tax  advisors  concerning  the
possible  application of the contingent payment rules to the Grantor Trust Strip
Certificates.

     Sales  of  Grantor  Trust  Certificates.  Any  gain or  loss,  equal to the
difference  between  the amount  realized  on the sale or  exchange of a Grantor
Trust Certificate and its adjusted basis, recognized on such sale or exchange of
a Grantor  Trust  Certificate  by an  investor  who  holds  such  Grantor  Trust
Certificate  as a capital  asset,  will be capital  gain or loss,  except to the
extent of accrued and  unrecognized  market  discount,  which will be treated as
ordinary  income,  and (in the case of banks and other  financial  institutions)
except as provided  under Section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust Certificate generally will equal its cost, increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized  premium and by any  distributions  with respect to such Grantor Trust
Certificate.  The Code as of the date of this Prospectus  generally provides for
maximum tax rates of noncorporate  taxpayers of 39.6% on ordinary income, 28% on
mid-term capital gains (generally,  property held for more than one year but not
more than 18 months),  and 20% on long-term capital gains  (generally,  property
held  for  more  than  18  months).   No  such  rate  differential   exists  for
corporations.  In addition,  the distinction  between a capital gain or loss and
ordinary income or loss remains relevant for other purposes.

     Gain or loss from the sale of a Grantor Trust  Certificate may be partially
or wholly ordinary and not capital in certain  circumstances.  Gain attributable
to accrued and unrecognized  market discount will be treated as ordinary income,
as will  gain or loss  recognized  by banks  and  other  financial  institutions
subject to Section 582(c) of the Code.  Furthermore,  a portion of any gain that
might  otherwise be capital gain may be treated as ordinary income to the extent
that the Grantor Trust Certificate is held as part of a "conversion transaction"
within  the  meaning  of  Section  1258 of the Code.  A  conversion  transaction
generally is one in which the  taxpayer  has taken two or more  positions in the
same or similar  property that reduce or eliminate market risk, if substantially
all of the taxpayer's return is attributable to the time value of the taxpayer's
net investment in such transaction.  The amount of gain realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the  taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published  monthly  by the  IRS)  at the  time  the  taxpayer  enters  into  the
conversion transaction,  subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.

     Finally,  a taxpayer  may elect to have net capital  gain taxed at ordinary
income  rates  rather  than  capital  gains  rates in order to include  such net
capital gain in total net investment  income for that taxable year, for purposes
of the rule that limits the  deduction of interest on  indebtedness  incurred to
purchase or carry  property held for  investment to a taxpayer's  net investment
income.

     Grantor  Trust  Reporting.   Unless  otherwise   provided  in  the  related
Prospectus  Supplement,  the Trustee or Master  Servicer,  as  applicable,  will
furnish to each holder of a Grantor Trust  Certificate with each  distribution a
statement setting forth the amount of such  distribution  allocable to principal
on  the  underlying  Mortgage  Loans  and to  interest  thereon  at the  related
Pass-Through Rate. In addition,  the Trustee or Master Servicer,  as applicable,
will furnish,  within a reasonable  time after the end of each calendar year, to
each  holder of a Grantor  Trust  Certificate  who was such a holder at any time
during such year,  information  regarding  the amount of servicing  compensation
received by the Master Servicer,  the Special Servicer or any Sub-Servicer,  and
such other customary factual information as the Depositor or the reporting party
deems necessary or desirable to enable holders of Grantor Trust  Certificates to
prepare their tax returns and will furnish comparable  information to the IRS as
and when required by law to do so.  Because the rules for accruing  discount and
amortizing  premium with respect to the Grantor Trust Certificates are uncertain
in various respects, there is no assurance the IRS will agree with the Trustee's
or Master Servicer's,  as the case may be, information  reports of such items of
income and  expense.  Moreover,  such  information  reports,  even if  otherwise
accepted as accurate  by the IRS,  will in any event be accurate  only as to the
initial  Certificateholders that bought their Certificates at the representative
initial offering price used in preparing such reports.

     Backup   Withholding.   In   general,   the   rules   described   above  in
"-REMICs-Backup  Withholding with Respect to REMIC Certificates" will also apply
to Grantor Trust Certificates.

     Foreign Investors. In general, the discussion with respect to REMIC Regular
Certificates in "-REMICs-Foreign  Investors in REMIC Certificates" above applies
to Grantor  Trust  Certificates  except that Grantor  Trust  Certificates  will,
unless otherwise disclosed in the related Prospectus Supplement, be eligible for
exemption from U.S. withholding tax, subject to the conditions described in such
discussion,  only to the extent the related Mortgage Loans were originated after
July 18, 1984.

     To the extent that interest on a Grantor Trust  Certificate would be exempt
under Sections  871(h)(1) and 881(c) of the Code from United States  withholding
tax,  and  the  Grantor  Trust  Certificate  is not  held in  connection  with a
Certificateholder's  trade or business in the United States,  such Grantor Trust
Certificate will not be subject to United States estate taxes in the estate of a
nonresident alien individual.


                        STATE AND OTHER TAX CONSEQUENCES

     In addition to the federal  income tax  consequences  described in "Certain
Federal Income Tax Consequences,"  potential investors should consider the state
and local tax consequences of the acquisition, ownership, and disposition of the
Offered   Certificates.   State  tax  law  may  differ  substantially  from  the
corresponding federal law, and the discussion above does not purport to describe
any  aspect  of the tax  laws of any  state or  other  jurisdiction.  Therefore,
prospective  investors  should  consult  their tax advisors  with respect to the
various tax consequences of investments in the Offered Certificates.


                              ERISA CONSIDERATIONS


General
     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code impose  certain  requirements  on employee  benefit  plans,  and on
certain other retirement plans and arrangements, including individual retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts (and as applicable,  insurance  company general accounts) in which such
plans,  accounts or arrangements  are invested that are subject to the fiduciary
responsibility  provisions of ERISA and Section 4975 of the Code ("Plans"),  and
on persons who are  fiduciaries  with respect to such Plans,  in connection with
the  investment  of  Plan  assets.  Certain  employee  benefit  plans,  such  as
governmental plans (as defined in ERISA Section 3(32)),  and, if no election has
been made under Section 410(d) of the Code,  church plans (as defined in Section
3(33) of ERISA) are not subject to ERISA  requirements.  Accordingly,  assets of
such plans may be invested in Offered  Certificates  without regard to the ERISA
considerations  described  below,  subject to the provisions of other applicable
federal and state law. Any such plan which is qualified and exempt from taxation
under  Sections  401(a)  and  501(a) of the Code,  however,  is  subject  to the
prohibited transaction rules set forth in Section 503 of the Code.

     ERISA  generally  imposes on Plan  fiduciaries  certain  general  fiduciary
requirements, including those of investment prudence and diversification and the
requirement  that a Plan's  investments be made in accordance with the documents
governing  the Plan.  In addition,  Section 406 of ERISA and Section 4975 of the
Code  prohibit  a broad  range of  transactions  involving  assets of a Plan and
persons  ("parties  in interest"  within the meaning of ERISA and  "disqualified
persons"  within the meaning of the Code;  collectively,  "Parties in Interest")
who have  certain  specified  relationships  to the Plan,  unless a statutory or
administrative  exemption  is  available.   Certain  Parties  in  Interest  that
participate in a prohibited  transaction may be subject to an excise tax imposed
pursuant to Section  4975 of the Code or a penalty  imposed  pursuant to Section
502(i) of ERISA,  unless a statutory or  administrative  exemption is available.
These  prohibited  transactions  generally are set forth in Section 406 of ERISA
and Section 4975 of the Code.

Plan Asset Regulations
     A Plan's  investment  in  Offered  Certificates  may cause  the  underlying
Mortgage  Assets and other assets  included in a related Trust Fund to be deemed
assets of such Plan.  Section  2510.3-101  of the  regulations  (the "Plan Asset
Regulations") of the United States Department of Labor (the "DOL") provides that
when a Plan acquires an equity interest in an entity,  the Plan's assets include
both such equity  interest and an undivided  interest in each of the  underlying
assets of the entity,  unless certain  exceptions not applicable  here apply, or
unless the equity participation in the entity by "benefit plan investors" (i.e.,
Plans  and  certain  employee  benefit  plans  not  subject  to  ERISA)  is  not
"significant",  both as defined therein.  For this purpose,  in general,  equity
participation by benefit plan investors will be "significant" on any date if 25%
or more of the value of any class of equity  interests  in the entity is held by
benefit plan investors. Equity participation in a Trust Fund will be significant
on any date if immediately after the most recent acquisition of any Certificate,
25% or more of any class of Certificates is held by benefit plan investors.

     Any person  who has  discretionary  authority  or  control  respecting  the
management or disposition of Plan assets, and any person who provides investment
advice with  respect to such assets for a fee, is a fiduciary  of the  investing
Plan.  If the  Mortgage  Assets  and  other  assets  included  in a  Trust  Fund
constitute Plan assets,  then any party  exercising  management or discretionary
control  regarding  those  assets,  such as the  Master  Servicer,  any  Special
Servicer,   any  Sub-Servicer,   the  Trustee,  the  obligor  under  any  credit
enhancement mechanism,  or certain affiliates thereof may be deemed to be a Plan
"fiduciary"  and thus subject to the  fiduciary  responsibility  provisions  and
prohibited  transaction  provisions  of ERISA and the Code with  respect  to the
investing Plan. In addition, if the Mortgage Assets and other assets included in
a Trust Fund constitute Plan assets,  the purchase of Certificates by a Plan, as
well as the operation of the Trust Fund,  may constitute or involve a prohibited
transaction under ERISA or the Code.

     The Plan Asset Regulations provide that where a Plan acquires a "guaranteed
governmental  mortgage  pool  certificate",   the  Plan's  assets  include  such
certificate  but do  not  solely  by  reason  of the  Plan's  holdings  of  such
certificate include any of the mortgages  underlying such certificate.  The Plan
Asset  Regulations  include  in the  definition  of a  "guaranteed  governmental
mortgage  pool  certificate"  FHLMC  Certificates,  GNMA  Certificates  and FNMA
Certificates,  but do not include FAMC Certificates.  Accordingly,  even if such
MBS (other  than FAMC  Certificates)  included in a Trust Fund were deemed to be
assets of Plan  investors,  the mortgages  underlying  such MBS (other than FAMC
Certificates)  would  not be  treated  as assets of such  Plans.  Private  label
mortgage participations,  mortgage pass-through certificates,  FAMC Certificates
or other  mortgage-backed  securities are not "guaranteed  governmental mortgage
pool certificates"  within the meaning of the Plan Asset Regulations.  Potential
Plan investors  should consult their counsel and review the ERISA  discussion in
the related Prospectus Supplement before purchasing any such Certificates.

     In considering an investment in the Offered Certificates,  a Plan fiduciary
should   consider  the   availability  of  prohibited   transaction   exemptions
promulgated by the DOL including,  among others,  Prohibited  Transaction  Class
Exemption ("PTCE") 75-1, which exempts certain transactions  involving Plans and
certain  broker-dealers,  reporting  dealers and banks; PTCE 90-1, which exempts
certain  transactions between insurance company separate accounts and Parties in
Interest; PTCE 91-38, which exempts certain transactions between bank collective
investment  funds and Parties in Interest;  PTCE 84-14,  which  exempts  certain
transactions  effected on behalf of a Plan by a  "qualified  professional  asset
manager";  and PTCE 95-60, which exempts certain  transactions between insurance
company general accounts and Parties in Interest. There can be no assurance that
any of these class  exemptions  will apply with respect to any  particular  Plan
investment  in the  Certificates  or, even if it were deemed to apply,  that any
exemption  would  apply  to  all  prohibited  transactions  that  may  occur  in
connection  with such  investment.  The Prospectus  Supplement with respect to a
series  of  Certificates  may  contain  additional   information  regarding  the
availability  of other  exemptions  with  respect  to the  Certificates  offered
thereby.

Consultation With Counsel
     Any Plan  fiduciary  which  proposes to purchase  Offered  Certificates  on
behalf  of or with  assets  of a Plan  should  consider  its  general  fiduciary
obligations  under ERISA and should consult with its counsel with respect to the
potential  applicability  of  ERISA  and the  Code to  such  investment  and the
availability of any prohibited transaction exemption in connection therewith.

Tax Exempt Investors
     A Plan that is exempt from federal income  taxation pursuant to Section 501
of the Code (a "Tax  Exempt  Investor")  nonetheless  will be subject to federal
income  taxation to the extent that its income is  "unrelated  business  taxable
income"  ("UBTI")  within the  meaning of Section  512 of the Code.  All "excess
inclusions"  of a REMIC  allocated  to a REMIC  Residual  Certificate  held by a
Tax-Exempt  Investor will be considered UBTI and thus will be subject to federal
income tax.  See "Certain  Federal  Income Tax  Consequences-REMICs-Taxation  of
Owners of REMIC Residual Certificates-Excess Inclusions".


                                LEGAL INVESTMENT

     If  so  specified  in  the  related  Prospectus  Supplement,   the  Offered
Certificates  will  constitute  "mortgage  related  securities"  for purposes of
SMMEA. Generally, only classes of Offered Certificates that (i) are rated in one
of the two highest rating categories by one or more Rating Agencies and (ii) are
part of a  series  evidencing  interests  in a Trust  Fund  consisting  of loans
secured by a single  parcel of real  estate  upon which is located a dwelling or
mixed residential and commercial  structure,  such as certain Multifamily Loans,
and  originated by types of  Originators  specified in SMMEA,  will be "mortgage
related  securities" for purposes of SMMEA.  "Mortgage  related  securities" are
legal  investments to the same extent that,  under  applicable law,  obligations
issued by or guaranteed as to principal and interest by the United States or any
agency or  instrumentality  thereof  constitute  legal  investments for persons,
trusts, corporations,  partnerships,  associations, business trusts and business
entities  (including  depository  institutions,  insurance companies and pension
funds created  pursuant to or existing under the laws of the United States or of
any state, the authorized investments of which are subject to state regulation).
Under  SMMEA,  if a state  enacted  legislation  prior to  October  3, 1991 that
specifically  limits the legal  investment  authority of any such  entities with
respect to "mortgage related securities",  Offered Certificates would constitute
legal  investments for entities  subject to such  legislation only to the extent
provided in such legislation.

     SMMEA also amended the legal  investment  authority of federally  chartered
depository  institutions as follows:  federal savings and loan  associations and
federal  savings  banks may invest in,  sell or  otherwise  deal with  "mortgage
related  securities"  without  limitation  as to the  percentage of their assets
represented  thereby,  federal credit unions may invest in such securities,  and
national banks may purchase such securities for their own account without regard
to the limitations generally applicable to investment securities set forth in 12
U.S.C. 24 (Seventh),  subject in each case to such regulations as the applicable
federal regulatory authority may prescribe.

     Upon the  issuance  of final  implementing  regulations  under  the  Riegle
Community Development and Regulatory  Improvement Act of 1994 and subject to any
limitations  such  regulations  may impose,  a modification of the definition of
"mortgage related securities" will become effective to expand the types of loans
to which such  securities  may relate to include  loans  secured by "one or more
parcels of real estate upon which is located one or more commercial structures".
In  addition,   the  related  legislative  history  states  that  this  expanded
definition  includes  multifamily  residential  loans  secured  by more than one
parcel of real  estate  upon which is  located  more than one  structure.  Until
September 23, 2001 any state may enact legislation  limiting the extent to which
"mortgage related  securities"  under this expanded  definition would constitute
legal investments under that state's laws.

     The  Federal  Financial  Institutions  Examination  Council  has  issued  a
supervisory  policy  statement  (the  "Policy  Statement")   applicable  to  all
depository   institutions,   setting  forth   guidelines  for  and   significant
restrictions  on  investments  in "high-risk  mortgage  securities".  The Policy
Statement  has been  adopted by the  Federal  Reserve  Board,  the Office of the
Comptroller  of the  Currency,  the FDIC and the OTS (as  defined  herein).  The
Policy Statement  generally indicates that a mortgage derivative product will be
deemed to be high risk if it exhibits  greater price  volatility than a standard
fixed rate thirty-year  mortgage  security.  According to the Policy  Statement,
prior to  purchase,  a  depository  institution  will be required  to  determine
whether a  mortgage  derivative  product  that it is  considering  acquiring  is
high-risk,   and  if  so  that  the  proposed   acquisition   would  reduce  the
institution's overall interest rate risk. Reliance on analysis and documentation
obtained  from a  securities  dealer or other  outside  party  without  internal
analysis by the institution would be unacceptable.  There can be no assurance as
to which  classes  of  Certificates,  including  Offered  Certificates,  will be
treated as high-risk under the Policy Statement.

     The  predecessor to the Office of Thrift  Supervision  (the "OTS") issued a
bulletin,  entitled "Mortgage  Derivative Products and Mortgage Swaps", which is
applicable to thrift institutions regulated by the OTS. The bulletin established
guidelines for the  investment by savings  institutions  in certain  "high-risk"
mortgage derivative  securities and limitations on the use of such securities by
insolvent,  undercapitalized or otherwise "troubled" institutions.  According to
the bulletin, such "high-risk" mortgage derivative securities include securities
having certain specified  characteristics,  which may include certain classes of
Offered Certificates.  In addition, the National Credit Union Administration has
issued  regulations  governing  federal credit union  investments which prohibit
investment in certain  specified types of securities,  which may include certain
classes of Offered  Certificates.  Similar policy statements have been issued by
regulators having jurisdiction over other types of depository institutions.

     There may be other  restrictions on the ability of certain investors either
to purchase certain classes of Offered  Certificates or to purchase any class of
Offered  Certificates  representing  more  than a  specified  percentage  of the
investor's  assets.  The Depositor will make no representations as to the proper
characterization  of any class of Offered  Certificates  for legal investment or
other  purposes,  or as to the ability of  particular  investors to purchase any
class of Offered  Certificates  under applicable legal investment  restrictions.
These  uncertainties  may adversely affect the liquidity of any class of Offered
Certificates. Accordingly, all investors whose investment activities are subject
to legal investment laws and  regulations,  regulatory  capital  requirements or
review by regulatory  authorities  should  consult with their legal  advisors in
determining  whether and to what extent the  Offered  Certificates  of any class
constitute  legal  investments  or are subject to  investment,  capital or other
restrictions.


                                 USE OF PROCEEDS

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


                             METHOD OF DISTRIBUTION

     The Certificates  offered hereby and by the related Prospectus  Supplements
will be offered in series  through one or more of the methods  described  below.
The Prospectus  Supplement  prepared for each series will describe the method of
offering  being  utilized for that series and will state the net proceeds to the
Depositor from such sale.

     The Depositor intends that Offered Certificates will be offered through the
following  methods from time to time and that offerings may be made concurrently
through  more  than one of these  methods  or that an  offering  of the  Offered
Certificates of a particular  series may be made through a combination of two or
more of these methods. Such methods are as follows:

          1. By  negotiated  firm  commitment or best efforts  underwriting  and
     public   re-offering  by  underwriters,   which  may  include   NationsBanc
     Montgomery Securities, Inc. ("NationsBanc"), an affiliate of the Depositor;

          2. By placements by the Depositor with institutional investors through
     dealers; and

          3. By direct placements by the Depositor with institutional investors.

     In addition, if specified in the related Prospectus Supplement, the Offered
Certificates of a series may be offered in whole or in part to the seller of the
related   Mortgage   Assets  that  would   comprise  the  Trust  Fund  for  such
Certificates.

     If underwriters are used in a sale of any Offered  Certificates (other than
in connection with an underwriting on a best efforts basis),  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 fixed  public  offering  prices  or at  varying  prices  to be
determined  at the  time of sale or at the  time of  commitment  therefor.  Such
underwriters  may  be   broker-dealers   affiliated  with  the  Depositor  whose
identities  and  relationships  to the  Depositor  will be as set  forth  in the
related  Prospectus  Supplement.  The managing  underwriter or underwriters with
respect to the offer and sale of Offered  Certificates  of a  particular  series
will be set forth on the cover of the  Prospectus  Supplement  relating  to such
series and the members of the underwriting  syndicate,  if any, will be named in
such Prospectus Supplement.

     In  connection  with the sale of  Offered  Certificates,  underwriters  may
receive  compensation  from the  Depositor  or from  purchasers  of the  Offered
Certificates in the form of discounts, concessions or commissions.  Underwriters
and dealers participating in the distribution of the Offered Certificates may be
deemed  to be  underwriters  in  connection  with  such  Certificates,  and  any
discounts or  commissions  received by them from the Depositor and any profit on
the  resale of  Offered  Certificates  by them may be deemed to be  underwriting
discounts and commissions under the Securities Act of 1933, as amended.

     It is anticipated that the underwriting agreement pertaining to the sale of
the Offered  Certificates of any series will provide that the obligations of the
underwriters  will  be  subject  to  certain  conditions  precedent,   that  the
underwriters  will be  obligated to purchase  all such  Certificates  if any are
purchased  (other than in  connection  with an  underwriting  on a best  efforts
basis) and that,  in limited  circumstances,  the Depositor  will  indemnify the
several  underwriters and the underwriters  will indemnify the Depositor against
certain civil  liabilities,  including  liabilities  under the Securities Act of
1933, as amended,  or will contribute to payments required to be made in respect
thereof.

     The Prospectus  Supplement with respect to any series offered by placements
through dealers will contain  information  regarding the nature of such offering
and any  agreements to be entered into between the  Depositor and  purchasers of
Offered Certificates of such series.

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

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


                                  LEGAL MATTERS

     Certain legal matters relating to the Certificates  will be passed upon for
the Depositor by Robert W. Long, Jr.,  Assistant  General Counsel of NationsBank
Corporation.  Certain legal matters relating to the Certificates  will be passed
upon for the  underwriter  or  underwriters  by  Cadwalader,  Wickersham & Taft.
Certain federal income tax matters and other matters will be passed upon for the
Depositor by Cadwalader, Wickersham & Taft.


                              FINANCIAL INFORMATION

     A  new  Trust  Fund  will  be  formed  with   respect  to  each  series  of
Certificates,  and no Trust Fund will engage in any business  activities or have
any  assets  or  obligations  prior to the  issuance  of the  related  series of
Certificates.  Accordingly,  no financial  statements  with respect to any Trust
Fund  will  be  included  in  this  Prospectus  or  in  the  related  Prospectus
Supplement.  The Depositor has determined that its financial statements will not
be material to the offering of any Offered Certificates.


                                     RATING

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

     Ratings on mortgage  pass-through  certificates  address the  likelihood of
receipt by the holders  thereof of all  collections on the  underlying  mortgage
assets to which such holders are entitled. These ratings address the structural,
legal and issuer-related  aspects associated with such certificates,  the nature
of the underlying  mortgage  assets and the credit quality of the guarantor,  if
any.  Ratings  on  mortgage  pass-through  certificates  do  not  represent  any
assessment  of the  likelihood of principal  prepayments  by borrowers or of the
degree by which such prepayments might differ from those originally anticipated.
As a result,  Certificateholders  might suffer a lower than  anticipated  yield,
and, in addition,  holders of Stripped Interest  Certificates  might, in extreme
cases fail to recoup their initial investments. Furthermore, ratings on mortgage
pass-through  certificates do not address the price of such  certificates or the
suitability of such certificates to the investor.

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



<PAGE>


                          INDEX OF PRINCIPAL DEFINITIONS

Accrual Certificates
Accrual Period
Accrued Certificate Interest
Act
ADA
ARM Loans
Available Distribution Amount
Book-Entry Certificates
Call Risk
Cash Flow Agreement
CERCLA
Certificate Account
Certificate Balance
Certificate Owner
Closing Date
Code
Commercial Properties
Commission
Committee Report
Companion Class
Contributions Tax
Controlled Amortization Class
Cooperatives
CPR
Credit Support
Crime Control Act
Cut-off Date
Debt Service Coverage Ratio
Definitive Certificates
Depositor
Determination Date
Direct Participants
Distribution Date
Distribution Date Statement
DOL
DTC
Due Dates
Due Period
Equity Participation
ERISA
Exchange Act
Extension Risk
FAMC
FHLMC
FNMA
Garn Act
Grantor Trust Certificates
Grantor Trust Fractional Interest Certificate
Grantor Trust Fund
HUD
Indirect Participants
Insurance Proceeds
IRS
Issue Premium
Letter of Credit Bank
Liquidation Proceeds
Loan-to-Value Ratio
Lock-out Date
Lock-out Period
Manager
Mark-to-Market Regulations
Master Servicer
MBS
MBS Administrator
MBS Agreement
MBS Issuer
MBS Servicer
MBS Trustee
Mortgage
Mortgage Asset Pool
Mortgage Asset Seller
Mortgage Assets
Mortgage Loans
Mortgage Notes
Mortgage Rate
Mortgaged Properties
Mortgages
Multifamily Properties
Net Leases
Net Operating Income
Nonrecoverable Advance
Notional Amount
Offered Certificates
OID Regulations
Originator
OTS
Participants
Parties in Interest
Pass-Through Rate
Percentage Interest
Permitted Investments
Plan Asset Regulations
Plans
Policy Statement
Pooling and Servicing Agreement
Prepayment Assumption'
Prepayment Interest Shortfall
Prepayment Period
Prepayment Premium
Prohibited Transactions Tax
Prospectus Supplement
PTCE
Purchase Price
Rating Agency
Record Date
Related Proceeds
Relief Act
RCRA
REMIC
REMIC Administrator
REMIC Certificates
REMIC Provisions
REMIC Regular Certificates
REMIC Regulations
REMIC Residual Certificates
REO Property
Residual Owner
RICO
Senior Certificates
Senior Liens
SMMEA
SPA
Special Servicer
Stripped Interest Certificates
Stripped Principal Certificates
Subordinate Certificates
Sub-Servicer
Sub-Servicing Agreement
Superlien
Tax Exempt Investor
Tiered REMICs
Title V
Trust Assets
Trust Fund
Trustee
UBTI
UCC
Value
Voting Rights
Warranting Party







<PAGE>

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



                 SUBJECT TO COMPLETION, DATED _________ __, 1998

                    NATIONSLINK FUNDING CORPORATION                   VERSION 2
                       Mortgage Pass-Through Certificates

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

     Each series of  Certificates  will  represent in the  aggregate  the entire
beneficial  ownership  interest in a trust fund (with respect to any series, the
"Trust Fund") to be formed by NationsLink  Funding Corporation (the "Depositor")
and  consisting  primarily  of a segregated  pool (a  "Mortgage  Asset Pool") of
various types of multifamily and commercial  mortgage loans ("Mortgage  Loans"),
mortgage-backed  securities  ("MBS")  that  evidence  interests  in, or that are
secured by pledges of, one or more of various types of multifamily or commercial
mortgage  loans,  or a  combination  of  Mortgage  Loans and MBS  (collectively,
"Mortgage Assets").  If so specified in the related Prospectus  Supplement,  the
Trust Fund for a series of Certificates may include letters of credit, insurance
policies,  guarantees,  reserve funds or other types of credit  support,  or any
combination  thereof,  and also  interest  rate  exchange  agreements  and other
financial  assets,  or any combination  thereof.  See  "Description of the Trust
Funds", "Description of the Certificates" and "Description of Credit Support".

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

PROCEEDS  OF THE ASSETS IN THE  RELATED  TRUST  FUND WILL BE THE SOLE  SOURCE OF
PAYMENTS  ON  THE  OFFERED  CERTIFICATES.  THE  OFFERED  CERTIFICATES  WILL  NOT
REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF  THE  DEPOSITOR  OR  ANY  OF  ITS
AFFILIATES,  INCLUDING NATIONSBANK CORPORATION, THE DEPOSITOR'S ULTIMATE PARENT.
NEITHER THE OFFERED  CERTIFICATES  NOR THE MORTGAGE ASSETS WILL BE GUARANTEED OR
INSURED BY THE DEPOSITOR OR ANY OF ITS AFFILIATES OR, UNLESS OTHERWISE SPECIFIED
IN  THE  RELATED   PROSPECTUS   SUPPLEMENT,   BY  ANY  GOVERNMENTAL   AGENCY  OR
INSTRUMENTALITY.

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

     Prospective  investors  should review the  information  appearing on page 8
herein under the caption "Risk Factors" and such information as may be set forth
under the caption "Risk  Factors" in the related  Prospectus  Supplement  before
purchasing any Offered Certificate.

     The Offered  Certificates  of any series may be offered through one or more
different methods,  including offerings through underwriters,  which may include
NationsBanc  Montgomery  Securities,  Inc.,  an affiliate of the  Depositor,  as
described  under  "Method  of  Distribution"  and  in  the  related   Prospectus
Supplement.

     There will be no  secondary  market  for the  Offered  Certificates  of any
series prior to the offering thereof. There can be no assurance that a secondary
market for any Offered Certificates will develop or, if it does develop, that it
will continue.  Unless otherwise provided in the related Prospectus  Supplement,
the Certificates will not be listed on any securities exchange.

     Retain this  Prospectus for future  reference.  This  Prospectus may not be
used to  consummate  sales of the  Offered  Certificates  of any  series  unless
accompanied by the Prospectus Supplement for such series.
                                   -----------

                  The date of this Prospectus is _____ __, 1998



(cover continued)

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

     If so provided in the related Prospectus Supplement,  one or more elections
may be made to treat the related Trust Fund or a designated portion thereof as a
"real estate mortgage  investment  conduit" (each, a "REMIC") for federal income
tax  purposes.  If  applicable,  the  Prospectus  Supplement  for  a  series  of
Certificates  will specify which class or classes of such series of Certificates
will be considered to be regular  interests in the related REMIC and which class
of Certificates  or other interests will be designated as the residual  interest
in the related REMIC. See "Certain Federal Income Tax Consequences".


<PAGE>

                              PROSPECTUS SUPPLEMENT

     As more particularly  described herein, the Prospectus  Supplement relating
to each series of Offered  Certificates  will, among other things, set forth, as
and to the extent appropriate: (i) a description of the class or classes of such
Offered Certificates, including the payment provisions with respect to each such
class, the aggregate  principal  amount, if any, of each such class, the rate at
which  interest  accrues from time to time, if at all, with respect to each such
class or the method of determining  such rate, and whether interest with respect
to each such  class will  accrue  from time to time on its  aggregate  principal
amount,  if any, or on a specified  notional amount, if at all; (ii) information
with respect to any other classes of Certificates of the same series;  (iii) the
respective dates on which  distributions  are to be made; (iv) information as to
the assets,  including the Mortgage Assets,  constituting the related Trust Fund
(all such assets,  with  respect to the  Certificates  of any series,  the Trust
Assets"); (v) the circumstances,  if any, under which the related Trust Fund may
be subject to early termination; (vi) additional information with respect to the
method of distribution of such Offered  Certificates;  (vii) whether one or more
REMIC elections will be made and the designation of the "regular  interests" and
"residual  interests" in each REMIC to be created and the identity of the person
(the "REMIC  Administrator")  responsible for the various  tax-related duties in
respect of each REMIC to be  created;  (viii) the initial  percentage  ownership
interest in the related Trust Fund to be evidenced by each class of Certificates
of such series;  (ix) information  concerning the Trustee (as defined herein) of
the related Trust Fund; (x) if the related Trust Fund includes  Mortgage  Loans,
information  concerning  the Master  Servicer and any Special  Servicer (each as
defined herein) of such Mortgage Loans and the circumstances  under which all or
a portion, as specified, of the servicing of a Mortgage Loan would transfer from
the Master Servicer to the Special  Servicer;  (xi) information as to the nature
and  extent  of  subordination  of any  class of  Certificates  of such  series,
including  a class of  Offered  Certificates;  and (xii)  whether  such  Offered
Certificates will be initially issued in definitive or book-entry form.

                              AVAILABLE INFORMATION


     The Depositor has filed with the  Securities and Exchange  Commission  (the
"Commission") a Registration  Statement (of which this Prospectus  forms a part)
under the  Securities  Act of 1933,  as  amended,  with  respect to the  Offered
Certificates.  This  Prospectus and the Prospectus  Supplement  relating to each
series of Offered  Certificates  contain  summaries of the material terms of the
documents  referred  to  herein  and  therein,  but  do not  contain  all of the
information set forth in the  Registration  Statement  pursuant to the rules and
regulations of the  Commission.  For further  information,  reference is made to
such  Registration   Statement  and  the  exhibits  thereto.  Such  Registration
Statement and exhibits can be inspected  and copied at  prescribed  rates at the
public reference facilities maintained by the Commission at its Public Reference
Section,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549,  and at its Midwest
Regional Offices located as follows:  Citicorp Center,  500 West Madison Street,
Suite 1400, Chicago,  Illinois 60661-2511;  and Northeast Regional Office, Seven
World Trade Center, Suite 1300, New York, New York 10048.

     No  dealer,  salesman,  or other  person  has been  authorized  to give any
information, or to make any representations,  other than those contained in this
Prospectus or any related  Prospectus  Supplement,  and, if given or made,  such
information or representations must not be relied upon as having been authorized
by the Depositor or any other person. Neither the delivery of this Prospectus or
any related  Prospectus  Supplement  nor any sale made  hereunder or  thereunder
shall  under any  circumstances  create an  implication  that  there has been no
change in the information herein since the date hereof or therein since the date
thereof.  This Prospectus and any related Prospectus Supplement are not an offer
to sell or a solicitation of an offer to buy any security in any jurisdiction in
which it is unlawful to make such offer or solicitation.

     The Master Servicer,  the Trustee or another specified person will cause to
be provided to  registered  holders of the Offered  Certificates  of each series
periodic  unaudited  reports  concerning  the related  Trust Fund. If beneficial
interests  in a class or  series of  Offered  Certificates  are  being  held and
transferred in book-entry  format through the facilities of the Depository Trust
Company  ("DTC") as  described  herein,  then unless  otherwise  provided in the
related  Prospectus  Supplement,  such  reports  will be sent on  behalf  of the
related Trust Fund to a nominee of DTC as the  registered  holder of the Offered
Certificates.  Conveyance  of  notices  and other  communications  by DTC to its
participating   organizations,   and   directly  or   indirectly   through  such
participating  organizations to the beneficial owners of the applicable  Offered
Certificates,  will be  governed  by  arrangements  among  them,  subject to any
statutory or regulatory  requirements as may be in effect from time to time. See
"Description   of   the   Certificates--Reports   to   Certificateholders"   and
"--Book-Entry Registration and Definitive Certificates".

     The  Depositor  will  file or cause to be filed  with the  Commission  such
periodic  reports  with  respect to each Trust  Fund as are  required  under the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"), and the rules
and regulations of the Commission  thereunder.  The Depositor  intends to make a
written  request to the staff of the Commission  that the staff either (i) issue
an order  pursuant to Section  12(h) of the Exchange Act exempting the Depositor
from certain reporting  requirements under the Exchange Act with respect to each
Trust Fund or (ii) state that the staff will not recommend  that the  Commission
take enforcement action if the Depositor  fulfills its reporting  obligations as
described in its written request. If such request is granted, the Depositor will
file or cause to be filed with the Commission as to each Trust Fund the periodic
unaudited  reports to  holders of the  Offered  Certificates  referenced  in the
preceding  paragraph;  however,  because of the nature of the Trust Funds, it is
unlikely that any significant additional information will be filed. In addition,
because of the limited  number of  Certificateholders  expected for each series,
the  Depositor   anticipates  that  a  significant  portion  of  such  reporting
requirements will be permanently  suspended  following the first fiscal year for
the related Trust Fund.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     There are incorporated  herein by reference all documents and reports filed
or caused to be filed by the Depositor  with respect to a Trust Fund pursuant to
Section 13(a), 13(c), 14 or 15(d) of the Exchange Act of 1934, as amended, prior
to the termination of an offering of Offered  Certificates  evidencing interests
therein.  The Depositor  will provide or cause to be provided  without charge to
each person to whom this Prospectus is delivered in connection with the offering
of one or more classes of Offered Certificates,  upon written or oral request of
such person,  a copy of any or all documents or reports  incorporated  herein by
reference, in each case to the extent such documents or reports relate to one or
more of such  classes of such Offered  Certificates,  other than the exhibits to
such documents (unless such exhibits are specifically  incorporated by reference
in such documents). Such requests to the Depositor should be directed in writing
to  its  principal  executive  offices  at  the  NationsBank  Corporate  Center,
Charlotte, North Carolina 28255, or by telephone at (704) 386-2400.

<PAGE>
                                TABLE OF CONTENTS

                                                             Page

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

AVAILABLE INFORMATION........................................iii

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

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

RISK FACTORS..................................................13
   Limited Liquidity of Offered Certificates..................13
   Limited Assets.............................................14
   Credit Support Limitations.................................14
   Effect of Prepayments on Average Life of Certificates......15
   Effect of Prepayments on Yield of Certificates.............17
   Limited Nature of Ratings..................................17
   Certain Factors Affecting Delinquency, Foreclosure
   and Loss of the Mortgage Loans.............................18
   Inclusion of Delinquent and Nonperforming Mortgage
   Loans in a Mortgage Asset Pool.............................22
   Risks Associated with Health Care-Related Properties.......22

DESCRIPTION OF THE TRUST FUNDS................................23
   General....................................................23
   Mortgage Loans.............................................23
   MBS........................................................30
   Certificate Accounts.......................................32
   Credit Support.............................................32
   Cash Flow Agreements.......................................32

YIELD AND MATURITY CONSIDERATIONS.............................33
   General....................................................33
   Pass-Through Rate..........................................33
   Payment Delays.............................................33
   Certain Shortfalls in Collections of Interest..............33
   Yield and Prepayment Considerations........................34
   Weighted Average Life and Maturity.........................36
   Other Factors Affecting Yield, Weighted Average
   Life and Maturity..........................................37

THE DEPOSITOR.................................................39

DESCRIPTION OF THE CERTIFICATES...............................40
   General....................................................40
   Distributions..............................................41
   Distributions of Interest on the Certificates..............42
   Distributions of Principal of the Certificates.............43
   Distributions on the Certificates in Respect of
   Prepayment Premiums or in Respect of Equity
   Participations.............................................44
   Allocation of Losses and Shortfalls........................44
   Advances in Respect of Delinquencies.......................44
   Reports to Certificateholders..............................46
   Voting Rights..............................................48
   Termination................................................48
   Book-Entry Registration and Definitive Certificates........48

THE POOLING AND SERVICING AGREEMENTS..........................50
   General....................................................50
   Assignment of Mortgage Loans; Repurchases..................51
   Representations and Warranties; Repurchases................53
   Collection and Other Servicing Procedures..................54
   Sub-Servicers..............................................57
   Certificate Account........................................57
   Modifications, Waivers and Amendments of Mortgage Loans....61
   Realization Upon Defaulted Mortgage Loans..................61
   Hazard Insurance Policies..................................63
   Due-on-Sale and Due-on-Encumbrance Provisions..............64
   Servicing Compensation and Payment of Expenses.............65
   Evidence as to Compliance..................................66
   Certain Matters Regarding the Master
   Servicer, the Special Servicer, the 
   REMIC Administrator and the Depositor......................67
   Events of Default..........................................68
   Rights Upon Event of Default...............................69
   Amendment..................................................70
   List of Certificateholders.................................71
   The Trustee................................................72
   Duties of the Trustee......................................72
   Certain Matters Regarding the Trustee......................72
   Resignation and Removal of the Trustee.....................73

DESCRIPTION OF CREDIT SUPPORT.................................73
   General....................................................73
   Subordinate Certificates...................................74
   Insurance or Guarantees with Respect to Mortgage Loans.....74
   Letter of Credit...........................................74
   Certificate Insurance and Surety Bonds.....................75
   Reserve Funds..............................................75
   Credit Support with respect to MBS.........................76

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS.......................76
   General....................................................76
   Types of Mortgage Instruments..............................76
   Leases and Rents...........................................77
   Personalty.................................................77
   Foreclosure................................................78
   Bankruptcy Laws............................................82
   Environmental Considerations...............................83
   Due-on-Sale and Due-on-Encumbrance Provisions..............85
   Junior Liens; Rights of Holders of Senior Liens............86
   Subordinate Financing......................................86
   Default Interest and Limitations on Prepayments............87
   Applicability of Usury Laws................................87
   Certain Laws and Regulations...............................87
   Americans with Disabilities Act............................88
   Soldiers' and Sailors' Civil Relief Act of 1940............88
   Forfeitures in Drug and RICO Proceedings...................89

CERTAIN FEDERAL INCOME TAX CONSEQUENCES.......................89
   General....................................................89
   REMICs.....................................................90
   Grantor Trust Funds.......................................111

STATE AND OTHER TAX CONSEQUENCES.............................123

ERISA CONSIDERATIONS.........................................123
   General...................................................123
   Plan Asset Regulations....................................124
   Consultation With Counsel.................................125
   Tax Exempt Investors......................................125

LEGAL INVESTMENT.............................................126

USE OF PROCEEDS..............................................127

METHOD OF DISTRIBUTION.......................................128

LEGAL MATTERS................................................129

FINANCIAL INFORMATION........................................129

RATING.......................................................130

INDEX OF PRINCIPAL DEFINITIONS...............................131



<PAGE>
                              SUMMARY OF PROSPECTUS

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

Securities Offered.......................    Mortgage pass-through certificates.

Depositor................................    NationsLink Funding Corporation,  a
                                             Delaware    corporation    and    a
                                             wholly-owned      subsidiary     of
                                             NationsBanc     Mortgage    Capital
                                             Corporation,  a Texas  corporation.
                                             See "The Depositor".


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

Master Servicer...........................   If a Trust Fund  includes  Mortgage
                                             Loans,  then  the  master  servicer
                                             (the  "Master  Servicer")  for  the
                                             corresponding       series       of
                                             Certificates  will be  named in the
                                             related Prospectus Supplement.  The
                                             Master  Servicer  for any series of
                                             Certificates may be an affiliate of
                                             the Depositor. See "The Pooling and
                                             Servicing        Agreements-Certain
                                             Matters    Regarding   the   Master
                                             Servicer, the Special Servicer, the
                                             REMIC    Administrator    and   the
                                             Depositor".

Special Servicer...........................  If a Trust Fund  includes  Mortgage
                                             Loans,  then the  special  servicer
                                             (the  "Special  Servicer")  for the
                                             corresponding       series       of
                                             Certificates  will be named, or the
                                             circumstances under which a Special
                                             Servicer may be  appointed  will be
                                             described,     in    the    related
                                             Prospectus Supplement.  The Special
                                             Servicer    for   any   series   of
                                             Certificates   may  be  the  Master
                                             Servicer  or an  affiliate  of  the
                                             Depositor.  See  "The  Pooling  and
                                             Servicing Agreements-Collection and
                                             Other Servicing Procedures".

MBS Administrator..........................  If a Trust Fund includes  MBS, then
                                             the    entity    responsible    for
                                             administering  such MBS  (the  "MBS
                                             Administrator")  will be  named  in
                                             the related Prospectus  Supplement.
                                             If an entity other than the Trustee
                                             and the Master  Servicer is the MBS
                                             Administrator,  such entity will be
                                             herein    referred    to   as   the
                                             "Manager".   The  Manager  for  any
                                             series  of  Certificates  may be an
                                             affiliate of the Depositor.


REMIC Administrator........................  The     person      (the     "REMIC
                                             Administrator") responsible for the
                                             various tax-related  administration
                                             duties for a series of Certificates
                                             as  to  which  one  or  more  REMIC
                                             elections  have been made,  will be
                                             named  in  the  related  Prospectus
                                             Supplement. Any REMIC Administrator
                                             may   be  an   affiliate   of   the
                                             Depositor and/or may also be acting
                                             as   Master    Servicer,    Special
                                             Servicer,     Trustee     or    MBS
                                             Administrator. See "Certain Federal
                                             Income      Tax       Consequences-
                                             REMIC's-Reporting     and     Other
                                             Administrative Matters."

The Mortgage Assets........................  The  Mortgage  Assets  will  be the
                                             primary  assets of any Trust  Fund.
                                             The Mortgage Assets with respect to
                                             each series of  Certificates  will,
                                             in  general,  consist  of a pool of
                                             mortgage      loans      ("Mortgage
                                             Loans")secured  by first or  junior
                                             liens on, or security interests in,
                                             without limitation,  (i)residential
                                             properties  consisting  of  five or
                                             more rental or  cooperatively-owned
                                             dwelling    units   in   high-rise,
                                             mid-rise   or   garden    apartment
                                             buildings   or  other   residential
                                             structures            ("Multifamily
                                             Properties")    and   (ii)   office
                                             buildings,    retail   stores   and
                                             establishments,  hotels or  motels,
                                             Health Care-Related  Facilities (as
                                             defined    below),     recreational
                                             vehicle   and  mobile  home  parks,
                                             warehouse               facilities,
                                             mini-warehouse          facilities,
                                             self-storage facilities, industrial
                                             plants, parking lots, entertainment
                                             or  sports   arenas,   restaurants,
                                             marinas, mixed use or various other
                                             types      of      income-producing
                                             properties   or   unimproved   land
                                             ("Commercial Properties").  "Health
                                             Care-Related  Facilities"  include:
                                             hospitals   and  other   facilities
                                             providing    acute   medical   care
                                             services ("Acute Care Facilities");
                                             (skilled     nursing     facilities
                                             ("Skilled   Nursing   Facilities");
                                             nursing  homes,   congregate   care
                                             homes  and  other  assisted  living
                                             facilities     ("Assisted    Living
                                             Facilities");  and  senior  and age
                                             restricted     housing     ("Senior
                                             Housing").

                                             No one of the  following  types  of
                                             Commercial      Properties     will
                                             represent  security  for a material
                                             concentration of the Mortgage Loans
                                             in  any   Trust   Fund,   based  on
                                             principal  balance at the time such
                                             Trust   Fund   is    formed:    (i)
                                             restaurants;  (ii) entertainment or
                                             sports arenas;  (iii)  marinas;  or
                                             (iv) Acute Care Facilities.

                                             The  Mortgage  Loans  will  not  be
                                             guaranteed   or   insured   by  the
                                             Depositor or any of its  affiliates
                                             or,  unless  otherwise  provided in
                                             the related Prospectus  Supplement,
                                             by  any   governmental   agency  or
                                             instrumentality  or  by  any  other
                                             person.  If  so  specified  in  the
                                             related Prospectus Supplement, some
                                             Mortgage Loans may be delinquent or
                                             nonperforming  as of the  date  the
                                             related Trust Fund is formed.

                                             As and to the extent  described  in
                                             the related Prospectus  Supplement,
                                             a Mortgage Loan (i) may provide for
                                             no  accrual  of   interest  or  for
                                             accrual of  interest  thereon at an
                                             interest rate  (a "Mortgage  Rate")
                                             that is fixed over its term or that
                                             adjusts from time to time,  or that
                                             may be converted at the  borrower's
                                             election  from an  adjustable  to a
                                             fixed  Mortgage  Rate,  or  from  a
                                             fixed  to  an  adjustable  Mortgage
                                             Rate,  (ii) may  provide  for level
                                             payments   to   maturity   or   for
                                             payments  that  adjust from time to
                                             time to accommodate  changes in the
                                             Mortgage  Rate  or to  reflect  the
                                             occurrence of certain  events,  and
                                             may permit  negative  amortization,
                                             (iii)  may be fully  amortizing  or
                                             may  be  partially   amortizing  or
                                             nonamortizing,   with   a   balloon
                                             payment due on its stated  maturity
                                             date,  (iv) may  prohibit  over its
                                             term  or  for  a   certain   period
                                             prepayments  and/or require payment
                                             of a premium or a yield maintenance
                                             payment in connection  with certain
                                             prepayments and (v) may provide for
                                             payments of principal,  interest or
                                             both,   on  due  dates  that  occur
                                             monthly,  quarterly,  semi-annually
                                             or at  such  other  interval  as is
                                             specified in the related Prospectus
                                             Supplement. Each Mortgage Loan will
                                             have  had  an   original   term  to
                                             maturity of not more than 40 years.
                                             No  Mortgage  Loan  will  have been
                                             originated   by   the    Depositor;
                                             however,   some   or   all  of  the
                                             Mortgage  Loans in any  Trust  Fund
                                             may  have  been  originated  by  an
                                             affiliate  of  the  Depositor.  See
                                             "Description     of    the    Trust
                                             Funds-Mortgage Loans".

                                             If any Mortgage  Loan,  or group of
                                             related Mortgage Loans, constitutes
                                             a  concentration  of  credit  risk,
                                             financial   statements   or   other
                                             financial  information with respect
                                             to the related  Mortgaged  Property
                                             or  Mortgaged  Properties  will  be
                                             included in the related  Prospectus
                                             Supplement. See "Description of the
                                             Trust Funds-Mortgage Loans-Mortgage
                                             Loan   Information   in  Prospectus
                                             Supplements".

                                             If and to the extent  specified  in
                                             the related Prospectus  Supplement,
                                             the Mortgage Assets with respect to
                                             a series of  Certificates  may also
                                             include,  or consist  of,  mortgage
                                             participations,            mortgage
                                             pass-through   certificates  and/or
                                             other  mortgage-backed   securities
                                             (collectively,     "MBS"),     that
                                             evidence  an  interest  in,  or are
                                             secured by a pledge of, one or more
                                             mortgage  loans that conform to the
                                             descriptions  of the Mortgage Loans
                                             contained  herein  and which may or
                                             may  not  be  issued,   insured  or
                                             guaranteed  by the United States or
                                             an   agency   or    instrumentality
                                             thereof.  See  "Description  of the
                                             Trust Funds-MBS".

The Certificates.........................    Each series of Certificates will be
                                             issued  in  one  or  more   classes
                                             pursuant to a pooling and servicing
                                             agreement   or   other    agreement
                                             specified in the related Prospectus
                                             Supplement (in any case, a "Pooling
                                             and Servicing  Agreement") and will
                                             represent  in  the   aggregate  the
                                             entire     beneficial     ownership
                                             interest in the related Trust Fund.

                                             As   described   in   the   related
                                             Prospectus     Supplement,      the
                                             Certificates    of   each   series,
                                             including the Offered  Certificates
                                             of such series,  may consist of one
                                             or  more  classes  of  Certificates
                                             that,  among other things:  (i) are
                                             senior    (collectively,    "Senior
                                             Certificates")    or    subordinate
                                             (collectively,         "Subordinate
                                             Certificates") to one or more other
                                             classes    of    Certificates    in
                                             entitlement        to       certain
                                             distributions on the  Certificates;
                                             (ii) are entitled to  distributions
                                             of         principal,          with
                                             disproportionate,   nominal  or  no
                                             distributions      of      interest
                                             (collectively,  "Stripped Principal
                                             Certificates");  (iii) are entitled
                                             to distributions of interest,  with
                                             disproportionate,   nominal  or  no
                                             distributions      of     principal
                                             (collectively,  "Stripped  Interest
                                             Certificates");  (iv)  provide  for
                                             distributions  of interest  thereon
                                             or principal  thereof that commence
                                             only   after  the   occurrence   of
                                             certain   events,   such   as   the
                                             retirement  of  one or  more  other
                                             classes  of  Certificates  of  such
                                             series;     (v)     provide     for
                                             distributions of principal  thereof
                                             to be  made,  from  time to time or
                                             for designated  periods,  at a rate
                                             that is faster (and, in some cases,
                                             substantially   faster)  or  slower
                                             (and, in some cases,  substantially
                                             slower)  than  the  rate  at  which
                                             payments  or other  collections  of
                                             principal   are   received  on  the
                                             Mortgage   Assets  in  the  related
                                             Trust   Fund;   (vi)   provide  for
                                             distributions of principal  thereof
                                             to be made,  subject  to  available
                                             funds,   based   on   a   specified
                                             principal payment schedule or other
                                             methodology;  or (vii)  provide for
                                             distribution  based on  collections
                                             on  the  Mortgage   Assets  in  the
                                             related Trust Fund  attributable to
                                             prepayment     premiums,      yield
                                             maintenance   payments   or  equity
                                             participations.

                                             If  so  specified  in  the  related
                                             Prospectus Supplement,  a series of
                                             Certificates  may  include  one  or
                                             more    "Controlled    Amortization
                                             Classes",  which will  entitle  the
                                             holders    thereof    to    receive
                                             principal  distributions  according
                                             to a  specified  principal  payment
                                             schedule.  Although prepayment risk
                                             cannot be  eliminated  entirely for
                                             any   class  of   Certificates,   a
                                             Controlled  Amortization Class will
                                             generally   provide  a   relatively
                                             stable  cash  flow  so  long as the
                                             actual  rate of  prepayment  on the
                                             Mortgage Loans in the related Trust
                                             Fund remains relatively constant at
                                             the rate,  or  within  the range of
                                             rates,   of   prepayment   used  to
                                             establish  the  specific  principal
                                             payment     schedule    for    such
                                             Certificates.  Prepayment risk with
                                             respect to a given  Mortgage  Asset
                                             Pool does not  disappear,  however,
                                             and  the  stability  afforded  to a
                                             Controlled Amortization Class comes
                                             at the expense of one or more other
                                             classes of the same series,  any of
                                             which  other  classes may also be a
                                             class of Offered Certificates.  See
                                             "Risk Factors-Effect of Prepayments
                                             on  Average  Life of  Certificates"
                                             and  "-Effect  of   Prepayments  on
                                             Yield of Certificates".

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

                                             If  so  specified  in  the  related
                                             Prospectus  Supplement,  a class of
                                             Certificates  may  have two or more
                                             component   parts,    each   having
                                             characteristics  that are otherwise
                                             described     herein    as    being
                                             attributable    to   separate   and
                                             distinct classes.

                                             The   Certificates   will   not  be
                                             guaranteed   or   insured   by  the
                                             Depositor or any of its affiliates,
                                             by  any   governmental   agency  or
                                             instrumentality  or  by  any  other
                                             person or entity,  unless otherwise
                                             provided in the related  Prospectus
                                             Supplement.   See  "Risk   Factors-
                                             Limited Assets".

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

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

Credit Support and
  Cash Flow Agreements.....................  If  so   provided  in  the  related
                                             Prospectus  Supplement,  partial or
                                             full  protection   against  certain
                                             defaults and losses on the Mortgage
                                             Assets in the  related  Trust  Fund
                                             may be  provided  to  one  or  more
                                             classes  of   Certificates  of  the
                                             related   series  in  the  form  of
                                             subordination  of one or more other
                                             classes  of  Certificates  of  such
                                             series,  which  other  classes  may
                                             include  one  or  more  classes  of
                                             Offered Certificates,  or by one or
                                             more other types of credit support,
                                             such  as  a   letter   of   credit,
                                             insurance    policy,     guarantee,
                                             reserve  fund  or  another  type of
                                             credit  support,  or a  combination
                                             thereof  (any  such  coverage  with
                                             respect to the  Certificates of any
                                             series,  "Credit  Support").  If so
                                             provided in the related  Prospectus
                                             Supplement,   a  Trust   Fund   may
                                             include: (i) guaranteed  investment
                                             contracts  pursuant to which moneys
                                             held  in  the  funds  and  accounts
                                             established  for the related series
                                             will  be  invested  at a  specified
                                             rate;   or   (ii)   certain   other
                                             agreements,  such as interest  rate
                                             exchange agreements,  interest rate
                                             cap or floor  agreements,  or other
                                             agreements  designed  to reduce the
                                             effects    of     interest     rate
                                             fluctuations on the Mortgage Assets
                                             or  on  one  or  more   classes  of
                                             Certificates  (any such  agreement,
                                             in the case of clause  (i) or (ii),
                                             a "Cash Flow  Agreement").  Certain
                                             relevant information  regarding any
                                             applicable  Credit  Support or Cash
                                             Flow Agreement will be set forth in
                                             the  Prospectus  Supplement  for  a
                                             series of Offered Certificates. See
                                             "Risk    Factors-Credit     Support
                                             Limitations",  "Description  of the
                                             Trust  Funds-Credit   Support"  and
                                             "-Cash   Flow    Agreements"    and
                                             "Description of Credit Support".

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

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

Certain Federal Income Tax
  Consequences...........................    The  Certificates  of  each  series
                                             will    constitute    or   evidence
                                             ownership  of either  (i)  "regular
                                             interests"      ("REMIC    Residual
                                             Certificates")     and    "residual
                                             interests"     ("REMIC     Residual
                                             Certificates")  in a Trust Fund, or
                                             a   designated   portion   thereof,
                                             treated as a REMIC  under  Sections
                                             860A  through  860G of the Internal
                                             Revenue Code of 1986 (the  "Code"),
                                             or (ii)  interests  ("Grantor Trust
                                             Certificates")   in  a  Trust  Fund
                                             treated  as a  grantor  trust (or a
                                             partnership)  under applicable (the
                                             "provisions of the Code.

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

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

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

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



                                  RISK FACTORS

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

Limited Liquidity of Offered Certificates

     General.  The  Offered  Certificates  of any series may have  limited or no
liquidity.  Accordingly,  an  investor  may be  forced  to bear  the risk of its
investment  in any  Offered  Certificates  for an  indefinite  period  of  time.
Furthermore, except to the extent described herein and in the related Prospectus
Supplement,  Certificateholders  will have no redemption rights, and the Offered
Certificates  of each series are subject to early  retirement only under certain
specified   circumstances   described  herein  and  in  the  related  Prospectus
Supplement. See "Description of the Certificates-Termination".

     Lack of a  Secondary  Market.  There can be no  assurance  that a secondary
market for the Offered  Certificates  of any series will  develop or, if it does
develop,  that it will provide  holders with  liquidity of investment or that it
will  continue  for  as  long  as  such  Certificates  remain  outstanding.  The
Prospectus  Supplement for any series of Offered  Certificates may indicate that
an underwriter specified therein intends to establish a secondary market in such
Offered  Certificates;  however,  no underwriter will be obligated to do so. Any
such  secondary  market  may  provide  less  liquidity  to  investors  than  any
comparable  market for  securities  that  evidence  interests  in  single-family
mortgage loans. Unless otherwise provided in the related Prospectus  Supplement,
the Certificates will not be listed on any securities exchange.

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

     Sensitivity to  Fluctuations  in Prevailing  Interest  Rates.  Insofar as a
secondary market does develop with respect to any series of Offered Certificates
or class  thereof,  the market  value of such  Certificates  will be affected by
several factors, including the perceived liquidity thereof, the anticipated cash
flow thereon  (which may vary widely  depending  upon the prepayment and default
assumptions  applied in respect of the underlying Mortgage Loans) and prevailing
interest  rates.  The price  payable  at any given  time in  respect  of certain
classes of Offered  Certificates (in particular,  a class with a relatively long
average  life,  a  Companion  Class (as  defined  herein) or a class of Stripped
Interest  Certificates  or Stripped  Principal  Certificates)  may be  extremely
sensitive to small  fluctuations in prevailing  interest rates; and the relative
change in price for an Offered  Certificate in response to an upward or downward
movement in prevailing  interest  rates may not  necessarily  equal the relative
change  in price  for such  Offered  Certificate  in  response  to an equal  but
opposite movement in such rates.  Accordingly,  the sale of Offered Certificates
by a holder in any  secondary  market that may develop may be at a discount from
the price paid by such holder.  The Depositor is not aware of any source through
which  price  information  about  the  Offered  Certificates  will be  generally
available on an ongoing basis.

Limited Assets

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

Credit Support Limitations

     Limitations  Regarding Types of Losses Covered.  The Prospectus  Supplement
for a series of  Certificates  will  describe any Credit  Support  provided with
respect  thereto.  Use of Credit  Support will be subject to the  conditions and
limitations described herein and in the related Prospectus Supplement. Moreover,
such Credit  Support may not cover all  potential  losses;  for example,  Credit
Support may or may not cover loss by reason of fraud or negligence by a mortgage
loan originator or other parties.  Any such losses not covered by Credit Support
may,  at  least  in  part,  be  allocated  to one or  more  classes  of  Offered
Certificates.

     Disproportionate  Benefits  to  Certain  Classes  and  Series.  A series of
Certificates may include one or more classes of Subordinate  Certificates (which
may include  Offered  Certificates),  if so  provided in the related  Prospectus
Supplement.  Although  subordination  is  intended to reduce the  likelihood  of
temporary shortfalls and ultimate losses to holders of Senior Certificates,  the
amount  of  subordination   will  be  limited  and  may  decline  under  certain
circumstances.  In  addition,  if  principal  payments on one or more classes of
Offered Certificates of a series are made in a specified order of priority,  any
related Credit  Support may be exhausted  before the principal of the later paid
classes of Offered  Certificates  of such series has been  repaid in full.  As a
result,  the impact of losses and  shortfalls  experienced  with  respect to the
Mortgage  Assets may fall primarily  upon those classes of Offered  Certificates
having a later right of payment.  Moreover,  if a form of Credit  Support covers
the  Offered  Certificates  of more than one series  and  losses on the  related
Mortgage  Assets exceed the amount of such Credit  Support,  it is possible that
the  holders  of  Offered  Certificates  of one (or more)  such  series  will be
disproportionately  benefited  by such Credit  Support to the  detriment  of the
holders of Offered Certificates of one (or more) other such series.

     Limitations  Regarding  the  Amount of Credit  Support.  The  amount of any
applicable   Credit   Support   supporting   one  or  more  classes  of  Offered
Certificates,  including  the  subordination  of one or more  other  classes  of
Certificates,  will be determined on the basis of criteria  established  by each
Rating Agency rating such classes of  Certificates  based on an assumed level of
defaults, delinquencies and losses on the underlying Mortgage Assets and certain
other factors.  There can, however,  be no assurance that the loss experience on
the  related   Mortgage  Assets  will  not  exceed  such  assumed  levels.   See
"Description  of the  Certificates--Allocation  of Losses  and  Shortfalls"  and
"Description of Credit Support". If the losses on the related Mortgage Assets do
exceed  such  assumed  levels,  the  holders  of one or more  classes of Offered
Certificates will be required to bear such additional losses.

Effect of Prepayments on Average Life of Certificates

     As a result of  prepayments  on the Mortgage  Loans in any Trust Fund,  the
amount and timing of  distributions  of principal and/or interest on the Offered
Certificates of the related series may be highly  unpredictable.  Prepayments on
the  Mortgage  Loans in any Trust Fund will result in a faster rate of principal
payments on one or more classes of the related  series of  Certificates  than if
payments on such Mortgage  Loans were made as scheduled.  Thus,  the  prepayment
experience on the Mortgage  Loans in a Trust Fund may affect the average life of
one or more classes of Certificates of the related series,  including a class of
Offered Certificates.  The rate of principal payments on pools of mortgage loans
varies among pools and from time to time is influenced by a variety of economic,
demographic,  geographic,  social,  tax  and  legal  factors.  For  example,  if
prevailing  interest rates fall significantly  below the Mortgage Rates borne by
the Mortgage  Loans  included in a Trust Fund,  then,  subject to the particular
terms  of  the  Mortgage  Loans  (e.g.,   provisions  that  prohibit   voluntary
prepayments   during  specified   periods  or  impose  penalties  in  connection
therewith)  and the  ability of  borrowers  to obtain new  financing,  principal
prepayments  on such  Mortgage  Loans are likely to be higher than if prevailing
interest  rates  remain  at or above the rates  borne by those  Mortgage  Loans.
Conversely,  if prevailing  interest rates rise significantly above the Mortgage
Rates borne by the  Mortgage  Loans  included in a Trust  Fund,  then  principal
prepayments  on such  Mortgage  Loans are likely to be lower than if  prevailing
interest  rates  remain at or below the mortgage  rates borne by those  Mortgage
Loans.  There can be no  assurance  as to the actual rate of  prepayment  on the
Mortgage Loans in any Trust Fund or that such rate of prepayment will conform to
any  model  described  herein  or in any  Prospectus  Supplement.  As a  result,
depending on the  anticipated  rate of prepayment  for the Mortgage Loans in any
Trust Fund,  the retirement of any class of  Certificates  of the related series
could occur  significantly  earlier or later, and the average life thereof could
be significantly shorter or longer, than expected.

     The extent to which  prepayments  on the  Mortgage  Loans in any Trust Fund
ultimately  affect the average life of any class of  Certificates of the related
series will depend on the terms and provisions of such Certificates.  A class of
Certificates, including a class of Offered Certificates, may provide that on any
Distribution  Date the holders of such  Certificates  are entitled to a pro rata
share of the  prepayments  on the Mortgage  Loans in the related Trust Fund that
are distributable on such date, to a  disproportionately  large share (which, in
some cases, may be all) of such prepayments,  or to a  disproportionately  small
share  (which,  in some  cases,  may be  none) of such  prepayments.  A class of
Certificates  that entitles the holders  thereof to a  disproportionately  large
share of the  prepayments  on the  Mortgage  Loans  in the  related  Trust  Fund
increases the likelihood of early  retirement of such class ("Call Risk") if the
rate of  prepayment  is  relatively  fast;  while a class of  Certificates  that
entitles  the  holders  thereof  to a  disproportionately  small  share  of  the
prepayments  on the  Mortgage  Loans in the  related  Trust Fund  increases  the
likelihood of an extended average life of such class  ("Extension  Risk") if the
rate of  prepayment is  relatively  slow. As and to the extent  described in the
related  Prospectus  Supplement,  the  respective  entitlements  of the  various
classes  of  Certificateholders  of any  series to  receive  payments  (and,  in
particular, prepayments) of principal of the Mortgage Loans in the related Trust
Fund may vary based on the occurrence of certain events (e.g., the retirement of
one or more  classes  of  Certificates  of such  series)  or  subject to certain
contingencies (e.g.,  prepayment and default rates with respect to such Mortgage
Loans).

     A series of Certificates  may include one or more  Controlled  Amortization
Classes,   which  will  entitle  the  holders   thereof  to  receive   principal
distributions  according to a specified  principal  payment  schedule.  Although
prepayment risk cannot be eliminated  entirely for any class of Certificates,  a
Controlled  Amortization  Class will generally  provide a relatively stable cash
flow so long as the  actual  rate of  prepayment  on the  Mortgage  Loans in the
related Trust Fund remains relatively  constant at the rate, or within the range
of rates,  of  prepayment  used to  establish  the  specific  principal  payment
schedule for such Certificates. Prepayment risk with respect to a given Mortgage
Asset  Pool  does  not  disappear,  however,  and the  stability  afforded  to a
Controlled  Amortization  Class  comes at the  expense of one or more  Companion
Classes of the same series,  any of which Companion  Classes may also be a class
of Offered Certificates.  In general, and as more specifically  described in the
related Prospectus Supplement, a Companion Class may entitle the holders thereof
to a disproportionately  large share of prepayments on the Mortgage Loans in the
related Trust Fund when the rate of prepayment  is relatively  fast,  and/or may
entitle the holders thereof to a  disproportionately  small share of prepayments
on the Mortgage  Loans in the related  Trust Fund when the rate of prepayment is
relatively  slow.  As and to the  extent  described  in the  related  Prospectus
Supplement, a Companion Class absorbs some (but not all) of the Call Risk and/or
Extension  Risk  that  would   otherwise   belong  to  the  related   Controlled
Amortization  Class if all payments of  principal  of the Mortgage  Loans in the
related Trust Fund were allocated on a pro rata basis.

Effect of Prepayments on Yield of Certificates

     A series  of  Certificates  may  include  one or more  classes  of  Offered
Certificates  offered  at a  premium  or  discount.  Yields on such  classes  of
Certificates  will be  sensitive,  and in some  cases  extremely  sensitive,  to
prepayments  on the  Mortgage  Loans in the  related  Trust Fund and,  where the
amount of interest payable with respect to a class is disproportionately  large,
as  compared to the amount of  principal,  as with  certain  classes of Stripped
Interest  Certificates,  a holder might fail to recover its original  investment
under some  prepayment  scenarios.  The extent to which the yield to maturity of
any class of  Offered  Certificates  may vary from the  anticipated  yield  will
depend upon the degree to which such Certificates are purchased at a discount or
premium and the amount and timing of distributions  thereon.  An investor should
consider,  in the case of any Offered Certificate  purchased at a discount,  the
risk that a slower than anticipated  rate of principal  payments on the Mortgage
Loans could  result in an actual yield to such  investor  that is lower than the
anticipated  yield and, in the case of any Offered  Certificate  purchased  at a
premium,  the risk that a faster than  anticipated  rate of  principal  payments
could  result  in an  actual  yield  to such  investor  that is  lower  than the
anticipated yield. See "Yield and Maturity Considerations".

Limited Nature of Ratings

     Any rating  assigned by a Rating Agency to a class of Offered  Certificates
will reflect only its assessment of the likelihood  that holders of such Offered
Certificates will receive payments to which such Certificateholders are entitled
under  the  related  Pooling  and  Servicing  Agreement.  Such  rating  will not
constitute an assessment of the  likelihood  that  principal  prepayments on the
related  Mortgage  Loans  will be made,  the  degree  to which  the rate of such
prepayments  might differ from that originally  anticipated or the likelihood of
early optional termination of the related Trust Fund.  Furthermore,  such rating
will not address the possibility  that prepayment of the related  Mortgage Loans
at a higher or lower  rate  than  anticipated  by an  investor  may  cause  such
investor to experience a lower than  anticipated  yield or that an investor that
purchases an Offered  Certificate at a significant premium might fail to recover
its initial  investment  under certain  prepayment  scenarios.  Hence,  a rating
assigned by a Rating Agency does not guarantee or ensure the  realization of any
anticipated yield on a class of Offered Certificates.

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

Certain  Factors  Affecting  Delinquency,  Foreclosure  and Loss of the Mortgage
Loans

     General.  The payment performance of the Offered Certificates of any series
will be directly related to the payment  performance of the underlying  Mortgage
Loans.  Set forth below is a discussion of certain  factors that will affect the
full and timely payment of the Mortgage Loans in any Trust Fund. In addition,  a
description of certain  material  considerations  associated with investments in
mortgage  loans is included  herein  under  "Certain  Legal  Aspects of Mortgage
Loans".

     The Offered  Certificates will be directly or indirectly backed by mortgage
loans secured by multifamily and/or commercial  properties.  Mortgage loans made
on the  security  of  multifamily  or  commercial  property  may have a  greater
likelihood of delinquency and foreclosure,  and a greater  likelihood of loss in
the  event  thereof,  than  loans  made  on the  security  of an  owner-occupied
single-family   property.   See   "Description   of  the  Trust   Funds-Mortgage
Loans-Default and Loss  Considerations  with Respect to the Mortgage Loans". The
ability of a borrower to repay a loan  secured by an  income-producing  property
typically is dependent primarily upon the successful  operation of such property
rather than upon the existence of independent  income or assets of the borrower;
thus, the value of an  income-producing  property is directly related to the net
operating income derived from such property.  If the net operating income of the
property is reduced (for example,  if rental or occupancy  rates decline or real
estate tax rates or other operating expenses  increase),  the borrower's ability
to repay the loan may be impaired. A number of the Mortgage Loans may be secured
by liens on  owner-occupied  Mortgaged  Properties  or on  Mortgaged  Properties
leased to a single tenant or a small number of significant tenants. Accordingly,
a decline in the financial condition of the borrower or a significant tenant, as
applicable,  may have a  disproportionately  greater effect on the net operating
income from such  Mortgaged  Properties  than would be the case with  respect to
Mortgaged  Properties  with  multiple  tenants.  Furthermore,  the  value of any
Mortgaged  Property may be adversely  affected by factors generally  incident to
interests  in real  property,  including  changes in  general or local  economic
conditions  and/or specific industry  segments;  declines in real estate values;
declines in rental or occupancy rates;  increases in interest rates, real estate
tax  rates  and  other  operating  expenses;   changes  in  governmental  rules,
regulations and fiscal policies,  including environmental  legislation;  natural
disasters  and  civil  disturbances  such as  earthquakes,  hurricanes,  floods,
eruptions or riots;  and other  circumstances,  conditions  or events beyond the
control of a Master Servicer or a Special  Servicer.  Additional  considerations
may be  presented by the type and use of a particular  Mortgaged  Property.  For
instance,  Mortgaged  Properties that operate as hospitals and nursing homes are
subject to  significant  governmental  regulation of the  ownership,  operation,
maintenance  and  financing  of  health  care  institutions.  Hotel,  motel  and
restaurant  properties are often operated  pursuant to franchise,  management or
operating  agreements that may be terminable by the franchisor or operator,  and
the  transferability  of a hotel's or restaurant's  operating,  liquor and other
licenses upon a transfer of the hotel or restaurant, as the case may be, whether
through purchase or foreclosure, is subject to local law requirements.

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

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

     Limitations on Enforceability of  Cross-Collateralization.  A Mortgage Pool
may  include  groups  of  Mortgage  Loans  which  are  cross-collateralized  and
cross-defaulted. These arrangements are designed primarily to ensure that all of
the  collateral   pledged  to  secure  the   respective   Mortgage  Loans  in  a
cross-collateralized  group, and the cash flows generated thereby, are available
to  support  debt  service  on,  and  ultimate   repayment   of,  the  aggregate
indebtedness  evidenced by those Mortgage Loans. These arrangements thus seek to
reduce the risk that the  inability of one or more of the  Mortgaged  Properties
securing  any such group of Mortgage  Loans to  generate  net  operating  income
sufficient to pay debt service will result in defaults and ultimate losses.

     There may not be complete identity of ownership of the Mortgaged Properties
securing a group of  cross-collateralized  Mortgage  Loans. In such an instance,
creditors  of  one  or  more  of  the  related  borrowers  could  challenge  the
cross-collateralization arrangement as a fraudulent conveyance. Generally, under
federal and state fraudulent conveyance statutes, the incurring of an obligation
or the  transfer  of property  by a person  will be subject to  avoidance  under
certain  circumstances  if the  person did not  receive  fair  consideration  or
reasonably  equivalent value in exchange for such obligation or transfer and was
then  insolvent  or was  rendered  insolvent  by such  obligation  or  transfer.
Accordingly,  a creditor  seeking  ownership of a Mortgaged  Property subject to
such  cross-collateralization to repay such creditor's claim against the related
borrower  could  assert (i) that such  borrower  was  insolvent  at the time the
cross-collateralized  Mortgage  Loans were made and (ii) that such  borrower did
not,  when it allowed  its  property to be  encumbered  by a lien  securing  the
indebtedness   represented   by  the  other  Mortgage  Loans  in  the  group  of
cross-collateralized  Mortgage Loans,  receive fair  consideration or reasonably
equivalent  value for, in effect,  "guaranteeing"  the  performance of the other
borrowers.  Although  the  borrower  making such  "guarantee"  will be receiving
"guarantees"  from  each of the  other  borrowers  in  return,  there  can be no
assurance that such  exchanged  "guarantees"  would be found to constitute  fair
consideration or be of reasonably  equivalent  value,  and no unqualified  legal
opinion to that effect will be obtained.

     The cross-collateralized  Mortgage Loans constituting any group thereof may
be  secured by  mortgage  liens on  Mortgaged  Properties  located in  different
states. Because of various state laws governing foreclosure or the exercise of a
power of sale and because, in general,  foreclosure actions are brought in state
court, and the courts of one state cannot exercise jurisdiction over property in
another  state,  it may be necessary upon a default under any such Mortgage Loan
to foreclose on the related  Mortgaged  Properties in a particular  order rather
than simultaneously in order to ensure that the lien of the related Mortgages is
not impaired or released.

     Increased Risk of Default Associated With Balloon Payments.  Certain of the
Mortgage Loans included in a Trust Fund may be  nonamortizing  or only partially
amortizing  over their terms to maturity  and,  thus,  will require  substantial
payments of principal and interest (that is,  balloon  payments) at their stated
maturity.  Mortgage  Loans of this type involve a greater  likelihood of default
than  self-amortizing  loans because the ability of a borrower to make a balloon
payment  typically  will depend upon its ability either to refinance the loan or
to sell the related Mortgaged Property.  The ability of a borrower to accomplish
either of these goals will be affected  by a number of  factors,  including  the
value of the related Mortgaged  Property,  the level of available mortgage rates
at the  time  of sale or  refinancing,  the  borrower's  equity  in the  related
Mortgaged  Property,  the  financial  condition  and  operating  history  of the
borrower and the related Mortgaged  Property,  tax laws, rent control laws (with
respect to certain residential properties),  Medicaid and Medicare reimbursement
rates (with respect to hospitals and nursing homes), prevailing general economic
conditions  and the  availability  of credit for loans secured by multifamily or
commercial, as the case may be, real properties generally. Neither the Depositor
nor any of its affiliates will be required to refinance any Mortgage Loan.

     If  and to the  extent  described  herein  and  in the  related  Prospectus
Supplement,  in order to maximize  recoveries on defaulted  Mortgage Loans,  the
Master  Servicer or the Special  Servicer will be permitted  (within  prescribed
limits) to extend and modify Mortgage Loans that are in default or as to which a
payment    default   is    imminent.    See   "The    Pooling   and    Servicing
Agreements-Realization Upon Defaulted Mortgage Loans". While the Master Servicer
or the Special  Servicer  generally  will be required to determine that any such
extension or  modification  is reasonably  likely to produce a greater  recovery
than liquidation,  taking into account the time value of money,  there can be no
assurance  that any such  extension or  modification  will in fact  increase the
present value of receipts from or proceeds of the affected Mortgage Loans.

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

     Limitations on Enforceability of Due-on-Sale and Debt-Acceleration Clauses.
Mortgages  may  contain  a  due-on-sale  clause,  which  permits  the  lender to
accelerate the maturity of the Mortgage Loan if the borrower sells, transfers or
conveys  the  related  Mortgaged  Property  or its  interest  in  the  Mortgaged
Property.  Mortgages also may include a debt-acceleration  clause, which permits
the lender to accelerate the debt upon a monetary or nonmonetary  default of the
mortgagor. Such clauses are generally enforceable subject to certain exceptions.
The courts of all states will enforce clauses  providing for acceleration in the
event of a material  payment default.  The equity courts of any state,  however,
may refuse the  foreclosure of a mortgage or deed of trust when an  acceleration
of the indebtedness  would be inequitable or unjust or the  circumstances  would
render the acceleration unconscionable.

     Risk of Liability Arising From Environmental Conditions.  Under the laws of
certain  states,  contamination  of real property may give rise to a lien on the
property  to assure the costs of  cleanup.  In several  states,  such a lien has
priority over an existing mortgage lien on such property. In addition, under the
laws of some states and under the federal Comprehensive  Environmental Response,
Compensation and Liability Act of 1980, as amended,  a lender may be liable,  as
an  "owner"  or  "operator",  for costs of  addressing  releases  or  threatened
releases of hazardous  substances  at a property,  if agents or employees of the
lender have become  sufficiently  involved in the  operations  of the  borrower,
regardless  of  whether  the  environmental  damage or threat  was caused by the
borrower or a prior owner.  A lender also risks such liability on foreclosure of
the  mortgage.  See  "Certain  Legal  Aspects  of  Mortgage  Loans-Environmental
Considerations".

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

Inclusion of Delinquent  and  Nonperforming  Mortgage  Loans in a Mortgage Asset
Pool

     If so provided in the related Prospectus  Supplement,  the Trust Fund for a
particular  series of Certificates  may include Mortgage Loans that are past due
or are nonperforming.  If so specified in the related Prospectus Supplement, the
servicing of such  Mortgage  Loans will be  performed  by the Special  Servicer;
however,  the same entity may act as both Master Servicer and Special  Servicer.
Credit Support provided with respect to a particular  series of Certificates may
not cover all losses related to such delinquent or nonperforming Mortgage Loans,
and investors should consider the risk that the inclusion of such Mortgage Loans
in the Trust Fund may adversely  affect the rate of defaults and  prepayments in
respect  of the  subject  Mortgage  Asset  Pool  and the  yield  on the  Offered
Certificates  of such  series.  See  "Description  of the  Trust  Funds-Mortgage
Loans-General".

Risks Associated with Health Care-Related Properties

     Government  Reimbursement  Programs.  Certain types of Health  Care-Related
Facilities  typically  receive a  substantial  portion  of their  revenues  from
government reimbursement programs, primarily Medicaid and Medicare. Medicaid and
Medicare are subject to  statutory  and  regulatory  changes,  retroactive  rate
adjustments,  administrative rulings,  policy interpretations,  delays by fiscal
intermediaries and government funding restrictions. Accordingly, there can be no
assurance that payments  under  government  reimbursement  programs will, in the
future,  be  sufficient  to fully  reimburse  the  cost of  caring  for  program
beneficiaries.  If such payments are insufficient, net operating income of those
Health  Care-Related  Facilities that receive  revenues from those sources,  and
consequently  the ability of the  related  borrowers  to meet their  obligations
under any Mortgage Loans secured thereby, could be adversely affected.

     Government Regulation. Health Care-Related Facilities are generally subject
to federal and state laws and licensing requirements that relate to the adequacy
of medical care,  distribution  of  pharmaceuticals,  rate  setting,  equipment,
personnel,  operating  policies and  additions to facilities  and services.  The
failure of an operator to maintain or renew any required  license or  regulatory
approval could prevent it from  continuing  operations at a Health  Care-Related
Facility  or,  if   applicable,   bar  it  from   participation   in  government
reimbursement programs. Furthermore, under applicable federal and state laws and
regulations, Medicare and Medicaid reimbursements are generally not permitted to
be made to any person other than the provider who actually furnished the related
medical goods and services.  Accordingly,  in the event of foreclosure,  none of
the Trustee, the Master Servicer, the Special Servicer or a subsequent lessee or
operator of a Health  Care-Related  Facility securing a defaulted  Mortgage Loan
would  generally  be entitled to obtain from  federal or state  governments  any
outstanding  reimbursement  payments  relating  to  services  furnished  at such
property  prior to such  foreclosure.  In those cases where Health  Care-Related
Facilities constitute Mortgaged Properties, any of the aforementioned events may
adversely affect the ability of the related  borrowers to meet their obligations
under the Mortgage Loans secured thereby.

                         DESCRIPTION OF THE TRUST FUNDS

General

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

Mortgage Loans

     General.  The Mortgage  Loans will be evidenced  by  promissory  notes (the
"Mortgage  Notes")  secured by  mortgages,  deeds of trust or  similar  security
instruments  (the  "Mortgages")  that  create  first or  junior  liens on fee or
leasehold estates in properties (the "Mortgaged  Properties")  consisting of (i)
residential  properties consisting of five or more rental or cooperatively-owned
dwelling  units in high-rise,  mid-rise or garden  apartment  buildings or other
residential  structures  ("Multifamily  Properties")  or (ii) office  buildings,
retail  stores  and  establishments,   hotels  or  motels,  Health  Care-Related
Facilities,  recreational vehicle and mobile home parks,  warehouse  facilities,
mini-warehouse facilities,  self-storage facilities,  industrial plants, parking
lots, entertainment or sports arenas, restaurants, marinas, mixed use or various
other types of  income-producing  properties  or  unimproved  land  ("Commercial
Properties").  The  Multifamily  Properties  may include  mixed  commercial  and
residential  structures  and apartment  buildings  owned by private  cooperative
housing corporations ("Cooperatives"). However, no one of the following types of
Commercial  Properties will represent  security for a material  concentration of
the Mortgage  Loans in any Trust Fund,  based on  principal  balance at the time
such Trust Fund is formed: (i) restaurants; (ii) entertainment or sports arenas;
(iii) marinas; or (iv) Acute Care Facilities.  Unless otherwise specified in the
related  Prospectus  Supplement,  each  Mortgage  will  create a first  priority
mortgage lien on a borrower's fee estate in a Mortgaged Property.  If a Mortgage
creates a lien on a  borrower's  leasehold  estate in a property,  then,  unless
otherwise specified in the related Prospectus  Supplement,  the term of any such
leasehold  will  exceed  the term of the  Mortgage  Note by at least ten  years.
Unless otherwise specified in the related Prospectus  Supllement,  each Mortgage
Loan will have been  originated  by a person (the  "Originator")  other than the
Depositor;  however,  the Originator may be or may have been an affiliate of the
Depositor.

     If so provided in the related Prospectus Supplement,  Mortgage Assets for a
series of Certificates  may include  Mortgage Loans secured by junior liens, and
the loans  secured by the  related  senior  liens  ("Senior  Liens")  may not be
included in the Mortgage  Pool.  The primary  risk to holders of Mortgage  Loans
secured  by junior  liens is the  possibility  that  adequate  funds will not be
received in connection with a foreclosure of the related Senior Liens to satisfy
fully both the Senior Liens and the Mortgage Loan. In the event that a holder of
a  Senior  Lien  forecloses  on  a  Mortgaged  Property,  the  proceeds  of  the
foreclosure  or similar sale will be applied first to the payment of court costs
and fees in connection with the foreclosure,  second to real estate taxes, third
in  satisfaction  of  all  principal,   interest,   prepayment  or  acceleration
penalties,  if any, and any other sums due and owing to the holder of the Senior
Liens.  The claims of the holders of the Senior  Liens will be satisfied in full
out of proceeds of the  liquidation of the related  Mortgage  Property,  if such
proceeds  are  sufficient,  before the Trust  Fund as holder of the junior  lien
receives any payments in respect of the Mortgage  Loan.  If the Master  Servicer
were to foreclose on any  Mortgage  Loan,  it would do so subject to any related
Senior Liens.  In order for the debt related to such Mortgage Loan to be paid in
full at such sale, a bidder at the foreclosure  sale of such Mortgage Loan would
have to bid an amount sufficient to pay off all sums due under the Mortgage Loan
and any Senior Liens or purchase the Mortgaged  Property  subject to such Senior
Liens. In the event that such proceeds from a foreclosure or similar sale of the
related Mortgaged  Property are insufficient to satisfy all Senior Liens and the
Mortgage  Loan in the  aggregate,  the Trust  Fund,  as the holder of the junior
lien, and,  accordingly,  holders of one or more classes of the  Certificates of
the  related  series  bear  (i)  the  risk of  delay  in  distributions  while a
deficiency  judgment  against the borrower is obtained and (ii) the risk of loss
if the deficiency judgment is not obtained and satisfied.  Moreover,  deficiency
judgments  may not be  available  in certain  jurisdictions,  or the  particular
Mortgage Loan may be a nonrecourse loan, which means that, absent special facts,
recourse in the case of default  will be limited to the  Mortgaged  Property and
such other assets, if any, that were pledged to secure repayment of the Mortgage
Loan.

     If so specified in the related Prospectus  Supplement,  the Mortgage Assets
for a particular  series of  Certificates  may include  Mortgage  Loans that are
delinquent or nonperforming as of the date such Certificates are issued. In that
case, the related Prospectus Supplement will set forth, as to each such Mortgage
Loan,   available   information  as  to  the  period  of  such   delinquency  or
nonperformance, any forbearance arrangement then in effect, the condition of the
related Mortgaged Property and the ability of the Mortgaged Property to generate
income to service the mortgage debt.

     Default  and  Loss  Considerations  with  Respect  to the  Mortgage  Loans.
Mortgage loans secured by liens on income-producing properties are substantially
different from loans made on the security of owner-occupied single-family homes.
The  repayment  of a loan secured by a lien on an  income-producing  property is
typically dependent upon the successful operation of such property (that is, its
ability  to  generate  income).  Moreover,  as noted  above,  some or all of the
Mortgage Loans included in a particular Trust Fund may be nonrecourse loans.

     Lenders typically look to the Debt Service Coverage Ratio of a loan secured
by income-producing property as an important factor in evaluating the likelihood
of default on such a loan.  Unless otherwise  defined in the related  Prospectus
Supplement,  the "Debt Service  Coverage  Ratio" of a Mortgage Loan at any given
time is the  ratio of (i) the Net  Operating  Income  derived  from the  related
Mortgaged  Property for a twelve-month  period to (ii) the annualized  scheduled
payments of principal  and/or  interest on the Mortgage Loan and any other loans
senior  thereto  that are  secured  by the  related  Mortgage  Property.  Unless
otherwise definded in the related Prospectus Supplement,  "Net Operating Income"
means,  for any  given  period,  the total  operating  revenues  derived  from a
Mortgaged  Property  during  such  period,  minus the total  operating  expenses
incurred in respect of such Mortgaged Property during such period other than (i)
noncash items such as depreciation and amortization,  (ii) capital  expenditures
and (iii) debt service on the related  Mortgage  Loan or on any other loans that
are secured by such Mortgaged Property.  The Net Operating Income of a Mortgaged
Property will generally  fluctuate over time and may or may not be sufficient to
cover debt  service  on the  related  Mortgage  Loan at any given  time.  As the
primary   source   of  the   operating   revenues   of  a   nonowner   occupied,
income-producing  property,  rental income (and, with respect to a Mortgage Loan
secured  by  a  Cooperative   apartment  building,   maintenance  payments  from
tenant-stockholders  of a  Cooperative)  may be affected by the condition of the
applicable  real estate  market  and/or area  economy.  In addition,  properties
typically leased, occupied or used on a short-term basis, such as certain health
care-related facilities,  hotels and motels, and mini-warehouse and self-storage
facilities,  tend to be affected  more  rapidly by changes in market or business
conditions  than do  properties  typically  leased for longer  periods,  such as
warehouses,  retail stores,  office buildings and industrial plants.  Commercial
Properties may be owner-occupied  or leased to a small number of tenants.  Thus,
the Net Operating Income of such a Mortgaged  Property may depend  substantially
on the  financial  condition  of the borrower or a tenant,  and  Mortgage  Loans
secured by liens on such properties may pose a greater likelihood of default and
loss than loans secured by liens on  Multifamily  Properties or on  multi-tenant
Commercial Properties.

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

     Lenders also look to the Loan-to-Value Ratio of a mortgage loan as a factor
in evaluating the likelihood of loss if a property must be liquidated  following
a default.  Unless otherwise defined in the related Prospectus  Supplement,  the
"Loan-to-Value  Ratio"  of a  Mortgage  Loan  at any  given  time  is the  ratio
(expressed as a percentage) of (i) the then outstanding principal balance of the
Mortgage Loan and any other loans senior thereto that are secured by the related
Mortgaged Property to (ii) the Value of the related Mortgaged  Property.  Unless
otherwise  specified  in the  related  Prospectus  Supplement,  the "Value" of a
Mortgaged  Property  will be its fair market value as determined by an appraisal
of such property  conducted by or on behalf of the Originator in connection with
the origination of such loan. The lower the Loan-to-Value Ratio, the greater the
percentage of the borrower's  equity in a Mortgaged  Property,  and thus (a) the
greater the  incentive of the borrower to perform under the terms of the related
Mortgage  Loan (in order to protect such equity) and (b) the greater the cushion
provided to the lender against loss on liquidation following a default.

     Loan-to-Value Ratios will not necessarily constitute an accurate measure of
the likelihood of liquidation loss in a pool of Mortgage Loans. For example, the
value of a Mortgaged  Property as of the date of initial issuance of the related
series  of  Certificates   may  be  less  than  the  Value  determined  at  loan
origination,  and will likely continue to fluctuate from time to time based upon
certain  factors  including  changes in economic  conditions and the real estate
market.  Moreover, even when current, an appraisal is not necessarily a reliable
estimate of value. Appraised values of income-producing properties are generally
based on the  market  comparison  method  (recent  resale  value  of  comparable
properties at the date of the appraisal),  the cost replacement method (the cost
of replacing  the property at such date),  the income  capitalization  method (a
projection of value based upon the property's  projected net cash flow), or upon
a selection from or interpolation of the values derived from such methods.  Each
of these  appraisal  methods can present  analytical  difficulties.  It is often
difficult to find truly comparable  properties that have recently been sold; the
replacement  cost of a property  may have little to do with its  current  market
value; and income  capitalization is inherently based on inexact  projections of
income and expense and the selection of an appropriate  capitalization  rate and
discount  rate.  Where  more than one of these  appraisal  methods  are used and
provide significantly different results, an accurate determination of value and,
correspondingly,  a reliable  analysis of the likelihood of default and loss, is
even more difficult.

     Although  there may be  multiple  methods  for  determining  the value of a
Mortgaged Property, value will in all cases be affected by property performance.
As a result,  if a Mortgage  Loan defaults  because the income  generated by the
related Mortgaged Property is insufficient to cover operating costs and expenses
and pay debt service, then the value of the Mortgaged Property will reflect such
and a liquidation loss may occur.

     While  the  Depositor  believes  that  the  foregoing   considerations  are
important  factors  that  generally   distinguish  loans  secured  by  liens  on
income-producing real estate from single-family  mortgage loans, there can be no
assurance that all of such factors will in fact have been  prudently  considered
by the  Originators of the Mortgage  Loans,  or that, for a particular  Mortgage
Loan, they are complete or relevant. See "Risk Factors-Certain Factors Affecting
Delinquency,  Foreclosure and Loss of the Mortgage  Loans-General" and "-Certain
Factors   Affecting   Delinquency,   Foreclosure   and  Loss  of  the   Mortgage
Loans-Increased Risk of Default Associated With Balloon Payments".

     Payment  Provisions of the Mortgage  Loans.  All of the Mortgage Loans will
(i) have had  original  terms to  maturity  of not more  than 40 years  and (ii)
provide for  scheduled  payments of  principal,  interest or both, to be made on
specified dates ("Due Dates") that occur monthly,  quarterly,  semi-annually  or
annually.  A Mortgage  Loan (i) may  provide  for no accrual of  interest or for
accrual of  interest  thereon at a Mortgage  Rate that is fixed over its term or
that  adjusts  from time to time,  or that may be  converted  at the  borrower's
election  from an  adjustable  to a fixed  Mortgage  Rate, or from a fixed to an
adjustable Mortgage Rate, (ii) may provide for level payments to maturity or for
payments  that adjust from time to time to  accommodate  changes in the Mortgage
Rate or to reflect the  occurrence of certain  events,  and may permit  negative
amortization,  (iii) may be fully  amortizing or may be partially  amortizing or
nonamortizing,  with a balloon payment due on its stated maturity date, and (iv)
may prohibit over its term or for a certain  period  prepayments  (the period of
such prohibition,  a "Lock-out  Period" and its date of expiration,  a "Lock-out
Date") and/or  require  payment of a premium or a yield  maintenance  payment (a
"Prepayment  Premium") in connection with certain  prepayments,  in each case as
described in the related Prospectus Supplement. A Mortgage Loan may also contain
a provision that entitles the lender to a share of  appreciation  of the related
Mortgaged  Property,  or profits  realized from the operation or  disposition of
such Mortgaged  Property or the benefit,  if any, resulting from the refinancing
of the  Mortgage  Loan (any  such  provision,  an  "Equity  Participation"),  as
described in the related Prospectus Supplement.

     Mortgage  Loan  Information  in  Prospectus  Supplements.  Each  Prospectus
Supplement will contain certain information  pertaining to the Mortgage Loans in
the related Trust Fund,  which,  to the extent then  applicable,  will generally
include the following:  (i) the aggregate  outstanding principal balance and the
largest,  smallest  and average  outstanding  principal  balance of the Mortgage
Loans, (ii) the type or types of property that provide security for repayment of
the Mortgage Loans,  (iii) the earliest and latest origination date and maturity
date of the Mortgage Loans, (iv) the original and remaining terms to maturity of
the Mortgage Loans, or the respective  ranges thereof,  and the weighted average
original  and  remaining  terms  to  maturity  of the  Mortgage  Loans,  (v) the
Loan-to-Value  Ratios of the Mortgage  Loans (either at  origination  or as of a
more  recent  date),  or the range  thereof,  and the  weighted  average of such
Loan-to-Value  Ratios,  (vi) the Mortgage Rates borne by the Mortgage  Loans, or
the range thereof,  and the weighted average Mortgage Rate borne by the Mortgage
Loans, (vii) with respect to Mortgage Loans with adjustable Mortgage Rates ("ARM
Loans"),  the index or  indices  upon  which such  adjustments  are  based,  the
adjustment  dates,  the range of gross  margins and the weighted  average  gross
margin,  and  any  limits  on  Mortgage  Rate  adjustments  at the  time  of any
adjustment and over the life of the ARM Loan, (viii)  information  regarding the
payment  characteristics of the Mortgage Loans,  including,  without limitation,
balloon  payment  and  other  amortization  provisions,   Lock-out  Periods  and
Prepayment Premiums, (ix) the Debt Service Coverage Ratios of the Mortgage Loans
(either at origination or as of a more recent date),  or the range thereof,  and
the  weighted  average  of  such  Debt  Service  Coverage  Ratios,  and  (x) the
geographic  distribution of the Mortgaged Properties on a state-by-state  basis.
In  appropriate  cases,  the related  Prospectus  Supplement  will also  contain
certain  information  available to the Depositor that pertains to the provisions
of  leases  and the  nature  of  tenants  of the  Mortgaged  Properties.  If the
Depositor is unable to provide the specific  information  described above at the
time  Offered  Certificates  of a series are  initially  offered,  more  general
information  of the nature  described  above  will be  provided  in the  related
Prospectus  Supplement,  and specific  information will be set forth in a report
which will be available to  purchasers  of those  Certificates  at or before the
initial  issuance  thereof and will be filed as part of a Current Report on Form
8-K with the Commission within fifteen days following such issuance.

     If any Mortgage  Loan, or group of related  Mortgage  Loans,  constitutes a
concentration   of  credit  risk,   financial   statements  or  other  financial
information  with  respect  to  the  related  Mortgaged  Property  or  Mortgaged
Properties will be included in the related Prospectus Supplement.

     If and to the extent  available and relevant to an  investment  decision in
the  Offered  Certificates  of the related  series,  information  regarding  the
prepayment  experience  of a Master  Servicer's  multifamily  and/or  commercial
mortgage loan  servicing  portfolio  will be included in the related  Prospectus
Supplement.  However,  many  servicers do not maintain  records  regarding  such
matters  or,  at  least,  not in a format  that can be  readily  aggregated.  In
addition,  the  relevant   characteristics  of  a  Master  Servicer's  servicing
portfolio  may be so  materially  different  from those of the related  Mortgage
Asset  Pool that  such  prepayment  experience  would  not be  meaningful  to an
investor.  For example,  differences  in  geographic  dispersion,  property type
and/or loan terms (e.g.,  mortgage rates,  terms to maturity  and/or  prepayment
restrictions)  between the two pools of loans could render the Master Servicer's
prepayment  experience  irrelevant.  Because  of the  nature of the assets to be
serviced  and  administered  by a Special  Servicer,  no  comparable  prepayment
information will be presented with respect to the Special Servicer's multifamily
and/or commercial mortgage loan servicing portfolio.

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

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

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

     Government  regulation  applying  specifically  to Acute  Care  Facilities,
Skilled  Nursing  Facilities  and certain  types of Assisted  Living  Facilities
includes health planning legislation, enacted by most states, intended, at least
in part,  to regulate  the supply of nursing  beds.  The most  common  method of
control is the requirement  that a state authority first make a determination of
need,  evidenced  by its issuance of a  Certificate  of Need  ("CON"),  before a
long-term  care provider can  establish a new facility,  add beds to an existing
facility or, in some states,  take certain other  actions (for example,  acquire
major  medical  equipment,  make  major  capital  expenditures,   add  services,
refinance  long-term  debt,  or transfer  ownership of a facility).  States also
regulate nursing bed supply in other ways. For example, some states have imposed
moratoria on the licensing of new beds, or on the  certification of new Medicaid
beds, or have discouraged the construction of new nursing facilities by limiting
Medicaid reimbursements allocable to the cost of new construction and equipment.
In  general,  a CON is  site  specific  and  operator  specific;  it  cannot  be
transferred  from one site to  another,  or to  another  operator,  without  the
approval  of the  appropriate  state  agency.  Accordingly,  if a Mortgage  Loan
secured  by a lien  on  such  a  Health  Care-Related  Mortgaged  Property  were
foreclosed upon, the purchaser at foreclosure  might be required to obtain a new
CON or an  appropriate  exemption.  In addition,  compliance by a purchaser with
applicable  regulations may in any case require the engagement of a new operator
and  the  issuance  of a new  operating  license.  Upon a  foreclosure,  a state
regulatory  agency may be willing to expedite any necessary  review and approval
process to avoid interruption of care to a facility's  residents,  but there can
be no assurance that any will do so or that any necessary  licenses or approvals
will be issued.

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

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

MBS

     MBS may  include  (i)  private-label  (that  is,  not  issued,  insured  or
guaranteed  by the  United  States  or any  agency or  instrumentality  thereof)
mortgage   participations,   mortgage   pass-through   certificates   or   other
mortgage-backed  securities  or  (ii)  certificates  issued  and/or  insured  or
guaranteed by the Federal Home Loan Mortgage Corporation ("FHLMC"),  the Federal
National  Mortgage  Association  ("FNMA"),  the Governmental  National  Mortgage
Association ("GNMA") or the Federal Agricultural  Mortgage Corporation ("FAMC"),
provided that, unless otherwise specified in the related Prospectus  Supplement,
each MBS will  evidence  an  interest  in, or will be  secured  by a pledge  of,
mortgage loans that conform to the  descriptions of the Mortgage Loans contained
herein.

     Except  in the  case  of a pro  rata  mortgage  participation  in a  single
mortgage loan or a pool of mortgage loans, each MBS included in a Mortgage Asset
Pool: (a) either will (i) have been previously  registered  under the Securities
Act of 1933, as amended,  (ii) be exempt from such registration  requirements or
(iii) have been held for at least the holding  period  specified  in Rule 144(k)
under the  Securities  Act of 1933, as amended;  and (b) will have been acquired
(other than from the Depositor or an affiliate  thereof) in bona fide  secondary
market transactions.

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

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

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

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

Certificate Accounts


     Each  Trust  Fund will  include  one or more  accounts  (collectively,  the
"Certificate   Account")   established   and   maintained   on   behalf  of  the
Certificateholders  into which all payments and collections received or advanced
with respect to the  Mortgage  Assets and other assets in the Trust Fund will be
deposited  to  the  extent  described  herein  and  in  the  related  Prospectus
Supplement. See "The Pooling and Servicing Agreements-Certificate Account".

Credit Support

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

Cash Flow Agreements

     If so provided in the Prospectus  Supplement for a series of  Certificates,
the related Trust Fund may include guaranteed  investment  contracts pursuant to
which moneys held in the funds and accounts  established for such series will be
invested at a specified  rate.  The Trust Fund may also  include  certain  other
agreements,  such as interest  rate  exchange  agreements,  interest rate cap or
floor agreements, or other agreements designed to reduce the effects of interest
rate fluctuations on the Mortgage Assets on one or more classes of Certificates.
The  principal  terms  of any  such  Cash  Flow  Agreement,  including,  without
limitation,  provisions  relating to the  timing,  manner and amount of payments
thereunder and provisions relating to the termination thereof, will be described
in the related Prospectus  Supplement.  The related  Prospectus  Supplement will
also identify the obligor under the Cash Flow Agreement.

                        YIELD AND MATURITY CONSIDERATIONS

General

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

Pass-Through Rate

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

Payment Delays

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

Certain Shortfalls in Collections of Interest

     When a principal  prepayment in full or in part is made on a Mortgage Loan,
the borrower is generally charged interest on the amount of such prepayment only
through  the date of such  prepayment,  instead of through  the Due Date for the
next succeeding  scheduled payment.  However,  interest accrued on any series of
Certificates and  distributable  thereon on any Distribution Date will generally
correspond to interest  accrued on the Mortgage  Loans to their  respective  Due
Dates during the related Due Period.  A "Due  Period"  will be a specified  time
period  (generally  corresponding  in length to the period between  Distribution
Dates) and all  scheduled  payments on the Mortgage  Loans in the related  Trust
Fund that are due during a given Due Period  will,  to the extent  received by a
specified date (the  "Determination  Date") or otherwise advanced by the related
Master Servicer,  Special Servicer or other specified  person, be distributed to
the  holders  of  the  Certificates  of  such  series  on  the  next  succeeding
Distribution  Date.  Consequently,  if a  prepayment  on any  Mortgage  Loan  is
distributable to Certificateholders on a particular  Distribution Date, but such
prepayment  is not  accompanied  by  interest  thereon  to the Due Date for such
Mortgage  Loan in the  related  Due  Period,  then the  interest  charged to the
borrower (net of servicing and administrative fees) may be less (such shortfall,
a "Prepayment  Interest  Shortfall") than the  corresponding  amount of interest
accrued and otherwise  payable on the Certificates of the related series. If and
to the  extent  that any  such  shortfall  is  allocated  to a class of  Offered
Certificates,  the yield  thereon will be  adversely  affected.  The  Prospectus
Supplement for each series of Certificates will describe the manner in which any
such shortfalls will be allocated  among the classes of such  Certificates.  The
related Prospectus Supplement will also describe any amounts available to offset
such shortfalls.

Yield and Prepayment Considerations

     A Certificate's yield to maturity will be affected by the rate of principal
payments  on the  Mortgage  Loans in the related  Trust Fund and the  allocation
thereof to reduce the principal  balance (or notional amount,  if applicable) of
such  Certificate.  The rate of principal  payments on the Mortgage Loans in any
Trust  Fund  will in turn be  affected  by the  amortization  schedules  thereof
(which,  in the  case of ARM  Loans,  may  change  periodically  to  accommodate
adjustments  to the  Mortgage  Rates  thereon),  the dates on which any  balloon
payments are due, and the rate of principal  prepayments  thereon (including for
this purpose,  voluntary prepayments by borrowers and also prepayments resulting
from liquidations of Mortgage Loans due to defaults, casualties or condemnations
affecting the related Mortgaged  Properties,  or purchases of Mortgage Loans out
of the related  Trust Fund).  Because the rate of principal  prepayments  on the
Mortgage  Loans in any Trust Fund will depend on future  events and a variety of
factors (as described below), no assurance can be given as to such rate.

     The  extent  to  which  the  yield  to  maturity  of  a  class  of  Offered
Certificates of any series may vary from the anticipated  yield will depend upon
the degree to which they are purchased at a discount or premium and when, and to
what degree,  payments of principal on the Mortgage  Loans in the related  Trust
Fund are in turn distributed on such Certificates (or, in the case of a class of
Stripped Interest  Certificates,  result in the reduction of the Notional Amount
thereof).  An investor should consider,  in the case of any Offered  Certificate
purchased  at a  discount,  the risk  that a  slower  than  anticipated  rate of
principal  payments on the Mortgage Loans in the related Trust Fund could result
in an actual yield to such  investor  that is lower than the  anticipated  yield
and, in the case of any Offered  Certificate  purchased  at a premium,  the risk
that a faster than anticipated rate of principal payments on such Mortgage Loans
could  result  in an  actual  yield  to such  investor  that is  lower  than the
anticipated yield. In addition,  if an investor purchases an Offered Certificate
at a discount (or premium),  and principal payments are made in reduction of the
principal balance or notional amount of such investor's Offered  Certificates at
a rate slower (or faster) than the rate  anticipated by the investor  during any
particular period, any consequent adverse effects on such investor's yield would
not be fully offset by a subsequent  like  increase (or decrease) in the rate of
principal payments.

     In  general,   the  Notional  Amount  of  a  class  of  Stripped   Interest
Certificates  will either (i) be based on the principal  balances of some or all
of the Mortgage  Assets in the related Trust Fund or (ii) equal the  Certificate
Balances of one or more of the other classes of Certificates of the same series.
Accordingly,  the yield on such Stripped Interest Certificates will be inversely
related to the rate at which  payments and other  collections  of principal  are
received on such Mortgage Assets or  distributions  are made in reduction of the
Certificate Balances of such classes of Certificates, as the case may be.

     Consistent  with the foregoing,  if a class of  Certificates  of any series
consists of Stripped Interest Certificates or Stripped Principal Certificates, a
lower than  anticipated  rate of principal  prepayments on the Mortgage Loans in
the related Trust Fund will negatively affect the yield to investors in Stripped
Principal  Certificates,  and  a  higher  than  anticipated  rate  of  principal
prepayments on such Mortgage Loans will negatively affect the yield to investors
in  Stripped  Interest  Certificates.  If the Offered  Certificates  of a series
include any such Certificates,  the related Prospectus Supplement will include a
table  showing the effect of various  constant  assumed  levels of prepayment on
yields on such  Certificates.  Such tables will be  intended to  illustrate  the
sensitivity of yields to various constant assumed  prepayment rates and will not
be intended to predict,  or to provide information that will enable investors to
predict, yields or prepayment rates.

     The extent of  prepayments  of principal of the Mortgage Loans in any Trust
Fund may be affected by a number of factors, including,  without limitation, the
availability of mortgage credit,  the relative  economic vitality of the area in
which the  Mortgaged  Properties  are located,  the quality of management of the
Mortgaged  Properties,  the servicing of the Mortgage Loans, possible changes in
tax laws and other opportunities for investment. In general, those factors which
increase the  attractiveness  of selling a Mortgaged  Property or  refinancing a
Mortgage Loan or which  enhance a borrower's  ability to do so, as well as those
factors which increase the likelihood of default under a Mortgage Loan, would be
expected to cause the rate of prepayment  in respect of any Mortgage  Asset Pool
to accelerate.  In contrast,  those factors  having an opposite  effect would be
expected to cause the rate of prepayment of any Mortgage Asset Pool to slow.

     The rate of principal  payments on the Mortgage Loans in any Trust Fund may
also be affected by the  existence  of Lock-out  Periods and  requirements  that
principal  prepayments be accompanied by Prepayment Premiums,  and by the extent
to which such provisions may be practicably enforced. To the extent enforceable,
such provisions could constitute either an absolute  prohibition (in the case of
a Lock-out Period) or a disincentive (in the case of a Prepayment  Premium) to a
borrower's  voluntarily prepaying its Mortgage Loan, thereby slowing the rate of
prepayments.

     The rate of prepayment on a pool of mortgage loans is likely to be affected
by prevailing  market  interest rates for mortgage  loans of a comparable  type,
term and  risk  level.  When  the  prevailing  market  interest  rate is below a
mortgage  coupon,  a borrower may have an increased  incentive to refinance  its
mortgage  loan.  Even in the case of ARM Loans,  as prevailing  market  interest
rates  decline,  and without  regard to whether the  Mortgage  Rates on such ARM
Loans decline in a manner consistent  therewith,  the related borrowers may have
an increased  incentive to refinance for purposes of either (i)  converting to a
fixed rate loan and thereby "locking in" such rate or (ii) taking advantage of a
different index, margin or rate cap or floor on another adjustable rate mortgage
loan. Therefore, as prevailing market interest rates decline,  prepayment speeds
would be expected to accelerate.

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

Weighted Average Life and Maturity

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

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

     Neither CPR nor SPA nor any other prepayment  model or assumption  purports
to be a historical  description of prepayment  experience or a prediction of the
anticipated  rate  of  prepayment  of any  particular  pool of  mortgage  loans.
Moreover, the CPR and SPA models were developed based upon historical prepayment
experience  for  single-family  mortgage  loans.  Thus,  it is unlikely that the
prepayment  experience  of the  Mortgage  Loans  included in any Trust Fund will
conform to any particular level of CPR or SPA.

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

Other Factors Affecting Yield, Weighted Average Life and Maturity

     Balloon Payments; Extensions of Maturity. Some or all of the Mortgage Loans
included in a particular Trust Fund may require that balloon payments be made at
maturity.  Because the ability of a borrower to make a balloon payment typically
will depend upon its ability either to refinance the loan or to sell the related
Mortgaged  Property,  there is a possibility  that  Mortgage  Loans that require
balloon  payments  may  default  at  maturity,  or that the  maturity  of such a
Mortgage  Loan may be  extended  in  connection  with a workout.  In the case of
defaults, recovery of proceeds may be delayed by, among other things, bankruptcy
of the  borrower  or adverse  conditions  in the market  where the  property  is
located.  In order to minimize losses on defaulted  Mortgage  Loans,  the Master
Servicer or the Special Servicer,  to the extent and under the circumstances set
forth herein and in the related  Prospectus  Supplement,  may be  authorized  to
modify  Mortgage  Loans that are in default or as to which a payment  default is
imminent.  Any  defaulted  balloon  payment or  modification  that  extends  the
maturity of a Mortgage Loan may delay  distributions  of principal on a class of
Offered  Certificates  and  thereby  extend the  weighted  average  life of such
Certificates and, if such Certificates were purchased at a discount,  reduce the
yield thereon.

     Negative Amortization. The weighted average life of a class of Certificates
can be affected by Mortgage  Loans that permit  negative  amortization  to occur
(that is,  Mortgage  Loans that  provide  for the  current  payment of  interest
calculated at a rate lower than the rate at which interest accrues thereon, with
the  unpaid  portion  of such  interest  being  added to the  related  principal
balance).  Negative amortization on one or more Mortgage Loans in any Trust Fund
may result in negative  amortization on the Offered  Certificates of the related
series.  The related  Prospectus  Supplement will describe,  if applicable,  the
manner in which  negative  amortization  in respect of the Mortgage Loans in any
Trust Fund is allocated  among the  respective  classes of  Certificates  of the
related series. The portion of any Mortgage Loan negative amortization allocated
to a class  of  Certificates  may  result  in a  deferral  of some or all of the
interest  payable  thereon,   which  deferred  interest  may  be  added  to  the
Certificate  Balance  thereof.  In addition,  an ARM Loan that permits  negative
amortization  would be expected during a period of increasing  interest rates to
amortize at a slower rate (and  perhaps not at all) than if interest  rates were
declining  or  were  remaining  constant.  Such  slower  rate of  Mortgage  Loan
amortization would correspondingly be reflected in a slower rate of amortization
for one or more classes of Certificates of the related series. Accordingly,  the
weighted average lives of Mortgage Loans that permit negative  amortization (and
that of the  classes of  Certificates  to which any such  negative  amortization
would  be  allocated  or  that  would  bear  the  effects  of a  slower  rate of
amortization on such Mortgage Loans) may increase as a result of such feature.

     Negative  amortization  may occur in respect of an ARM Loan that (i) limits
the amount by which its scheduled  payment may adjust in response to a change in
its Mortgage  Rate,  (ii) provides  that its scheduled  payment will adjust less
frequently  than its Mortgage  Rate or (iii)  provides  for  constant  scheduled
payments notwithstanding adjustments to its Mortgage Rate. Accordingly, during a
period of declining  interest  rates,  the scheduled  payment on such a Mortgage
Loan may  exceed  the  amount  necessary  to  amortize  the loan  fully over its
remaining amortization schedule and pay interest at the then applicable Mortgage
Rate,  thereby resulting in the accelerated  amortization of such Mortgage Loan.
Any such  acceleration in amortization of its principal balance will shorten the
weighted average life of such Mortgage Loan and,  correspondingly,  the weighted
average  lives of those  classes of  Certificates  entitled  to a portion of the
principal payments on such Mortgage Loan.

     The extent to which the yield on any Offered  Certificate  will be affected
by the  inclusion  in the  related  Trust Fund of  Mortgage  Loans  that  permit
negative amortization, will depend upon (i) whether such Offered Certificate was
purchased  at a premium or a discount  and (ii) the extent to which the  payment
characteristics  of such Mortgage Loans delay or accelerate the distributions of
principal  on  such  Certificate  (or,  in  the  case  of  a  Stripped  Interest
Certificate,  delay or accelerate the reduction of the notional amount thereof).
See "-Yield and Prepayment Considerations" above.

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

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

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

     The  yield  to  maturity  on a class  of  Subordinate  Certificates  may be
extremely  sensitive to losses and  shortfalls  in  collections  on the Mortgage
Loans in the related Trust Fund.

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

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

                                  THE DEPOSITOR

     Nationslink Funding Corporation,  a Delaware corporation (the "Depositor"),
was organized on December 13, 1995 for the limited purpose of acquiring,  owning
and transferring  Mortgage Assets and selling interests therein or bonds secured
thereby.   The  Depositor  is  a  subsidiary  of  NationsBanc  Mortgage  Capital
Corporation,  a Texas corporation.  The Depositor maintains its principal office
at NationsBank Corporate Center, Charlotte,  North Carolina 28255. Its telephone
number is (704) 386-2400.

     Unless otherwise noted in the related  Prospectus  Supplement,  neither the
Depositor  nor  any of the  Depositor's  affiliates  will  insure  or  guarantee
distributions on the Certificates of any series.

                         DESCRIPTION OF THE CERTIFICATES

General

     Each series of Certificates will represent the entire beneficial  ownership
interest in the Trust Fund created pursuant to the related Pooling and Servicing
Agreement.  As described in the related Prospectus Supplement,  the Certificates
of each series,  including the Offered  Certificates of such series, may consist
of one or more classes of Certificates that, among other things: (i) provide for
the accrual of interest on the Certificate Balance or Notional Amount thereof at
a fixed,  variable or adjustable  rate; (ii) constitute  Senior  Certificates or
Subordinate  Certificates;  (iii) constitute  Stripped Interest  Certificates or
Stripped  Principal  Certificates;  (iv) provide for  distributions  of interest
thereon or principal  thereof that commence only after the occurrence of certain
events,  such as the retirement of one or more other classes of  Certificates of
such series; (v) provide for distributions of principal thereof to be made, from
time to time or for designated  periods,  at a rate that is faster (and, in some
cases,  substantially  faster)  or slower  (and,  in some  cases,  substantially
slower) than the rate at which  payments or other  collections  of principal are
received on the  Mortgage  Assets in the related  Trust Fund;  (vi)  provide for
distributions of principal thereof to be made, subject to available funds, based
on a specified principal payment schedule or other methodology; or (vii) provide
for  distributions  based on collections  on the Mortgage  Assets in the related
Trust Fund attributable to Prepayment Premiums and Equity Participations.

     If  so  specified  in  the  related  Prospectus  Supplement,   a  class  of
Certificates may have two or more component parts,  each having  characteristics
that are  otherwise  described  herein as being  attributable  to  separate  and
distinct  classes.  For example,  a class of Certificates may have a Certificate
Balance on which it accrues  interest at a fixed,  variable or adjustable  rate.
Such class of Certificates may also have certain characteristics attributable to
Stripped  Interest  Certificates  insofar  as it may also  entitle  the  holders
thereof to distributions of interest accrued on a Notional Amount at a different
fixed,  variable or adjustable  rate. In addition,  a class of Certificates  may
accrue interest on one portion of its Certificate Balance at one fixed, variable
or  adjustable  rate and on  another  portion  of its  Certificate  Balance at a
different fixed, variable or adjustable rate.

     Each class of Offered  Certificates  of a series  will be issued in minimum
denominations  corresponding  to the  principal  balances or, in case of certain
classes  of  Stripped  Interest  Certificates  or REMIC  Residual  Certificates,
notional amounts or percentage  interests,  specified in the related  Prospectus
Supplement.  As  provided  in the  related  Prospectus  Supplement,  one or more
classes of Offered Certificates of any series may be issued in fully registered,
definitive form (such Certificates, "Definitive Certificates") or may be offered
in book-entry format (such Certificates,  "Book-Entry Certificates") through the
facilities  of DTC.  The  Offered  Certificates  of each  series  (if  issued as
Definitive  Certificates)  may  be  transferred  or  exchanged,  subject  to any
restrictions on transfer described in the related Prospectus Supplement,  at the
location specified in the related Prospectus Supplement,  without the payment of
any service charges,  other than any tax or other governmental charge payable in
connection  therewith.  Interests in a class of Book-Entry  Certificates will be
transferred   on  the   book-entry   records   of  DTC  and  its   participating
organizations.   If  so   specified  in  the  related   Prospectus   Supplement,
arrangements  may be made for  clearance  and  settlement  through  CEDEL  Bank,
Societe Anonyme, or the Euroclear System (in Europe) if they are participants in
DTC.

Distributions

     Distributions  on the  Certificates  of  each  series  will be made on each
Distribution  Date from the  Available  Distribution  Amount for such series and
such  Distribution  Date.  Unless otherwise  provided in the related  Prospectus
Supplement,  the "Available  Distribution Amount" for any series of Certificates
and any  Distribution  Date  will  refer to the total of all  payments  or other
collections  (or  advances  in lieu  thereof)  on,  under or in  respect  of the
Mortgage Assets and any other assets included in the related Trust Fund that are
available for distribution to the holders of Certificates of such series on such
date. The  particular  components of the Available  Distribution  Amount for any
series and Distribution Date will be more specifically  described in the related
Prospectus  Supplement.  In  general,  the  Distribution  Date for a  series  of
Certificates will be the 25th day of each month (or, if any such 25th day is not
a business  day, the next  succeeding  business  day),  commencing  in the month
immediately following the month in which such series of Certificates is issued.

     Except  as  otherwise  specified  in  the  related  Prospectus  Supplement,
distributions  on  the  Certificates  of  each  series  (other  than  the  final
distribution in retirement of any such  Certificate) will be made to the persons
in whose names such  Certificates are registered at the close of business on the
last  business  day of the month  preceding  the  month in which the  applicable
Distribution   Date  occurs  (the  "Record  Date"),   and  the  amount  of  each
distribution  will be  determined  as of the close of  business on the date (the
"Determination  Date")  specified  in the  related  Prospectus  Supplement.  All
distributions  with respect to each class of Certificates  on each  Distribution
Date will be allocated pro rata among the outstanding Certificates in such class
in proportion to the respective  Percentage  Interests  evidenced thereby unless
otherwise specified in the related Prospectus Supplement.  Payments will be made
either by wire  transfer  in  immediately  available  funds to the  account of a
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor,  if such  Certificateholder  has provided the person  required to make
such payments with wiring  instructions no later than the related Record Date or
such other date  specified  in the related  Prospectus  Supplement  (and,  if so
provided in the related  Prospectus  Supplement,  such  Certificateholder  holds
Certificates in the requisite amount or denomination  specified therein),  or by
check  mailed to the  address  of such  Certificateholder  as it  appears on the
Certificate  Register;   provided,  however,  that  the  final  distribution  in
retirement of any class of  Certificates  (whether  Definitive  Certificates  or
Book-Entry  Certificates)  will be made only upon  presentation and surrender of
such Certificates at the location specified in the notice to  Certificateholders
of such final distribution.  The undivided  percentage interest (the "Percentage
Interest")  represented by an Offered  Certificate of a particular class will be
equal to the percentage  obtained by dividing the initial  principal  balance or
notional  amount of such  Certificate  by the  initial  Certificate  Balance  or
Notional Amount of such class.

Distributions of Interest on the Certificates

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

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

Distributions of Principal of the Certificates

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

Distributions  on the  Certificates  in Respect  of  Prepayment  Premiums  or in
Respect of Equity Participations

     If so provided in the related Prospectus Supplement, Prepayment Premiums or
payments in respect of Equity  Participations  received on or in connection with
the Mortgage  Assets in any Trust Fund will be distributed on each  Distribution
Date to the holders of the class of  Certificates of the related series entitled
thereto  in  accordance  with  the  provisions   described  in  such  Prospectus
Supplement. Alternatively, such items may be retained by the Depositor or any of
its affiliates or by any other specified  person and/or may be excluded as Trust
Assets.

Allocation of Losses and Shortfalls

     The amount of any  losses or  shortfalls  in  collections  on the  Mortgage
Assets in any Trust Fund (to the  extent  not  covered or offset by draws on any
reserve fund or under any instrument of Credit  Support) will be allocated among
the respective classes of Certificates of the related series in the priority and
manner,  and subject to the  limitations,  specified  in the related  Prospectus
Supplement. As described in the related Prospectus Supplement,  such allocations
may be effected by (i) a reduction in the  entitlements  to interest  and/or the
Certificate  Balances of one or more such  classes of  Certificates  and/or (ii)
establishing  a priority of payments  among such  classes of  Certificates.  See
"Description of Credit Support".

Advances in Respect of Delinquencies

     If and to the extent provided in the related  Prospectus  Supplement,  if a
Trust Fund includes  Mortgage Loans, the Master Servicer,  the Special Servicer,
the Trustee,  any provider of Credit Support and/or any other  specified  person
may be obligated to advance, or have the option of advancing,  on or before each
Distribution  Date, from its or their own funds or from excess funds held in the
related  Certificate  Account  that are not part of the  Available  Distribution
Amount for the related series of  Certificates  for such  Distribution  Date, an
amount  up to the  aggregate  of any  payments  of  principal  (other  than  the
principal  portion of any balloon  payments) and interest that were due on or in
respect of such Mortgage Loans during the related Due Period and were delinquent
on the related Determination Date.

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

     If advances have been made by a Master Servicer,  Special Servicer, Trustee
or  other  entity  from  excess  funds in a  Certificate  Account,  such  Master
Servicer, Special Servicer, Trustee or other entity, as the case may be, will be
required to replace  such funds in such  Certificate  Account on or prior to any
future Distribution Date to the extent that funds in such Certificate Account on
such Distribution Date are less than payments required to be made to the related
series of  Certificateholders  on such  date.  If so  specified  in the  related
Prospectus  Supplement,  the obligation of a Master Servicer,  Special Servicer,
Trustee  or other  entity to make  advances  may be  secured  by a cash  advance
reserve  fund  or a  surety  bond.  If  applicable,  information  regarding  the
characteristics  of, and the  identity of any obligor on, any such surety  bond,
will be set forth in the related Prospectus Supplement.

     If and to the extent so provided in the related Prospectus Supplement,  any
entity making advances will be entitled to receive interest on certain or all of
such advances for a specified  period during which such advances are outstanding
at the rate  specified in such  Prospectus  Supplement,  and such entity will be
entitled to payment of such interest  periodically  from general  collections on
the Mortgage Loans in the related Trust Fund prior to any payment to the related
series of Certificateholders or as otherwise provided in the related Pooling and
Servicing Agreement and described in such Prospectus Supplement.

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

Reports to Certificateholders

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

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

     (ii) the  amount of such  distribution  to holders of such class of Offered
Certificates that was applied to pay Accrued Certificate Interest;

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

     (iv) the  amount,  if any,  by which  such  distribution  is less  than the
amounts to which holders of such class of Offered Certificates are entitled;

     (v) if the related Trust Fund includes Mortgage Loans, the aggregate amount
of advances included in such distribution;

     (vi) if the  related  Trust Fund  includes  Mortgage  Loans,  the amount of
servicing  compensation received by the related Master Servicer (and, if payable
directly  out of the  related  Trust  Fund,  by any  Special  Servicer  and  any
Sub-Servicer)  and,  if the  related  Trust  Fund  includes  MBS,  the amount of
administrative compensation received by the MBS Administrator;

     (vii) information  regarding the aggregate principal balance of the related
Mortgage Assets on or about such Distribution Date;

     (viii) if the  related  Trust Fund  includes  Mortgage  Loans,  information
regarding the number and aggregate principal balance of such Mortgage Loans that
are delinquent;

     (ix)  if the  related  Trust  Fund  includes  Mortgage  Loans,  information
regarding the aggregate amount of losses incurred and principal  repayments made
with respect to such Mortgage Loans during the related  Prepayment  Period (that
is,  the  specified  period,  generally  corresponding  in length to the  period
between  Distribution  Dates,  during which  prepayments  and other  unscheduled
collections  on the Mortgage Loans in the related Trust Fund must be received in
order to be distributed on a particular Distribution Date);

     (x) the Certificate Balance or Notional Amount, as the case may be, of such
class of  Certificates  at the  close of  business  on such  Distribution  Date,
separately  identifying  any reduction in such  Certificate  Balance or Notional
Amount due to the  allocation  of any losses in respect of the related  Mortgage
Assets,  any increase in such Certificate  Balance or Notional Amount due to the
allocation  of any  negative  amortization  in respect of the  related  Mortgage
Assets  and any  increase  in the  Certificate  Balance  of a class  of  Accrual
Certificates,  if any, in the event that Accrued  Certificate  Interest has been
added to such balance;

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

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

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

     (xiv)  the  amount of Credit  Support  being  afforded  by any  classes  of
Subordinate Certificates.

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

     Within a reasonable period of time after the end of each calendar year, the
Master Servicer,  Manager or Trustee for a series of  Certificates,  as the case
may be,  will be  required  to furnish to each person who at any time during the
calendar year was a holder of an Offered  Certificate of such series a statement
containing the information set forth in subclauses  (i)-(iii) above,  aggregated
for such  calendar  year or the  applicable  portion  thereof  during which such
person  was a  Certificateholder.  Such  obligation  will be deemed to have been
satisfied to the extent that  substantially  comparable  information is provided
pursuant to any requirements of the Code as are from time to time in force. See,
however, "-Book-Entry Registration and Definitive Certificates" below.

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

Voting Rights

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

     Certificateholders  will  generally  not have a right to vote,  except with
respect to required  consents to certain  amendments to the related  Pooling and
Servicing  Agreement  and  as  otherwise  specified  in the  related  Prospectus
Supplement. See "The Pooling and Servicing Agreements-Amendment". The holders of
specified  amounts of Certificates of a particular series will have the right to
act as a group to remove the  related  Trustee and also upon the  occurrence  of
certain events which if continuing  would  constitute an Event of Default on the
part of the related Master Servicer,  Special  Servicer or REMIC  Administrator.
See "The Pooling and  Servicing  Agreements-Events  of Default",  "-Rights  Upon
Event of Default" and "-Resignation and Removal of the Trustee".

Termination

     The  obligations  created by the Pooling and  Servicing  Agreement for each
series of Certificates  will terminate  following (i) the final payment or other
liquidation of the last Mortgage Asset subject thereto or the disposition of all
property acquired upon foreclosure of any Mortgage Loan subject thereto and (ii)
the payment (or provision for payment) to the  Certificateholders of that series
of all  amounts  required  to be paid  to them  pursuant  to  such  Pooling  and
Servicing  Agreement.  Written  notice of termination of a Pooling and Servicing
Agreement will be given to each Certificateholder of the related series, and the
final  distribution  will be made only upon  presentation  and  surrender of the
Certificates  of such series at the  location to be  specified  in the notice of
termination.

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

Book-Entry Registration and Definitive Certificates

     If so provided in the Prospectus  Supplement for a series of  Certificates,
one or more classes of the Offered  Certificates  of such series will be offered
in book-entry  format through the facilities of DTC, and each such class will be
represented by one or more global Certificates  registered in the name of DTC or
its  nominee.  

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

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

     DTC has no knowledge  of the actual  Certificate  Owners of the  Book-Entry
Certificates; DTC's records reflect only the identity of the Direct Participants
to whose accounts such  Certificates  are credited,  which may or may not be the
Certificate Owners. The Participants will remain responsible for keeping account
of their holdings on behalf of their customers.

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

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

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

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

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

                      THE POOLING AND SERVICING AGREEMENTS

General

     The  Certificates  of each series will be issued  pursuant to a Pooling and
Servicing  Agreement.  In  general,  the  parties  to a  Pooling  and  Servicing
Agreement  will include the Depositor,  the Trustee,  the Master  Servicer,  the
Special Servicer and, if one or more REMIC elections have been made with respect
to the Trust Fund,  the REMIC  Administrator.  However,  a Pooling and Servicing
Agreement  that relates to a Trust Fund that  includes MBS may include a Manager
as a party,  but may not include a Master  Servicer,  Special  Servicer or other
servicer as a party.  All parties to each Pooling and Servicing  Agreement under
which  Certificates  of a series are issued  will be  identified  in the related
Prospectus Supplement.  If so specified in the related Prospectus Supplement, an
affiliate  of the  Depositor,  or the  Mortgage  Asset  Seller  or an  affiliate
thereof, may perform the functions of Master Servicer, Special Servicer, Manager
or REMIC  Administrator.  If so specified in the related Prospectus  Supplement,
the Master  Servicer  may also perform the duties of Special  Servicer,  and the
Master Servicer, the Special Servicer or the Trustee may also perform the duties
of REMIC  Administrator.  Any party to a Pooling and Servicing  Agreement or any
affiliate thereof may own Certificates issued thereunder;  however,  except with
respect to required  consents to certain  amendments  to a Pooling and Servicing
Agreement,  Certificates  issued thereunder that are held by the Master Servicer
or Special Servicer for the related Series will not be allocated Voting Rights.

     A form of a pooling and servicing agreement has been filed as an exhibit to
the  Registration  Statement of which this  Prospectus is a part.  However,  the
provisions of each Pooling and Servicing  Agreement will vary depending upon the
nature of the Certificates to be issued thereunder and the nature of the related
Trust Fund. The following  summaries describe certain provisions that may appear
in a Pooling and  Servicing  Agreement  under which  Certificates  that evidence
interests in Mortgage  Loans will be issued.  The  Prospectus  Supplement  for a
series of  Certificates  will describe any provision of the related  Pooling and
Servicing  Agreement  that  materially  differs  from  the  description  thereof
contained in this  Prospectus  and, if the related Trust Fund includes MBS, will
summarize all of the material  provisions  of the related  Pooling and Servicing
Agreement.  The  summaries  herein do not purport to be complete and are subject
to, and are qualified in their  entirety by reference to, all of the  provisions
of the Pooling and Servicing  Agreement for each series of Certificates  and the
description  of  such  provisions  in the  related  Prospectus  Supplement.  The
Depositor  will provide a copy of the Pooling and Servicing  Agreement  (without
exhibits) that relates to any series of Certificates without charge upon written
request  of a holder of a  Certificate  of such  series  addressed  to it at its
principal executive offices specified herein under "The Depositor".

Assignment of Mortgage Loans; Repurchases

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

     In  addition,   unless  otherwise   specified  in  the  related  Prospectus
Supplement,  the  Depositor  will,  as to each Mortgage Loan to be included in a
Trust Fund, deliver,  or cause to be delivered,  to the related Trustee (or to a
custodian  appointed  by the  Trustee  as  described  below) the  Mortgage  Note
endorsed,  without recourse, either in blank or to the order of such Trustee (or
its nominee),  the Mortgage with evidence of recording indicated thereon (except
for any Mortgage not returned from the public recording  office),  an assignment
of the Mortgage in blank or to the Trustee (or its nominee) in recordable  form,
together  with any  intervening  assignments  of the Mortgage  with  evidence of
recording  thereon  (except for any such assignment not returned from the public
recording  office),  and, if  applicable,  any riders or  modifications  to such
Mortgage Note and Mortgage,  together with certain other documents at such times
as set forth in the related Pooling and Servicing  Agreement.  Such  assignments
may be blanket assignments covering Mortgages on Mortgaged Properties located in
the same county,  if permitted by law.  Notwithstanding  the foregoing,  a Trust
Fund  may  include  Mortgage  Loans  where  the  original  Mortgage  Note is not
delivered to the Trustee if the Depositor  delivers,  or causes to be delivered,
to the related Trustee (or such custodian) a copy or a duplicate original of the
Mortgage Note,  together with an affidavit  certifying that the original thereof
has been lost or destroyed.  In addition,  if the Depositor cannot deliver, with
respect to any Mortgage Loan, the Mortgage or any  intervening  assignment  with
evidence of recording  thereon  concurrently  with the execution and delivery of
the related  Pooling and  Servicing  Agreement  because of a delay caused by the
public recording office,  the Depositor will deliver,  or cause to be delivered,
to the related Trustee (or such custodian) a true and correct  photocopy of such
Mortgage or assignment as submitted for  recording.  The Depositor will deliver,
or cause to be  delivered,  to the  related  Trustee  (or such  custodian)  such
Mortgage or  assignment  with  evidence of  recording  indicated  thereon  after
receipt  thereof  from the public  recording  office.  If the  Depositor  cannot
deliver,  with respect to any  Mortgage  Loan,  the Mortgage or any  intervening
assignment with evidence of recording  thereon  concurrently  with the execution
and  delivery  of the related  Pooling  and  Servicing  Agreement  because  such
Mortgage or assignment has been lost, the Depositor will deliver, or cause to be
delivered,  to the  related  Trustee  (or such  custodian)  a true  and  correct
photocopy of such  Mortgage or assignment  with  evidence of recording  thereon.
Unless otherwise specified in the related Prospectus Supplement,  assignments of
Mortgage  to the Trustee (or its  nominee)  will be recorded in the  appropriate
public  recording  office,  except in states  where,  in the  opinion of counsel
acceptable  to the  Trustee,  such  recording  is not  required  to protect  the
Trustee's  interests  in the Mortgage  Loan against the claim of any  subsequent
transferee or any successor to or creditor of the Depositor or the originator of
such Mortgage Loan.

     The Trustee  (or a  custodian  appointed  by the  Trustee)  for a series of
Certificates will be required to review the Mortgage Loan documents delivered to
it within a specified period of days after receipt thereof,  and the Trustee (or
such  custodian)  will  hold such  documents  in trust  for the  benefit  of the
Certificateholders  of such series.  Unless  otherwise  specified in the related
Prospectus Supplement, if any such document is found to be missing or defective,
and such  omission  or  defect,  as the case may be,  materially  and  adversely
affects the  interests  of the  Certificateholders  of the related  series,  the
Trustee (or such custodian) will be required to notify the Master Servicer,  the
Special Servicer and the Depositor,  and one of such persons will be required to
notify the relevant  Mortgage  Asset Seller.  In that case,  and if the Mortgage
Asset Seller  cannot  deliver the document or cure the defect within a specified
number of days after receipt of such notice, then, except as otherwise specified
below or in the related Prospectus Supplement, the Mortgage Asset Seller will be
obligated to  repurchase  the related  Mortgage Loan from the Trustee at a price
generally equal to the unpaid principal  balance thereof,  together with accrued
but unpaid interest through a date on or about the date of purchase,  or at such
other price as will be specified in the related  Prospectus  Supplement  (in any
event, the "Purchase Price"). If so provided in the Prospectus  Supplement for a
series of  Certificates,  a Mortgage  Asset Seller,  in lieu of  repurchasing  a
Mortgage Loan as to which there is missing or defective loan documentation, will
have the option,  exercisable upon certain  conditions and/or within a specified
period after initial  issuance of such series of  Certificates,  to replace such
Mortgage  Loan  with  one or more  other  mortgage  loans,  in  accordance  with
standards that will be described in the Prospectus Supplement.  Unless otherwise
specified in the related Prospectus Supplement,  this repurchase or substitution
obligation will constitute the sole remedy to holders of the Certificates of any
series or to the  related  Trustee  on their  behalf for  missing  or  defective
Mortgage Loan  documentation,  and neither the Depositor  nor,  unless it is the
Mortgage  Asset  Seller,  the Master  Servicer or the Special  Servicer  will be
obligated  to purchase  or replace a Mortgage  Loan if a Mortgage  Asset  Seller
defaults on its obligation to do so.

     The  Trustee  will  be  authorized  at any  time  to  appoint  one or  more
custodians pursuant to a custodial agreement to hold title to the Mortgage Loans
in any Trust Fund and to maintain  possession of and, if  applicable,  to review
the documents  relating to such Mortgage  Loans, in any case as the agent of the
Trustee.  The  identity of any such  custodian  to be  appointed  on the date of
initial issuance of the Certificates will be set forth in the related Prospectus
Supplement. Any such custodian may be an affiliate of the Depositor.

Representations and Warranties; Repurchases

     Unless  otherwise  provided in the  Prospectus  Supplement  for a series of
Certificates,  the  Depositor  will,  with respect to each  Mortgage Loan in the
related  Trust Fund,  make or assign,  or cause to be made or assigned,  certain
representations  and  warranties  (the person  making such  representations  and
warranties,  the  "Warranting  Party")  covering,  by way of  example:  (i)  the
accuracy of the  information set forth for such Mortgage Loan on the schedule of
Mortgage  Loans  appearing  as an exhibit to the related  Pooling and  Servicing
Agreement; (ii) the enforceability of the related Mortgage Note and Mortgage and
the  existence  of title  insurance  insuring  the lien  priority of the related
Mortgage;  (iii)  the  Warranting  Party's  title to the  Mortgage  Loan and the
authority  of the  Warranting  Party to sell  the  Mortgage  Loan;  and (iv) the
payment  status of the  Mortgage  Loan.  It is  expected  that in most cases the
Warranting  Party will be the Mortgage  Asset Seller;  however,  the  Warranting
Party may also be an affiliate of the Mortgage Asset Seller, the Depositor or an
affiliate of the Depositor, the Master Servicer, the Special Servicer or another
person  acceptable to the  Depositor.  The Warranting  Party,  if other than the
Mortgage Asset Seller, will be identified in the related Prospectus Supplement.

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

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

Collection and Other Servicing Procedures

     Unless otherwise specified in the related Prospectus Supplement, the Master
Servicer and the Special  Servicer for any  Mortgage  Pool,  directly or through
Sub-Servicers,  will each be obligated  under the related  Pooling and Servicing
Agreement to service and administer the Mortgage Loans in such Mortgage Pool for
the benefit of the related Certificateholders, in accordance with applicable law
and  further  in  accordance  with  the  terms  of such  Pooling  and  Servicing
Agreement,  such Mortgage Loans and any instrument of Credit Support included in
the related Trust Fund.  Subject to the foregoing,  the Master  Servicer and the
Special  Servicer  will  each have full  power and  authority  to do any and all
things in connection  with such  servicing and  administration  that it may deem
necessary and desirable.

     As part  of its  servicing  duties,  each of the  Master  Servicer  and the
Special  Servicer  will be  required to make  reasonable  efforts to collect all
payments called for under the terms and provisions of the Mortgage Loans that it
services and will be obligated to follow such collection  procedures as it would
follow with respect to mortgage loans that are comparable to such Mortgage Loans
and held for its own account,  provided (i) such  procedures are consistent with
the terms of the related Pooling and Servicing  Agreement and (ii) do not impair
recovery under any  instrument of Credit  Support  included in the related Trust
Fund.  Consistent  with the  foregoing,  the  Master  Servicer  and the  Special
Servicer will each be permitted,  in its discretion,  unless otherwise specified
in the related  Prospectus  Supplement,  to waive any Prepayment  Premium,  late
payment charge or other charge in connection with any Mortgage Loan.

     The Master  Servicer and the Special  Servicer  for any Trust Fund,  either
separately or jointly, directly or through Sub-Servicers,  will also be required
to perform as to the Mortgage  Loans in such Trust Fund various other  customary
functions of a servicer of comparable  loans,  including  maintaining  escrow or
impound accounts, if required under the related Pooling and Servicing Agreement,
for payment of taxes,  insurance  premiums,  ground rents and similar items,  or
otherwise  monitoring the timely  payment of those items;  attempting to collect
delinquent  payments;   supervising  foreclosures;   negotiating  modifications;
conducting  property  inspections  on a periodic or other  basis;  managing  (or
overseeing the management  of) Mortgaged  Properties  acquired on behalf of such
Trust Fund through foreclosure,  deed-in-lieu of foreclosure or otherwise (each,
an "REO Property");  and maintaining servicing records relating to such Mortgage
Loans.  The related  Prospectus  Supplement  will specify when and the extent to
which servicing of a Mortgage Loan is to be transferred from the Master Servicer
to the Special  Servicer.  In  general,  and  subject to the  discussion  in the
related  Prospectus  Supplement,  a Special Servicer will be responsible for the
servicing  and  administration  of: (i) Mortgage  Loans that are  delinquent  in
respect of a specified number of scheduled  payments;  (ii) Mortgage Loans as to
which  the  related  borrower  has  entered  into or  consented  to  bankruptcy,
appointment of a receiver or conservator or similar  insolvency  proceeding,  or
the  related  borrower  has become  the  subject of a decree or order for such a
proceeding  which shall have  remained in force  undischarged  or unstayed for a
specified  number of days;  and (iii) REO  Properties.  If so  specified  in the
related  Prospectus  Supplement,  a Pooling  and  Servicing  Agreement  also may
provide that if a default on a Mortgage Loan has occurred or, in the judgment of
the related Master Servicer,  a payment default is reasonably  foreseeable,  the
related Master Servicer may elect to transfer the servicing thereof, in whole or
in part,  to the related  Special  Servicer.  Unless  otherwise  provided in the
related  Prospectus  Supplement,  when the  circumstances  no  longer  warrant a
Special Servicer's  continuing to service a particular  Mortgage Loan (e.g., the
related  borrower  is  paying in  accordance  with the  forbearance  arrangement
entered  into  between  the  Special  Servicer  and such  borrower),  the Master
Servicer will resume the servicing  duties with respect  thereto.  If and to the
extent provided in the related Pooling and Servicing  Agreement and described in
the related  Prospectus  Supplement,  a Special  Servicer  may  perform  certain
limited  duties in respect of  Mortgage  Loans for which the Master  Servicer is
primarily  responsible   (including,   if  so  specified,   performing  property
inspections  and evaluating  financial  statements);  and a Master  Servicer may
perform  certain  limited  duties in respect of any Mortgage  Loan for which the
Special  Servicer  is  primarily  responsible   (including,   if  so  specified,
continuing  to  receive  payments  on  such  Mortgage  Loan  (including  amounts
collected by the Special Servicer),  making certain calculations with respect to
such Mortgage Loan and making  remittances and preparing  certain reports to the
Trustee and/or  Certificateholders  with respect to such Mortgage  Loan.  Unless
otherwise  specified in the related Prospectus  Supplement,  the Master Servicer
will be  responsible  for filing and  settling  claims in respect of  particular
Mortgage  Loans  under  any  applicable   instrument  of  Credit  Support.   See
"Description of Credit Support".

     A mortgagor's failure to make required Mortgage Loan payments may mean that
operating  income is  insufficient  to service the mortgage debt, or may reflect
the  diversion  of that income  from the  servicing  of the  mortgage  debt.  In
addition,  a mortgagor that is unable to make Mortgage Loan payments may also be
unable to make timely  payment of taxes and otherwise to maintain and insure the
related  Mortgaged  Property.  In general,  the related Special Servicer will be
required to monitor any Mortgage Loan that is in default,  evaluate  whether the
causes  of  the  default  can be  corrected  over a  reasonable  period  without
significant impairment of the value of the related Mortgaged Property,  initiate
corrective  action in cooperation with the Mortgagor if cure is likely,  inspect
the related Mortgaged Property and take such other actions as it deems necessary
and  appropriate.  A  significant  period of time may elapse  before the Special
Servicer is able to assess the success of any such corrective action or the need
for additional initiatives.  The time within which the Special Servicer can make
the  initial  determination  of  appropriate  action,  evaluate  the  success of
corrective  action,  develop  additional   initiatives,   institute  foreclosure
proceedings and actually  foreclose (or accept a deed to a Mortgaged Property in
lieu of foreclosure) on behalf of the  Certificateholders  of the related series
may vary considerably  depending on the particular  Mortgage Loan, the Mortgaged
Property,  the  mortgagor,  the  presence of an  acceptable  party to assume the
Mortgage Loan and the laws of the  jurisdiction in which the Mortgaged  Property
is located. If a mortgagor files a bankruptcy petition, the Special Servicer may
not be permitted to accelerate the maturity of the Mortgage Loan or to foreclose
on the  related  Mortgaged  Property  for a  considerable  period  of time.  See
"Certain Legal Aspects of Mortgage Loans-Bankruptcy Laws."

     Mortgagors  may,  from  time  to  time,  request  partial  releases  of the
Mortgaged Properties,  easements, consents to alteration or demolition and other
similar matters.  In general,  the Master Servicer may approve such a request if
it has  determined,  exercising  its business  judgment in  accordance  with the
applicable servicing standard,  that such approval will not adversely affect the
security  for, or the timely and full  collectability  of, the related  Mortgage
Loan. Any fee collected by the Master  Servicer for processing such request will
be retained by the Master Servicer as additional servicing compensation.

     In the case of  Mortgage  Loans  secured  by  junior  liens on the  related
Mortgaged  Properties,  unless  otherwise  provided  in the  related  Prospectus
Supplement,  the Master Servicer will be required to file (or cause to be filed)
of record a request for notice of any action by a superior  lienholder under the
Senior  Lien  for  the  protection  of the  related  Trustee's  interest,  where
permitted by local law and whenever applicable state law does not require that a
junior  lienholder be named as a party  defendant in foreclosure  proceedings in
order to  foreclose  such  junior  lienholder's  equity  of  redemption.  Unless
otherwise  specified in the related Prospectus  Supplement,  the Master Servicer
also will be  required  to notify  any  superior  lienholder  in  writing of the
existence  of the  Mortgage  Loan and  request  notification  of any  action (as
described below) to be taken against the mortgagor or the Mortgaged  Property by
the superior  lienholder.  If the Master  Servicer is notified that any superior
lienholder has accelerated or intends to accelerate the  obligations  secured by
the related  Senior Lien,  or has declared or intends to declare a default under
the mortgage or the promissory note secured thereby,  or has filed or intends to
file an election  to have the related  Mortgaged  Property  sold or  foreclosed,
then,  unless  otherwise  specified in the related  Prospectus  Supplement,  the
Master  Servicer  and the Special  Servicer  will each be  required to take,  on
behalf of the related Trust Fund,  whatever actions are necessary to protect the
interests of the related  Certificateholders  and/or to preserve the security of
the related Mortgage Loan,  subject to the application of the REMIC  Provisions.
Unless  otherwise  specified in the related  Prospectus  Supplement,  the Master
Servicer or Special  Servicer,  as  applicable,  will be required to advance the
necessary  funds to cure the  default  or  reinstate  the Senior  Lien,  if such
advance  is in the best  interests  of the  related  Certificateholders  and the
Master Servicer or Special Servicer, as applicable, determines such advances are
recoverable out of payments on or proceeds of the related Mortgage Loan.

Sub-Servicers

     A  Master   Servicer  or  Special   Servicer  may  delegate  its  servicing
obligations  in respect of the  Mortgage  Loans  servced  thereby to one or more
third-party servicers (each, a "Sub-Servicer");  provided that, unless otherwise
specified in the related Prospectus Supplement,  such Master Servicer or Special
Servicer  will  remain   obligated  under  the  related  Pooling  and  Servicing
Agreement.  A Sub-Servicer for any series of Certificates may be an affiliate of
the Depositor.  Unless otherwise provided in the related Prospectus  Supplement,
each  sub-servicing  agreement  between a Master  Servicer and a Sub-Servicer (a
"Sub-Servicing Agreement") must provide for servicing of the applicable Mortgage
Loans  consistent with the related Pooling and Servicing  Agreement.  The Master
Servicer and Special Servicer in respect of any Mortgage Asset Pool will each be
required to monitor the  performance  of  Sub-Servicers  retained by it and will
have the right to remove a Sub-Servicer  retained by it at any time it considers
such removal to be in the best interests of Certificateholders.

     Unless otherwise  provided in the related Prospectus  Supplement,  a Master
Servicer or Special  Servicer  will be solely  liable for all fees owed by it to
any  Sub-Servicer,  irrespective  of whether  the Master  Servicer's  or Special
Servicer's  compensation pursuant to the related Pooling and Servicing Agreement
is  sufficient  to pay such fees.  Each  Sub-Servicer  will be reimbursed by the
Master  Servicer or Special  Servicer,  as the case may be, that retained it for
certain  expenditures  which it makes,  generally to the same extent such Master
Servicer or Special  Servicer would be reimbursed  under a Pooling and Servicing
Agreement.  See "-Certificate Account" and "-Servicing  Compensation and Payment
of Expenses".

Certificate Account

     General. The Master Servicer, the Trustee and/or the Special Servicer will,
as to each Trust Fund that includes  Mortgage  Loans,  establish and maintain or
cause to be established and maintained the  corresponding  Certificate  Account,
which will be  established  so as to comply  with the  standards  of each Rating
Agency  that has rated any one or more  classes of  Certificates  of the related
series.  A Certificate  Account may be maintained  as an  interest-bearing  or a
noninterest-bearing  account and the funds held therein may be invested  pending
each succeeding  Distribution  Date in United States  government  securities and
other  obligations  that are acceptable to each Rating Agency that has rated any
one  or  more  classes  of  Certificates  of  the  related  series   ("Permitted
Investments").  Unless otherwise provided in the related Prospectus  Supplement,
any interest or other income  earned on funds in a  Certificate  Account will be
paid to the related Master  Servicer,  Trustee or Special Servicer as additional
compensation.  A Certificate  Account may be maintained  with the related Master
Servicer,  Special  Servicer,  Trustee  or  Mortgage  Asset  Seller  or  with  a
depository  institution  that is an affiliate of any of the  foregoing or of the
Depositor, provided that it complies with applicable Rating Agency standards. If
permitted by the applicable Rating Agency or Agencies, a Certificate Account may
contain  funds  relating  to more  than  one  series  of  mortgage  pass-through
certificates and may contain other funds representing payments on mortgage loans
owned by the related Master  Servicer or Special  Servicer or serviced by either
on behalf of others.

     Deposits.  Unless  otherwise  provided in the related Pooling and Servicing
Agreement  and  described in the related  Prospectus  Supplement,  the following
payments and collections received or made by the Master Servicer, the Trustee or
the Special Servicer  subsequent to the Cut-off Date (other than payments due on
or before the Cut-off Date) are to be deposited in the  Certificate  Account for
each Trust Fund that includes Mortgage Loans,  within a certain period following
receipt (in the case of collections  on or in respect of the Mortgage  Loans) or
otherwise as provided in the related Pooling and Servicing Agreement:

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

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

     (iii) all  proceeds  received  under any hazard,  title or other  insurance
policy  that  provides  coverage  with  respect to a  Mortgaged  Property or the
related Mortgage Loan or in connection with the full or partial  condemnation of
a Mortgaged  Property  (other than proceeds  applied to the  restoration  of the
property  or released to the related  borrower)  (collectively,  "Insurance  and
Condemnation   Proceeds")  and  all  other  amounts  received  and  retained  in
connection with the liquidation of defaulted Mortgage Loans or property acquired
in respect  thereof,  by foreclosure or otherwise  (such amounts,  together with
those amounts listed in clause (vii) below,  "Liquidation  Proceeds"),  together
with the net operating  income (less  reasonable  reserves for future  expenses)
derived from the  operation of any  Mortgaged  Properties  acquired by the Trust
Fund through foreclosure or otherwise;

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

     (v) any  advances  made with respect to  delinquent  scheduled  payments of
principal and interest on the Mortgage Loans;

     (vi) any amounts paid under any Cash Flow Agreement;

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

     (viii) to the  extent  that any such item  does not  constitute  additional
servicing compensation to the Master Servicer or the Special Servicer and is not
otherwise retained by the Depositor or another specified person, any payments on
account of modification or assumption  fees,  late payment  charges,  Prepayment
Premiums or Equity Participations with respect to the Mortgage Loans;

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

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

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

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

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

     (ii) to pay the Master Servicer or the Special  Servicer any servicing fees
not  previously  retained  thereby,  such payment to be made out of payments and
other collections of interest on the particular  Mortgage Loans as to which such
fees were earned;

     (iii) to reimburse the Master  Servicer,  the Special Servicer or any other
specified person for unreimbursed  advances of delinquent  scheduled payments of
principal and interest made by it, and certain  unreimbursed  servicing expenses
incurred by it, with respect to Mortgage  Loans in the Trust Fund and properties
acquired in respect thereof,  such  reimbursement to be made out of amounts that
represent late payments collected on the particular Mortgage Loans,  Liquidation
Proceeds and Insurance and  Condemnation  Proceeds  collected on the  particular
Mortgage  Loans and  properties,  and net  income  collected  on the  particular
properties,  with respect to which such advances were made or such expenses were
incurred or out of amounts  drawn under any form of Credit  Support with respect
to such  Mortgage  Loans and  properties,  or if in the  judgment  of the Master
Servicer,  the  Special  Servicer  or such other  person,  as  applicable,  such
advances  and/or  expenses  will not be  recoverable  from  such  amounts,  such
reimbursement  to be made from amounts  collected on other Mortgage Loans in the
same Trust Fund or, if and to the extent so provided by the related  Pooling and
Servicing  Agreement and described in the related  Prospectus  Supplement,  only
from that  portion of amounts  collected  on such other  Mortgage  Loans that is
otherwise  distributable  on one or more classes of Subordinate  Certificates of
the related series;

     (iv) if and to the extent described in the related  Prospectus  Supplement,
to pay the Master  Servicer,  the Special Servicer or any other specified person
interest  accrued on the advances  and  servicing  expenses  described in clause
(iii) above incurred by it while such remain outstanding and unreimbursed;

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

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

     (vii) if and to the extent described in the related Prospectus  Supplement,
to pay the fees of the  Trustee,  the REMIC  Administrator  and any  provider of
Credit Support;

     (viii) if and to the extent described in the related Prospectus Supplement,
to reimburse prior draws on any form of Credit Support;

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

     (x) to pay any servicing  expenses not otherwise required to be advanced by
the Master Servicer, the Special Servicer or any other specified person;

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

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

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

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

Modifications, Waivers and Amendments of Mortgage Loans

     The Master  Servicer  and the  Special  Servicer  may each agree to modify,
waive  or  amend  any  term of any  Mortgage  Loan  serviced  by it in a  manner
consistent  with  the  applicable  Servicing  Standard;  provided  that,  unless
otherwise  set forth in the related  Prospectus  Supplement,  the  modification,
waiver or  amendment  (i) will not affect the amount or timing of any  scheduled
payments of principal or interest on the  Mortgage  Loan,  (ii) will not, in the
judgment of the Master  Servicer or the  Special  Servicer,  as the case may be,
materially impair the security for the Mortgage Loan or reduce the likelihood of
timely  payment of amounts due thereon and (iii) will not  adversely  affect the
coverage under any applicable  instrument of Credit  Support.  Unless  otherwise
provided in the related  Prospectus  Supplement,  the Special  Servicer also may
agree to any other modification,  waiver or amendment if, in its judgment, (i) a
material  default on the  Mortgage  Loan has  occurred  or a payment  default is
imminent,  (ii) such  modification,  waiver or amendment is reasonably likely to
produce a greater  recovery  with  respect to the  Mortgage  Loan,  taking  into
account  the time  value  of  money,  than  would  liquidation  and  (iii)  such
modification,  waiver or amendment will not adversely  affect the coverage under
any applicable instrument of Credit Support.

Realization Upon Defaulted Mortgage Loans

     If a default on a Mortgage Loan has occurred or, in the Special  Servicer's
judgment, a payment default is imminent,  the Special Servicer, on behalf of the
Trustee, may at any time institute foreclosure  proceedings,  exercise any power
of sale contained in the related Mortgage, obtain a deed in lieu of foreclosure,
or otherwise  acquire title to the related Mortgaged  Property,  by operation of
law  or  otherwise.   Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  the  Special  Servicer  may  not,  however,  acquire  title  to any
Mortgaged  Property,  have a receiver  of rents  appointed  with  respect to any
Mortgaged  Property  or take any other  action  with  respect  to any  Mortgaged
Property that would cause the Trustee,  for the benefit of the related series of
Certificateholders, or any other specified person to be considered to hold title
to, to be a  "mortgagee-in-possession"  of, or to be an "owner" or an "operator"
of such Mortgaged  Property within the meaning of certain federal  environmental
laws, unless the Special Servicer has previously received a report prepared by a
person who  regularly  conducts  environmental  audits  (which report will be an
expense of the Trust Fund) and either:

          (i) such  report  indicates  that  (a) the  Mortgaged  Property  is in
     compliance with applicable environmental laws and regulations and (b) there
     are no circumstances or conditions  present at the Mortgaged  Property that
     have  resulted  in any  contamination  for  which  investigation,  testing,
     monitoring,  containment,  clean-up or remediation  could be required under
     any applicable environmental laws and regulations; or

          (ii) the Special Servicer,  based solely (as to environmental  matters
     and related costs) on the information set forth in such report,  determines
     that taking such actions as are necessary to bring the  Mortgaged  Property
     into compliance with applicable  environmental  laws and regulations and/or
     taking the actions  contemplated  by clause  (i)(b)  above,  is  reasonably
     likely to produce a greater recovery, taking into account the time value of
     money, than not taking such actions. See "Certain Legal Aspects of Mortgage
     Loans-Environmental Considerations".

     A Pooling and  Servicing  Agreement may grant to the Master  Servicer,  the
Special  Servicer,  a provider of Credit Support and/or the holder or holders of
certain  classes of the related series of  Certificates a right of first refusal
to purchase from the Trust Fund, at a predetermined  price (which,  if less than
the Purchase Price, will be specified in the related Prospectus Supplement), any
Mortgage  Loan  as to  which  a  specified  number  of  scheduled  payments  are
delinquent.  In addition,  unless otherwise  specified in the related Prospectus
Supplement,  the Special Servicer may offer to sell any defaulted  Mortgage Loan
if and  when  the  Special  Servicer  determines,  consistent  with  its  normal
servicing procedures,  that such a sale would produce a greater recovery, taking
into  account  the time value of money,  than would  liquidation  of the related
Mortgaged  Property.  In the absence of any such sale, the Special Servicer will
generally be required to proceed against the related Mortgaged Property, subject
to the discussion above.

     Unless otherwise provided in the related Prospectus Supplement, if title to
any Mortgaged  Property is acquired by a Trust Fund as to which a REMIC election
has been  made,  the  Special  Servicer,  on behalf of the Trust  Fund,  will be
required to sell the Mortgaged Property prior to the close of the third calendar
year following the year the Trust Fund acquired such Mortgaged Property,  unless
(i) the Internal Revenue Service (the "IRS") grants an extension of time to sell
such property or (ii) the Trustee receives an opinion of independent  counsel to
the effect that the holding of the property by the Trust Fund beyond such period
will not result in the  imposition of a tax on the Trust Fund or cause the Trust
Fund (or any designated portion thereof) to fail to qualify as a REMIC under the
Code at any time that any Certificate is  outstanding.  Subject to the foregoing
and any other  tax-related  limitations,  the Special Servicer will generally be
required to attempt to sell any Mortgaged Property so acquired on the same terms
and conditions it would if it were the owner.  Unless otherwise  provided in the
related Prospectus Supplement, if title to any Mortgaged Property is acquired by
a Trust Fund as to which a REMIC  election has been made,  the Special  Servicer
will also be required to ensure that the Mortgaged  Property is  administered so
that it constitutes  "foreclosure  property"  within the meaning of Code Section
860G(a)(8)  at all times,  that the sale of such property does not result in the
receipt by the Trust Fund of any income from nonpermitted assets as described in
Code  Section  860F(a)(2)(B),  and that the Trust  Fund does not derive any "net
income  from  foreclosure   property",   within  the  meaning  of  Code  Section
860G(c)(2),  with respect to such property if another  method of earning  income
thereon  would  produce a higher  after-tax  return.  If the Trust Fund acquires
title to any Mortgaged  Property,  the Special Servicer,  on behalf of the Trust
Fund, may retain an independent  contractor to manage and operate such property.
The  retention  of an  independent  contractor,  however,  will not  relieve the
Special Servicer of its obligation to manage such Mortgaged Property as required
under the related Pooling and Servicing Agreement.

     If Liquidation Proceeds collected with respect to a defaulted Mortgage Loan
are less than the outstanding  principal balance of the defaulted  Mortgage Loan
plus interest accrued thereon plus the aggregate amount of reimbursable expenses
incurred by the Special  Servicer  and/or the Master Servicer in connection with
such Mortgage  Loan,  then, to the extent that such  shortfall is not covered by
any instrument or fund constituting Credit Support,  the Trust Fund will realize
a loss in the amount of such shortfall.  The Special  Servicer and/or the Master
Servicer  will be  entitled to  reimbursement  out of the  Liquidation  Proceeds
recovered on any defaulted  Mortgage  Loan,  prior to the  distribution  of such
Liquidation Proceeds to  Certificateholders,  any and all amounts that represent
unpaid  servicing  compensation  in respect of the Mortgage  Loan,  unreimbursed
servicing   expenses  incurred  with  respect  to  the  Mortgage  Loan  and  any
unreimbursed  advances of delinquent  payments made with respect to the Mortgage
Loan.  In  addition,  if and to the extent set forth in the  related  Prospectus
Supplement,  amounts otherwise  distributable on the Certificates may be further
reduced by interest  payable to the Master Servicer  and/or Special  Servicer on
such servicing expenses and advances.

     If any Mortgaged Property suffers damage such that the proceeds, if any, of
the  related  hazard  insurance  policy are  insufficient  to restore  fully the
damaged  property,  neither the Special Servicer nor the Master Servicer will be
required to expend its own funds to effect such  restoration  unless (and to the
extent  not  otherwise  provided  in  the  related  Prospectus   Supplement)  it
determines   (i)  that  such   restoration   will   increase   the  proceeds  to
Certificateholders  on liquidation of the Mortgage Loan after  reimbursement  of
the  Special  Servicer  or the  Master  Servicer,  as the case  may be,  for its
expenses  and (ii) that such  expenses  will be  recoverable  by it from related
Insurance and Condemnation  Proceeds,  Liquidation Proceeds and/or amounts drawn
on any instrument or fund constituting Credit Support.

Hazard Insurance Policies

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling and Servicing Agreement will require the Master Servicer (or the Special
Servicer  with respect to Mortgage  Loans  serviced  thereby) to use  reasonable
efforts to cause each  Mortgage  Loan  borrower to  maintain a hazard  insurance
policy that provides for such coverage as is required under the related Mortgage
or, if the  Mortgage  permits the holder  thereof to dictate to the borrower the
insurance  coverage to be maintained  on the related  Mortgaged  Property,  such
coverage as is consistent  with the Master  Servicer's  (or Special  Servicer's)
normal  servicing   procedures.   Unless  otherwise  specified  in  the  related
Prospectus Supplement, such coverage generally will be in an amount equal to the
lesser of the principal  balance owing on such Mortgage Loan and the replacement
cost of the related  Mortgaged  Property.  The ability of a Master  Servicer (or
Special  Servicer) to assure that hazard  insurance  proceeds are  appropriately
applied may be dependent upon its being named as an additional insured under any
hazard  insurance policy and under any other insurance policy referred to below,
or upon the extent to which information  concerning  covered losses is furnished
by borrowers.  All amounts  collected by a Master Servicer (or Special Servicer)
under any such policy  (except for amounts to be applied to the  restoration  or
repair of the Mortgaged  Property or released to the borrower in accordance with
the Master Servicer's (or Special Servicer's) normal servicing procedures and/or
to the terms and  conditions of the related  Mortgage and Mortgage Note) will be
deposited  in  the  related  Certificate  Account.  The  Pooling  and  Servicing
Agreement may provide that the Master Servicer (or Special Servicer) may satisfy
its obligation to cause each borrower to maintain such a hazard insurance policy
by maintaining a blanket policy  insuring  against hazard losses on the Mortgage
Loans in a Trust Fund. If such blanket policy contains a deductible  clause, the
Master  Servicer  (or  Special  Servicer)  will be  required,  in the event of a
casualty covered by such blanket policy,  to deposit in the related  Certificate
Account all  additional  sums that would have been  deposited  therein  under an
individual policy but were not because of such deductible clause.

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

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

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

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

Servicing Compensation and Payment of Expenses

     Unless otherwise specified in the related Prospectus  Supplement,  a Master
Servicer's   primary  servicing   compensation  with  respect  to  a  series  of
Certificates will come from the periodic payment to it of a specified portion of
the interest payments on each Mortgage Loan in the related Trust Fund, including
Mortgage Loans serviced by the related  Special  Servicer.  If and to the extent
described in the related  Prospectus  Supplement,  a Special  Servicer's primary
compensation  with respect to a series of Certificates may consist of any or all
of the following components: (i) a specified portion of the interest payments on
each  Mortgage  Loan in the related  Trust Fund,  whether or not serviced by it;
(ii) an additional  specified  portion of the interest payments on each Mortgage
Loan  then  currently  serviced  by it;  and  (iii)  subject  to  any  specified
limitations,  a fixed  percentage of some or all of the collections and proceeds
received  with respect to each  Mortgage  Loan which was at any time serviced by
it,  including  Mortgage  Loans for which  servicing  was returned to the Master
Servicer.  Insofar as any portion of the Master Servicer's or Special Servicer's
compensation  consists  of a  specified  portion of the  interest  payments on a
Mortgage Loan, such  compensation will generally be based on a percentage of the
principal  balance  of such  Mortgage  Loan  outstanding  from time to time and,
accordingly,  will  decrease  with the  amortization  of the Mortgage  Loan.  As
additional  compensation,  a Master Servicer or Special Servicer may be entitled
to  retain  all or a  portion  of late  payment  charges,  Prepayment  Premiums,
modification  fees and other fees  collected  from borrowers and any interest or
other  income  that may be  earned  on  funds  held in the  related  Certificate
Account.  A more  detailed  description  of each Master  Servicer's  and Special
Servicer's  compensation will be provided in the related Prospectus  Supplement.
Any Sub-Servicer will receive as its sub-servicing compensation a portion of the
servicing  compensation  to be paid to the Master  Servicer or Special  Servicer
that retained such Sub-Servicer.

     In addition to amounts  payable to any  Sub-Servicer,  a Master Servicer or
Special  Servicer  may  be  required,  to the  extent  provided  in the  related
Prospectus  Supplement,  to  pay  from  amounts  that  represent  its  servicing
compensation  certain expenses incurred in connection with the administration of
the related Trust Fund, including,  without limitation,  payment of the fees and
disbursements of independent  accountants,  payment of fees and disbursements of
the  Trustee  and any  custodians  appointed  thereby  and  payment of  expenses
incurred in connection  with  distributions  and reports to  Certificateholders.
Certain other  expenses,  including  certain  expenses  related to Mortgage Loan
defaults  and  liquidations  and,  to the  extent  so  provided  in the  related
Prospectus Supplement,  interest on such expenses at the rate specified therein,
may be required to be borne by the Trust Fund.

Evidence as to Compliance

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling and Servicing  Agreement will provide that on or before a specified date
in each year,  beginning the first such date that is at least a specified number
of months after the Cut-off Date, there will be furnished to the related Trustee
a report of a firm of independent  certified public accountants stating that (i)
it has obtained a letter of  representation  regarding  certain matters from the
management of the Master  Servicer  which  includes an assertion that the Master
Servicer has complied with certain minimum mortgage loan servicing standards (to
the extent applicable to commercial and multifamily mortgage loans),  identified
in the Uniform Single  Attestation  Program for Mortgage Bankers  established by
the  Mortgage  Bankers  Association  of  America,  with  respect  to the  Master
Servicer's  servicing of commercial  and  multifamily  mortgage loans during the
most recently  completed  calendar year and (ii) on the basis of an  examination
conducted by such firm in accordance with standards  established by the American
Institute of Certified Public Accountants,  such representation is fairly stated
in all material  respects,  subject to such exceptions and other  qualifications
that,  in the  opinion of such firm,  such  standards  require it to report.  In
rendering  its report  such firm may rely,  as to the  matters  relating  to the
direct servicing of commercial and multifamily  mortgage loans by Sub-Servicers,
upon comparable reports of firms of independent  public accountants  rendered on
the basis of examinations  conducted in accordance the same standards  (rendered
within  one  year of such  report)  with  respect  to those  Sub-Servicers.  The
Prospectus  Supplement  may  provide  that  additional  reports  of  independent
certified public accountants  relating to the servicing of mortgage loans may be
required to be delivered to the Trustee.

     Each Pooling and Servicing Agreement will also provide that, on or before a
specified  date in each year,  beginning  the first such date that is at least a
specified  number of months  after the Cut-off  Date,  the Master  Servicer  and
Special  Servicer shall each deliver to the related Trustee an annual  statement
signed by one or more officers of the Master  Servicer or the Special  Servicer,
as the case may be,  to the  effect  that,  to the best  knowledge  of each such
officer,  the Master Servicer or the Special  Servicer,  as the case may be, has
fulfilled  in all  material  respects  its  obligations  under the  Pooling  and
Servicing  Agreement  throughout  the  preceding  year or,  if there  has been a
material default in the fulfillment of any such obligation, such statement shall
specify  each such  known  default  and the  nature  and  status  thereof.  Such
statement may be provided as a single form making the required  statements as to
more than one Pooling and Servicing Agreement.

     Unless otherwise specified in the related Prospectus Supplement,  copies of
the annual  accountants'  statement  and the annual  statement  of officers of a
Master Servicer or Special Servicer may be obtained by  Certificateholders  upon
written request to the Trustee.

Certain Matters Regarding the Master Servicer,  the Special Servicer,  the 
REMIC Administrator and the Depositor

     Any  entity  serving  as  Master   Servicer,   Special  Servicer  or  REMIC
Administrator under a Pooling and Servicing Agreement may be an affiliate of the
Depositor and may have other normal business relationships with the Depositor or
the  Depositor's  affiliates.  Unless  otherwise  specified  in  the  Prospectus
Supplement  for a series of  Certificates,  the related  Pooling  and  Servicing
Agreement will permit the Master  Servicer,  the Special  Servicer and any REMIC
Administrator  to  resign  from its  obligations  thereunder  only  upon (a) the
appointment of, and the acceptance of such  appointment by, a successor  thereto
and receipt by the Trustee of written  confirmation  from each applicable Rating
Agency that such  resignation and appointment will not have an adverse effect on
the rating  assigned by such Rating Agency to any class of  Certificates of such
series or (b) a determination  that such  obligations are no longer  permissible
under  applicable  law or are in material  conflict by reason of applicable  law
with any other  activities  carried on by it. No such  resignation  will  become
effective  until the Trustee or other  successor has assumed the obligations and
duties  of  the   resigning   Master   Servicer,   Special   Servicer  or  REMIC
Administrator,  as the case may be, under the Pooling and  Servicing  Agreement.
The Master Servicer and Special Servicer for each Trust Fund will be required to
maintain a fidelity  bond and errors and  omissions  policy or their  equivalent
that provides  coverage  against  losses that may be sustained as a result of an
officer's  or  employee's  misappropriation  of funds or errors  and  omissions,
subject to certain  limitations  as to amount of coverage,  deductible  amounts,
conditions,  exclusions  and  exceptions  permitted  by the related  Pooling and
Servicing Agreement.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling and  Servicing  Agreement  will further  provide that none of the Master
Servicer,  the Special Servicer,  the REMIC Administrator,  the Depositor or any
director,  officer, employee or agent of any of them will be under any liability
to the related Trust Fund or  Certificateholders  for any action  taken,  or not
taken,  in good faith  pursuant to the Pooling and  Servicing  Agreement  or for
errors in judgment;  provided,  however,  that none of the Master Servicer,  the
Special Servicer, the REMIC Administrator, the Depositor or any such person will
be protected  against any liability that would otherwise be imposed by reason of
willful  misfeasance,  bad  faith  or gross  negligence  in the  performance  of
obligations  or duties  thereunder  or by reason of reckless  disregard  of such
obligations and duties.  Unless  otherwise  specified in the related  Prospectus
Supplement,  each Pooling and Servicing  Agreement will further provide that the
Master Servicer,  the Special Servicer,  the REMIC Administrator,  the Depositor
and any director,  officer, employee or agent of any of them will be entitled to
indemnification by the related Trust Fund against any loss, liability or expense
incurred in  connection  with any legal  action that relates to such Pooling and
Servicing  Agreement or the related series of Certificates;  provided,  however,
that such  indemnification  will not  extend to any loss,  liability  or expense
incurred by reason of willful misfeasance,  bad faith or gross negligence in the
performance of obligations or duties under such Pooling and Servicing Agreement,
or by reason of reckless  disregard of such obligations or duties.  In addition,
each  Pooling  and  Servicing  Agreement  will  provide  that none of the Master
Servicer, the Special Servicer, the REMIC Administrator or the Depositor will be
under any obligation to appear in,  prosecute or defend any legal action that is
not  incidental  to  its  respective  responsibilities  under  the  Pooling  and
Servicing  Agreement  and that in its  opinion  may involve it in any expense or
liability. However, each of the Master Servicer, the Special Servicer, the REMIC
Administrator  and the  Depositor  will be  permitted,  in the  exercise  of its
discretion, to undertake any such action that it may deem necessary or desirable
with respect to the  enforcement  and/or  protection of the rights and duties of
the parties to the Pooling and  Servicing  Agreement  and the  interests  of the
related  series  of  Certificateholders  thereunder.  In such  event,  the legal
expenses and costs of such action, and any liability resulting  therefrom,  will
be expenses,  costs and liabilities of the related series of Certificateholders,
and the Master Servicer,  the Special Servicer,  the REMIC  Administrator or the
Depositor,  as the  case  may  be,  will  be  entitled  to  charge  the  related
Certificate Account therefor.

     Any person into which the Master Servicer,  the Special Servicer, the REMIC
Administrator  or the  Depositor  may be merged or  consolidated,  or any person
resulting from any merger or  consolidation  to which the Master  Servicer,  the
Special  Servicer,  the REMIC  Administrator or the Depositor is a party, or any
person succeeding to the business of the Master Servicer,  the Special Servicer,
the REMIC  Administrator  or the Depositor,  will be the successor of the Master
Servicer, the Special Servicer, the REMIC Administrator or the Depositor, as the
case may be, under the related Pooling and Servicing Agreement.

     Unless otherwise  specified in the related Prospectus  Supplement,  a REMIC
Administrator  will be entitled  to perform any of its duties  under the related
Pooling and  Servicing  Agreement  either  directly  or by or through  agents or
attorneys,  and the REMIC  Administrator will not be responsible for any willful
misconduct  or  gross  negligence  on the part of any  such  agent  or  attorney
appointed by it with due care.

Events of Default

     Unless  otherwise  provided in the  Prospectus  Supplement  for a series of
Certificates,  "Events of  Default"  under the  related  Pooling  and  Servicing
Agreement  will  include,  without  limitation,  (i) any  failure  by the Master
Servicer to distribute or cause to be distributed to the  Certificateholders  of
such   series,   or  to  remit  to  the   Trustee  for   distribution   to  such
Certificateholders,  any amount required to be so distributed or remitted, which
failure continues unremedied for five days after written notice thereof has been
given to the Master  Servicer  by any other  party to the  related  Pooling  and
Servicing Agreement,  or to the Master Servicer, with a copy to each other party
to the related Pooling and Servicing Agreement,  by Certificateholders  entitled
to not  less  than  25% (or  such  other  percentage  specified  in the  related
Prospectus Supplement) of the Voting Rights for such series; (ii) any failure by
the  Special  Servicer  to remit  to the  Master  Servicer  or the  Trustee,  as
applicable,  any amount  required to be so  remitted,  which  failure  continues
unremedied  for five days after  written  notice  thereof  has been given to the
Special  Servicer  by any  other  party to the  related  Pooling  and  Servicing
Agreement,  or to the Special  Servicer,  with a copy to each other party to the
related Pooling and Servicing Agreement,  by the Certificateholders  entitled to
not less than 25% (or such other percentage  specified in the related Prospectus
Supplement) of the Voting Rights of such series; (iii) any failure by the Master
Servicer  or the  Special  Servicer  duly to observe or perform in any  material
respect any of its other covenants or obligations  under the related Pooling and
Servicing  Agreement,  which failure  continues  unremedied for sixty days after
written  notice  thereof  has been given to the Master  Servicer  or the Special
Servicer,  as the case may be, by any other  party to the  related  Pooling  and
Servicing Agreement,  or to the Master Servicer or the Special Servicer,  as the
case  may  be,  with a copy to each  other  party  to the  related  Pooling  and
Servicing  Agreement,  by  Certificateholders  entitled to not less than 25% (or
such other  percentage  specified in the related  Prospectus  Supplement) of the
Voting  Rights for such series;  (iv) any failure by a REMIC  Administrator  (if
other than the Trustee)  duly to observe or perform in any material  respect any
of its  covenants  or  obligations  under  the  related  Pooling  and  Servicing
Agreement,  which  failure  continues  unremedied  for sixty days after  written
notice thereof has been given to the REMIC  Administrator  by any other party to
the related Pooling and Servicing Agreement, or to the REMIC Administrator, with
a copy to each other party to the related  Pooling and Servicing  Agreement,  by
Certificateholders  entitled  to not less  than 25% (or  such  other  percentage
specified in the related  Prospectus  Supplement)  of the Voting Rights for such
series; and (v) certain events of insolvency,  readjustment of debt, marshalling
of assets and liabilities,  or similar  proceedings in respect of or relating to
the Master Servicer,  the Special Servicer or the REMIC  Administrator (if other
than the Trustee),  and certain actions by or on behalf of the Master  Servicer,
the Special  Servicer  or the REMIC  Administrator  (if other than the  Trustee)
indicating  its  insolvency  or  inability  to  pay  its  obligations.  Material
variations  to the  foregoing  Events of Default  (other  than to add thereto or
shorten cure periods or eliminate notice  requirements) will be specified in the
related  Prospectus  Supplement.  Unless  otherwise  specified  in  the  related
Prospectus  Supplement,  when a single entity acts as Master  Servicer,  Special
Servicer and REMIC Administrator, or in any two of the foregoing capacities, for
any Trust Fund, an Event of Default in one capacity will  constitute an Event of
Default in each capacity.

Rights Upon Event of Default

     If an Event of Default  occurs  with  respect to the Master  Servicer,  the
Special  Servicer  or a  REMIC  Administrator  under  a  Pooling  and  Servicing
Agreement,  then,  in each and every such case,  so long as the Event of Default
remains unremedied,  the Depositor or the Trustee will be authorized, and at the
direction of  Certificateholders of the related series entitled to not less than
51% (or such other percentage specified in the related Prospectus Supplement) of
the Voting  Rights for such series,  the Trustee will be required,  to terminate
all of the rights and  obligations of the defaulting  party as Master  Servicer,
Special Servicer or REMIC  Administrator,  as applicable,  under the Pooling and
Servicing  Agreement,   whereupon  the  Trustee  will  succeed  to  all  of  the
responsibilities,  duties  and  liabilities  of the  defaulting  party as Master
Servicer,  Special  Servicer or REMIC  Administrator,  as applicable,  under the
Pooling and Servicing Agreement (except that if the defaulting party is required
to make advances thereunder regarding delinquent Mortgage Loans, but the Trustee
is prohibited by law from  obligating  itself to make such  advances,  or if the
related Prospectus Supplement so specifies, the Trustee will not be obligated to
make such advances) and will be entitled to similar  compensation  arrangements.
Unless otherwise specified in the related Prospectus Supplement,  if the Trustee
is  unwilling  or  unable  so to act,  it may (or,  at the  written  request  of
Certificateholders  of the related series entitled to not less than 51% (or such
other percentage  specified in the related Prospectus  Supplement) of the Voting
Rights for such series, it will be required to) appoint,  or petition a court of
competent  jurisdiction to appoint, a loan servicing institution or other entity
that  (unless  otherwise  provided  in the  related  Prospectus  Supplement)  is
acceptable  to each  applicable  Rating Agency to act as successor to the Master
Servicer, Special Servicer or REMIC Administrator, as the case may be, under the
Pooling and Servicing Agreement.  Pending such appointment,  the Trustee will be
obligated to act in such capacity.

     If the same entity is acting as both  Trustee and REMIC  Administrator,  it
may be removed in both such  capacities  as described  under  "-Resignation  and
Removal of the Trustee" below.

     No  Certificateholder  will have any right  under a Pooling  and  Servicing
Agreement to institute any proceeding with respect to such Pooling and Servicing
Agreement unless such holder  previously has given to the Trustee written notice
of default and the continuance thereof and unless the holders of Certificates of
any class  evidencing  not less than 25% of the aggregate  Percentage  Interests
constituting  such class have made written request upon the Trustee to institute
such  proceeding in its own name as Trustee  thereunder  and have offered to the
Trustee  reasonable  indemnity  and the Trustee for sixty days after  receipt of
such  request and  indemnity  has  neglected  or refused to  institute  any such
proceeding.  However, the Trustee will be under no obligation to exercise any of
the trusts or powers vested in it by the Pooling and  Servicing  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 covered by
such  Pooling  and  Servicing  Agreement,  unless such  Certificateholders  have
offered to the  Trustee  reasonable  security  or  indemnity  against the costs,
expenses and liabilities which may be incurred therein or thereby.

Amendment

     Except as otherwise  specified in the related Prospectus  Supplement,  each
Pooling and Servicing  Agreement may be amended by the parties thereto,  without
the consent of any of the holders of  Certificates  covered by such  Pooling and
Servicing  Agreement,  (i) to cure any ambiguity,  (ii) to correct or supplement
any provision therein which may be inconsistent with any other provision therein
or to correct any error, (iii) to change the timing and/or nature of deposits in
the  Certificate  Account,  provided  that (A) such change  would not  adversely
affect in any  material  respect  the  interests  of any  Certificateholder,  as
evidenced  by an opinion of  counsel,  and (B) such change  would not  adversely
affect  the  then-current  rating  of any  rated  classes  of  Certificates,  as
evidenced  by a letter  from  each  applicable  Rating  Agency,  (iv) if a REMIC
election  has been made with  respect  to the  related  Trust  Fund,  to modify,
eliminate  or add to any of its  provisions  (A) to  such  extent  as  shall  be
necessary to maintain  the  qualification  of the Trust Fund (or any  designated
portion  thereof) as a REMIC or to avoid or minimize the risk of  imposition  of
any tax on the related  Trust Fund,  provided  that the Trustee has  received an
opinion of counsel to the effect that (1) such action is  necessary or desirable
to maintain such  qualification  or to avoid or minimize such risk, and (2) such
action will not  adversely  affect in any material  respect the interests of any
holder of Certificates covered by the Pooling and Servicing Agreement, or (B) to
restrict  the transfer of the REMIC  Residual  Certificates,  provided  that the
Depositor has  determined  that the  then-current  ratings of the classes of the
Certificates that have been rated will not be adversely  affected,  as evidenced
by a letter from each applicable Rating Agency, and that any such amendment will
not give rise to any tax with  respect  to the  transfer  of the REMIC  Residual
Certificates  to a  non-permitted  transferee  (See "Certain  Federal Income Tax
Consequences-REMICs-Tax   and   Restrictions  on  Transfers  of  REMIC  Residual
Certificates to Certain Organizations" herein), (v) to make any other provisions
with respect to matters or questions  arising  under such Pooling and  Servicing
Agreement  or any other  change,  provided  that such action will not  adversely
affect in any material respect the interests of any  Certificateholder,  or (vi)
to amend  specified  provisions that are not material to holders of any class of
Certificates offered hereunder.

     The  Pooling  and  Servicing  Agreement  may also be amended by the parties
thereto with the consent of the holders of  Certificates  of each class affected
thereby  evidencing,  in each  case,  not  less  than  66-2/3%  (or  such  other
percentage  specified in the related  Prospectus  Supplement)  of the  aggregate
Percentage  Interests  constituting  such  class for the  purpose  of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
such Pooling and Servicing Agreement or of modifying in any manner the rights of
the holders of  Certificates  covered by such Pooling and  Servicing  Agreement,
except  that no such  amendment  may (i)  reduce in any manner the amount of, or
delay the timing of,  payments  received on Mortgage Loans which are required to
be  distributed  on a Certificate of any class without the consent of the holder
of such  Certificate or (ii) reduce the aforesaid  percentage of Certificates of
any class the  holders of which are  required  to consent to any such  amendment
without the consent of the holders of all  Certificates of such class covered by
such Pooling and Servicing Agreement then outstanding.

     Notwithstanding  the  foregoing,  if a REMIC  election  has been  made with
respect to the related  Trust Fund,  the Trustee will not be required to consent
to any  amendment  to a Pooling and  Servicing  Agreement  without  having first
received an opinion of counsel to the effect that such amendment or the exercise
of  any  power  granted  to the  Master  Servicer,  the  Special  Servicer,  the
Depositor,  the Trustee or any other  specified  person in accordance  with such
amendment  will not result in the  imposition of a tax on the related Trust Fund
or cause such Trust Fund (or any designated  portion thereof) to fail to qualify
as a REMIC.

List of Certificateholders

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  upon
written request of three or more  Certificateholders of record made for purposes
of  communicating  with other  holders of  Certificates  of the same series with
respect to their rights under the related Pooling and Servicing  Agreement,  the
Trustee or other  specified  person will afford such  Certificateholders  access
during normal  business hours to the most recent list of  Certificateholders  of
that series held by such person.  If such list is as of a date more than 90 days
prior to the date of  receipt  of such  Certificateholders'  request,  then such
person,  if not the registrar for such series of Certificates,  will be required
to request  from such  registrar a current  list and to afford  such  requesting
Certificateholders access thereto promptly upon receipt.

The Trustee

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

Duties of the Trustee

     The Trustee for each series of Certificates  will make no representation as
to the validity or sufficiency of the related  Pooling and Servicing  Agreement,
such Certificates or any underlying  Mortgage Asset or related document and will
not be  accountable  for the use or  application  by or on behalf of any  Master
Servicer or Special Servicer of any funds paid to the Master Servicer or Special
Servicer in respect of the Certificates or the underlying Mortgage Assets. If no
Event of Default has occurred and is continuing,  the Trustee for each series of
Certificates will be required to perform only those duties specifically required
under the related Pooling and Servicing Agreement.  However, upon receipt of any
of the  various  certificates,  reports  or  other  instruments  required  to be
furnished  to it pursuant to the related  Pooling  and  Servicing  Agreement,  a
Trustee will be required to examine such documents and to determine whether they
conform to the requirements of such agreement.

Certain Matters Regarding the Trustee

     As and to the extent described in the related  Prospectus  Supplement,  the
fees and normal  disbursements  of any Trustee may be the expense of the related
Master Servicer or other specified  person or may be required to be borne by the
related Trust Fund.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Trustee for each  series of  Certificates  will be entitled to  indemnification,
from amounts  held in the  Certificate  Account for such  series,  for any loss,
liability or expense  incurred by the Trustee in  connection  with the Trustee's
acceptance  or  administration  of its  trusts  under the  related  Pooling  and
Servicing  Agreement;  provided,  however,  that such  indemnification  will not
extend  to  any  loss  liability  or  expense  incurred  by  reason  of  willful
misfeasance,  bad faith or gross  negligence  on the part of the  Trustee in the
performance  of its  obligations  and  duties  thereunder,  or by  reason of its
reckless disregard of such obligations or duties.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Trustee for each series of  Certificates  will be entitled to execute any of its
trusts or powers under the related  Pooling and  Servicing  Agreement or perform
any of this  duties  thereunder  either  directly  or by or  through  agents  or
attorneys, and the Trustee will not be responsible for any willful misconduct or
gross negligence on the part of any such agent or attorney  appointed by it with
due care.

Resignation and Removal of the Trustee

     The Trustee may resign at any time,  in which event the  Depositor  will be
obligated  to appoint a successor  Trustee.  The  Depositor  may also remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Pooling and  Servicing  Agreement  or if the  Trustee  becomes  insolvent.  Upon
becoming aware of such circumstances, the Depositor will be obligated to appoint
a successor Trustee.  The Trustee may also be removed at any time by the holders
of Certificates of the applicable  series  evidencing not less than 51% (or such
other percentage  specified in the related Prospectus  Supplement) of the Voting
Rights  for  such  series.  Any  resignation  or  removal  of  the  Trustee  and
appointment of a successor Trustee will not become effective until acceptance of
the appointment by the successor Trustee. Notwithstanding anything herein to the
contrary, if any entity is acting as both Trustee and REMIC Administrator,  then
any  resignation  or removal of such entity as the Trustee will also  constitute
the  resignation  or  removal  of such  entity as REMIC  Administrator,  and the
successor trustee will serve as successor to the REMIC Administrator as well.

                          DESCRIPTION OF CREDIT SUPPORT

General

     Credit  Support may be provided  with respect to one or more classes of the
Certificates  of any series or with  respect  to the  related  Mortgage  Assets.
Credit Support may be in the form of a letter of credit,  the  subordination  of
one or more  classes  of  Certificates,  the use of a pool  insurance  policy or
guarantee  insurance,  the establishment of one or more reserve funds or another
method of Credit Support described in the related Prospectus Supplement,  or any
combination  of the  foregoing.  If and to the extent so provided in the related
Prospectus Supplement,  any of the foregoing forms of Credit Support may provide
credit enhancement for more than one series of Certificates.

     Unless otherwise provided in the related Prospectus Supplement for a series
of  Certificates,  the Credit  Support will not provide  protection  against all
risks of loss  and  will not  guarantee  payment  to  Certificateholders  of all
amounts to which they are  entitled  under the  related  Pooling  and  Servicing
Agreement.  If losses or shortfalls  occur that exceed the amount covered by the
related Credit Support or that are of a type not covered by such Credit Support,
Certificateholders will bear their allocable share of deficiencies. Moreover, if
a form of Credit Support covers the Offered Certificates of more than one series
and losses on the  related  Mortgage  Assets  exceed  the amount of such  Credit
Support,  it is  possible  that the holders of Offered  Certificates  of one (or
more) such series will be disproportionately benefited by such Credit Support to
the detriment of the holders of Offered Certificates of one (or more) other such
series.

     If Credit  Support  is  provided  with  respect  to one or more  classes of
Certificates of a series,  or with respect to the related Mortgage  Assets,  the
related  Prospectus  Supplement will include a description of (i) the nature and
amount of coverage  under such Credit  Support,  (ii) any  conditions to payment
thereunder not otherwise  described herein,  (iii) the conditions (if any) under
which the amount of coverage  under such Credit Support may be reduced and under
which such Credit  Support may be  terminated  or replaced and (iv) the material
provisions relating to such Credit Support. Additionally, the related Prospectus
Supplement will set forth certain  information  with respect to the obligor,  if
any, under any instrument of Credit Support.  See "Risk  Factors-Credit  Support
Limitations".

Subordinate Certificates

     If so specified in the related Prospectus  Supplement,  one or more classes
of  Certificates  of a series  may be  Subordinate  Certificates.  To the extent
specified  in the related  Prospectus  Supplement,  the rights of the holders of
Subordinate  Certificates to receive  distributions from the Certificate Account
on any Distribution Date will be subordinated to the corresponding rights of the
holders  of  Senior  Certificates.  If so  provided  in the  related  Prospectus
Supplement,  the subordination of a class may apply only in the event of certain
types of losses or shortfalls.  The related Prospectus Supplement will set forth
information  concerning  the method and amount of  subordination  provided  by a
class or classes of Subordinate  Certificates in a series and the  circumstances
under which such subordination will be available.

     If the Mortgage Assets in any Trust Fund are divided into separate  groups,
each  supporting  a separate  class or classes of  Certificates  of the  related
series,  Credit Support may be provided by  cross-support  provisions  requiring
that distributions be made on Senior  Certificates  evidencing  interests in one
group of Mortgage  Assets prior to  distributions  on  Subordinate  Certificates
evidencing  interests in a different  group of Mortgage  Assets within the Trust
Fund.  The  Prospectus  Supplement  for a series that  includes a  cross-support
provision will describe the manner and conditions for applying such provisions.

Insurance or Guarantees with Respect to Mortgage Loans

     If so provided in the Prospectus  Supplement for a series of  Certificates,
Mortgage  Loans  included in the related  Trust Fund will be covered for certain
default  risks by  insurance  policies or  guarantees.  The  related  Prospectus
Supplement will describe the nature of such default risks and the extent of such
coverage.

Letter of Credit

     If so provided in the Prospectus  Supplement for a series of  Certificates,
deficiencies  in  amounts  otherwise  payable  on such  Certificates  or certain
classes  thereof will be covered by one or more  letters of credit,  issued by a
bank or other financial institution (which may be an affiliate of the Depositor)
specified in such Prospectus  Supplement (the "Letter of Credit Bank").  Under a
letter of credit,  the Letter of Credit  Bank will be  obligated  to honor draws
thereunder in an aggregate  fixed dollar amount,  net of  unreimbursed  payments
thereunder,  generally equal to a percentage specified in the related Prospectus
Supplement  of the  aggregate  principal  balance of some or all of the  related
Mortgage  Assets  on  the  related  Cut-off  Date  or of the  initial  aggregate
Certificate  Balance of one or more classes of Certificates.  If so specified in
the related Prospectus Supplement, the letter of credit may permit draws only in
the event of certain types of losses and shortfalls.  The amount available under
the  letter of credit  will,  in all  cases,  be  reduced  to the  extent of the
unreimbursed  payments  thereunder  and may otherwise be reduced as described in
the related Prospectus Supplement.  The obligations of the Letter of Credit Bank
under the letter of credit for each  series of  Certificates  will expire at the
earlier  of the date  specified  in the  related  Prospectus  Supplement  or the
termination of the Trust Fund.

Certificate Insurance and Surety Bonds

     If so provided in the Prospectus  Supplement for a series of  Certificates,
deficiencies  in  amounts  otherwise  payable  on such  Certificates  or certain
classes  thereof will be covered by insurance  policies or surety bonds provided
by one or more insurance companies or sureties. Such instruments may cover, with
respect to one or more classes of  Certificates  of the related  series,  timely
distributions  of  interest  or  distributions  of  principal  on the basis of a
schedule of principal  distributions  set forth in or  determined  in the manner
specified  in  the  related  Prospectus   Supplement.   The  related  Prospectus
Supplement will describe any limitations on the draws that may be made under any
such instrument.

Reserve Funds

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

     Amounts on deposit in any reserve fund for a series will be applied for the
purposes,  in the manner,  and to the extent specified in the related Prospectus
Supplement. If so specified in the related Prospectus Supplement,  reserve funds
may be established to provide  protection  only against  certain types of losses
and shortfalls.  Following each Distribution  Date, amounts in a reserve fund in
excess of any amount required to be maintained  therein may be released from the
reserve  fund under the  conditions  and to the extent  specified in the related
Prospectus Supplement.

     If so specified in the related Prospectus Supplement,  amounts deposited in
any reserve fund will be invested in  Permitted  Investments.  Unless  otherwise
specified in the related Prospectus Supplement, any reinvestment income or other
gain from such investments will be credited to the related reserve fund for such
series,  and any loss  resulting from such  investments  will be charged to such
reserve fund. However, such income may be payable to any related Master Servicer
or another service  provider as additional  compensation  for its services.  The
reserve  fund,  if any, for a series will not be a part of the Trust Fund unless
otherwise specified in the related Prospectus Supplement.

Credit Support with respect to MBS

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

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

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

General

     Each  Mortgage  Loan will be  evidenced by a note or bond and secured by an
instrument  granting  a  security  interest  in real  property,  which  may be a
mortgage,  deed of trust or a deed to secure debt, depending upon the prevailing
practice  and law in the  state in  which  the  related  Mortgaged  Property  is
located.  Mortgages,  deeds  of  trust  and  deeds to  secure  debt  are  herein
collectively  referred to as  "mortgages".  A mortgage  creates a lien upon,  or
grants a title interest in, the real property  covered  thereby,  and represents
the security for the repayment of the  indebtedness  customarily  evidenced by a
promissory  note.  The  priority of the lien  created or interest  granted  will
depend on the terms of the mortgage and, in some cases, on the terms of separate
subordination  agreements  or  intercreditor  agreements  with  others that hold
interests  in the real  property,  the  knowledge of the parties to the mortgage
and,  generally,  the order of  recordation  of the mortgage in the  appropriate
public recording office. However, the lien of a recorded mortgage will generally
be subordinate to later-arising  liens for real estate taxes and assessments and
other charges imposed under governmental police powers.

Types of Mortgage Instruments

     There are two parties to a mortgage:  a mortgagor (the borrower and usually
the owner of the subject property) and a mortgagee (the lender). In contrast,  a
deed of trust is a three-party instrument,  among a trustor (the equivalent of a
borrower),  a trustee to whom the real  property is conveyed,  and a beneficiary
(the lender) for whose benefit the  conveyance  is made.  Under a deed of trust,
the trustor  grants the property,  irrevocably  until the debt is paid, in trust
and generally  with a power of sale,  to the trustee to secure  repayment of the
indebtedness  evidenced by the related note. A deed to secure debt typically has
two parties,  pursuant to which the borrower,  or grantor,  conveys title to the
real property to the grantee,  or lender,  generally with a power of sale, until
such time as the debt is repaid.  In a case where the  borrower is a land trust,
there would be an  additional  party because legal title to the property is held
by a land trustee under a land trust  agreement for the benefit of the borrower.
At  origination  of a mortgage  loan  involving a land trust,  the  borrower may
execute a separate  undertaking  to make  payments on the mortgage  note.  In no
event is the land trustee  personally  liable for the mortgage note  obligation.
The mortgagee's authority under a mortgage, the trustee's authority under a deed
of trust and the grantee's authority under a deed to secure debt are governed by
the express provisions of the related instrument,  the law of the state in which
the real  property is located,  certain  federal laws and, in some deed of trust
transactions, the directions of the beneficiary.

Leases and Rents

     Mortgages  that  encumber   income-producing   property  often  contain  an
assignment  of  rents  and  leases  and/or  may  be  accompanied  by a  separate
assignment  of rents and leases,  pursuant to which the borrower  assigns to the
lender the borrower's right, title and interest as landlord under each lease and
the income derived therefrom, while (unless rents are to be paid directly to the
lender)  retaining a revocable license to collect the rents for so long as there
is no default.  If the borrower defaults,  the license terminates and the lender
is  entitled to collect  the rents.  Local law may require  that the lender take
possession  of the property  and/or  obtain a  court-appointed  receiver  before
becoming entitled to collect the rents.

     In most  states,  hotel  and  motel  room  rates  are  considered  accounts
receivable under the Uniform  Commercial Code ("UCC");  in cases where hotels or
motels constitute loan security, the rates are generally pledged by the borrower
as additional security for the loan. In general,  the lender must file financing
statements in order to perfect its security  interest in the room rates and must
file continuation statements, generally every five years, to maintain perfection
of such security interest. In certain cases, Mortgage Loans secured by hotels or
motels may be included in a Trust Fund even if the security interest in the room
rates was not perfected or the requisite UCC filings were allowed to lapse. Even
if the lender's  security  interest in room rates is perfected under  applicable
nonbankruptcy  law, it will  generally  be  required  to commence a  foreclosure
action or  otherwise  take  possession  of the  property in order to enforce its
rights to collect the room rates following a default. In the bankruptcy setting,
however,  the lender will be stayed from  enforcing  its rights to collect  room
rates,  but those room rates (in light of certain  revisions  to the  Bankruptcy
Code which are effective for all bankruptcy  cases commenced on or after October
22, 1994)  constitute  "cash  collateral"  and  therefore  cannot be used by the
bankruptcy  debtor without a hearing or lender's consent and unless the lender's
interest in the room rates is given adequate  protection (e.g., cash payment for
otherwise  encumbered funds or a replacement lien on unencumbered  property,  in
either case equal in value to the amount of room rates that the debtor  proposes
to use, or other similar relief). See "-Bankruptcy Laws".

Personalty

     In the case of  certain  types of  mortgaged  properties,  such as  hotels,
motels and nursing homes, personal property (to the extent owned by the borrower
and  not  previously  pledged)  may  constitute  a  significant  portion  of the
property's value as security.  The creation and enforcement of liens on personal
property are governed by the UCC.  Accordingly,  if a borrower  pledges personal
property as security for a mortgage  loan,  the lender  generally  must file UCC
financing statements in order to perfect its security interest therein, and must
file  continuation  statements,  generally  every five years,  to maintain  that
perfection.  In  certain  cases,  Mortgage  Loans  secured  in part by  personal
property may be included in a Trust Fund even if the  security  interest in such
personal property was not perfected or the requisite UCC filings were allowed to
lapse.

Foreclosure

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

     Foreclosure  procedures  vary from state to state.  Two primary  methods of
foreclosing a mortgage are judicial  foreclosure,  involving court  proceedings,
and nonjudicial  foreclosure pursuant to a power of sale granted in the mortgage
instrument.  Other foreclosure procedures are available in some states, but they
are either infrequently used or available only in limited circumstances.

     A foreclosure action is subject to most of the delays and expenses of other
lawsuits if defenses are raised or counterclaims  are interposed,  and sometimes
requires several years to complete.

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

     Equitable and Other Limitations on  Enforceability  of Certain  Provisions.
United States courts have traditionally  imposed general equitable principles to
limit the remedies available to lenders in foreclosure actions. These principles
are  generally  designed  to relieve  borrowers  from the  effects  of  mortgage
defaults perceived as harsh or unfair.  Relying on such principles,  a court may
alter the  specific  terms of a loan to the  extent it  considers  necessary  to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the  lender to  undertake  affirmative  actions  to  determine  the cause of the
borrower's  default  and  the  likelihood  that  the  borrower  will  be able to
reinstate the loan. In some cases,  courts have  substituted  their judgment for
the lender's and have required that lenders  reinstate  loans or recast  payment
schedules in order to  accommodate  borrowers who are suffering from a temporary
financial  disability.  In other  cases,  courts  have  limited the right of the
lender to foreclose in the case of a nonmonetary  default,  such as a failure to
adequately   maintain  the  mortgaged  property  or  an  impermissible   further
encumbrance of the mortgaged property.  Finally,  some courts have addressed the
issue of  whether  federal or state  constitutional  provisions  reflecting  due
process  concerns for adequate notice require that a borrower  receive notice in
addition to  statutorily-prescribed  minimum  notice.  For the most part,  these
cases have upheld the reasonableness of the notice provisions or have found that
a public  sale under a mortgage  providing  for a power of sale does not involve
sufficient state action to trigger constitutional protections.

     In addition, some states may have statutory protection such as the right of
the borrower to  reinstate  mortgage  loans after  commencement  of  foreclosure
proceedings but prior to a foreclosure sale.

     Nonjudicial  Foreclosure/Power  of Sale. In states  permitting  nonjudicial
foreclosure   proceedings,   foreclosure   of  a  deed  of  trust  is  generally
accomplished  by a  nonjudicial  trustee's  sale  pursuant  to a  power  of sale
typically granted in the deed of trust. A power of sale may also be contained in
any other type of mortgage  instrument if applicable law so permits.  A power of
sale under a deed of trust  allows a  nonjudicial  public  sale to be  conducted
generally following a request from the beneficiary/lender to the trustee to sell
the  property  upon default by the borrower and after notice of sale is given in
accordance  with the terms of the  mortgage  and  applicable  state law. In some
states,  prior to such sale,  the trustee  under the deed of trust must record a
notice of default and notice of sale and send a copy to the  borrower and to any
other  party who has  recorded a request  for a copy of a notice of default  and
notice of sale. In addition,  in some states the trustee must provide  notice to
any other party  having an interest  of record in the real  property,  including
junior  lienholders.  A notice of sale must be posted in a public  place and, in
most states, published for a specified period of time in one or more newspapers.
The  borrower  or  junior   lienholder  may  then  have  the  right,   during  a
reinstatement  period required in some states, to cure the default by paying the
entire  actual  amount in arrears  (without  regard to the  acceleration  of the
indebtedness),  plus the lender's expenses incurred in enforcing the obligation.
In other states,  the borrower or the junior lienholder is not provided a period
to  reinstate  the loan,  but has only the right to pay off the  entire  debt to
prevent the  foreclosure  sale.  Generally,  state law governs the procedure for
public sale, the parties entitled to notice, the method of giving notice and the
applicable time periods.

     Public  Sale.  A third  party may be  unwilling  to  purchase  a  mortgaged
property at a public sale because of the  difficulty  in  determining  the exact
status of title to the property (due to, among other things,  redemption  rights
that may exist) and because of the possibility  that physical  deterioration  of
the property may have occurred during the foreclosure proceedings. Therefore, it
is common for the lender to purchase the mortgaged  property for an amount equal
to the secured indebtedness and accrued and unpaid interest plus the expenses of
foreclosure,  in which event the borrower's debt will be extinguished,  or for a
lesser  amount in order to preserve its right to seek a  deficiency  judgment if
such is  available  under  state law and under  the terms of the  Mortgage  Loan
documents.  (The  Mortgage  Loans,  however,  may  be  nonrecourse.   See  "Risk
Factors-Certain  Factors  Affecting  Delinquency,  Foreclosure  and  Loss of the
Mortgage  Loans-Limited  Recourse  Nature of the Mortgage  Loans".)  Thereafter,
subject to the borrower's right in some states to remain in possession  during a
redemption  period,  the lender will become the owner of the  property  and have
both the benefits and burdens of ownership, including the obligation to pay debt
service on any senior mortgages,  to pay taxes, to obtain casualty insurance and
to make such repairs as are necessary to render the property  suitable for sale.
The costs of operating and  maintaining a commercial or multifamily  residential
property may be significant and may be greater than the income derived from that
property.  The lender also will  commonly  obtain the  services of a real estate
broker and pay the broker's  commission in connection  with the sale or lease of
the property.  Depending upon market  conditions,  the ultimate  proceeds of the
sale of the  property  may not equal the lender's  investment  in the  property.
Moreover, because of the expenses associated with acquiring,  owning and selling
a mortgaged property,  a lender could realize an overall loss on a mortgage loan
even if the  mortgaged  property is sold at  foreclosure,  or resold after it is
acquired  through  foreclosure,  for an  amount  equal to the  full  outstanding
principal amount of the loan plus accrued interest.

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

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

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

     Anti-Deficiency  Legislation.  Some  or all of the  Mortgage  Loans  may be
nonrecourse  loans,  as to which recourse in the case of default will be limited
to the Mortgaged  Property and such other  assets,  if any, that were pledged to
secure the Mortgage Loan. However, even if a mortgage loan by its terms provides
for recourse to the borrower's  other assets, a lender's ability to realize upon
those assets may be limited by state law.  For example,  in some states a lender
cannot obtain a deficiency  judgment against the borrower following  foreclosure
or sale under a deed of trust.  A  deficiency  judgment  is a personal  judgment
against  the former  borrower  equal to the  difference  between  the net amount
realized  upon the public  sale of the real  property  and the amount due to the
lender.  Other statutes may require the lender to exhaust the security  afforded
under a mortgage  before  bringing a personal  action  against the borrower.  In
certain  other states,  the lender has the option of bringing a personal  action
against  the  borrower  on the debt  without  first  exhausting  such  security;
however,  in some of  those  states,  the  lender,  following  judgment  on such
personal  action,  may be  deemed  to have  elected  a  remedy  and  thus may be
precluded from  foreclosing  upon the security.  Consequently,  lenders in those
states where such an election of remedy  provision  exists will usually  proceed
first against the security.  Finally,  other statutory  provisions,  designed to
protect borrowers from exposure to large deficiency  judgments that might result
from  bidding  at  below-market  values  at  the  foreclosure  sale,  limit  any
deficiency  judgment to the excess of the outstanding  debt over the fair market
value of the property at the time of the sale.

     Leasehold  Considerations.  Mortgage  Loans may be secured by a mortgage on
the borrower's  leasehold  interest in a ground lease.  Leasehold mortgage loans
are subject to certain risks not  associated  with  mortgage  loans secured by a
lien on the fee estate of the borrower.  The most  significant of these risks is
that if the borrower's leasehold were to be terminated upon a lease default, the
leasehold  mortgagee  would lose its security.  This risk may be lessened if the
ground lease  requires  the lessor to give the  leasehold  mortgagee  notices of
lessee defaults and an opportunity to cure them, permits the leasehold estate to
be assigned to and by the leasehold  mortgagee or the purchaser at a foreclosure
sale, and contains certain other protective  provisions  typically included in a
"mortgageable"  ground lease. Certain Mortgage Loans, however, may be secured by
ground leases which do not contain these provisions.

     Cooperative Shares. Mortgage Loans may be secured by a security interest on
the  borrower's  ownership  interest  in  shares,  and  the  proprietary  leases
appurtenant thereto,  allocable to cooperative dwelling units that may be vacant
or  occupied by nonowner  tenants.  Such loans are subject to certain  risks not
associated with mortgage loans secured by a lien on the fee estate of a borrower
in real property.  Such a loan typically is subordinate to the mortgage, if any,
on the Cooperative's building which, if foreclosed,  could extinguish the equity
in the building and the  proprietary  leases of the dwelling  units derived from
ownership  of the shares of the  Cooperative.  Further,  transfer of shares in a
Cooperative are subject to various  regulations as well as to restrictions under
the governing  documents of the Cooperative,  and the shares may be cancelled in
the event that associated  maintenance charges due under the related proprietary
leases are not paid.  Typically,  a recognition agreement between the lender and
the Cooperative provides,  among other things, the lender with an opportunity to
cure a default under a proprietary lease.

     Under the laws  applicable  in many states,  "foreclosure"  on  Cooperative
shares is  accomplished by a sale in accordance with the provisions of Article 9
of the UCC and the security agreement  relating to the shares.  Article 9 of the
UCC requires  that a sale be conducted in a  "commercially  reasonable"  manner,
which may be dependent upon, among other things, the notice given the debtor and
the  method,  manner,  time,  place and terms of the sale.  Article 9 of the UCC
provides  that the  proceeds of the sale will be applied  first to pay the costs
and  expenses  of the sale and then to satisfy the  indebtedness  secured by the
lender's security interest. A recognition agreement, however, generally provides
that  the  lender's  right  to  reimbursement  is  subject  to the  right of the
Cooperative to receive sums due under the proprietary leases.

Bankruptcy Laws

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

     Under the Bankruptcy  Code,  provided  certain  substantive  and procedural
safeguards  protective of the lender are met, the amount and terms of a mortgage
loan secured by a lien on property of the debtor may be modified  under  certain
circumstances. For example, the outstanding amount of the loan may be reduced to
the then-current  value of the property (with a corresponding  partial reduction
of the amount of lender's  security  interest)  pursuant to a confirmed  plan or
lien avoidance proceeding,  thus leaving the lender a general unsecured creditor
for the difference  between such value and the outstanding  balance of the loan.
Other  modifications  may include the reduction in the amount of each  scheduled
payment, by means of a reduction in the rate of interest and/or an alteration of
the repayment  schedule (with or without  affecting the unpaid principal balance
of the loan),  and/or by an extension (or  shortening)  of the term to maturity.
Some bankruptcy courts have approved plans, based on the particular facts of the
reorganization case, that effected the cure of a mortgage loan default by paying
arrearages over a number of years. Also, a bankruptcy court may permit a debtor,
through its  rehabilitative  plan, to reinstate a loan mortgage payment schedule
even if the lender has  obtained a final  judgment of  foreclosure  prior to the
filing of the debtor's petition.

     Federal  bankruptcy  law may also have the  effect of  interfering  with or
affecting the ability of a secured lender to enforce the  borrower's  assignment
of rents and leases  related to the  mortgaged  property.  Under the  Bankruptcy
Code,  a lender  may be stayed  from  enforcing  the  assignment,  and the legal
proceedings  necessary  to  resolve  the  issue  could be  time-consuming,  with
resulting delays in the lender's receipt of the rents.  Recent amendments to the
Bankruptcy code, however, may minimize the impairment of the lender's ability to
enforce  the  borrower's  assignment  of rents and  leases.  In  addition to the
inclusion of hotel revenues within the definition of "cash  collateral" as noted
previously in the section entitled "-Leases and Rents",  the amendments  provide
that a pre-petition  security interest in rents or hotel revenues is designed to
overcome  those cases holding that a security  interest in rents is  unperfected
under the laws of certain states until the lender has taken some further action,
such as commencing  foreclosure  or obtaining a receiver  prior to activation of
the assignment of rents.

     If a borrower's  ability to make payment on a mortgage loan is dependent on
its receipt of rent payments under a lease of the related property, that ability
may be impaired by the  commencement  of a bankruptcy  case relating to a lessee
under such  lease.  Under the  Bankruptcy  Code,  the  filing of a  petition  in
bankruptcy by or on behalf of a lessee  results in a stay in bankruptcy  against
the  commencement  or  continuation  of any state court  proceeding for past due
rent, for  accelerated  rent,  for damages or for a summary  eviction order with
respect to a default  under the lease that  occurred  prior to the filing of the
lessee's  petition.  In addition,  the Bankruptcy Code generally provides that a
trustee or  debtor-in-possession  may,  subject to  approval  of the court,  (i)
assume the lease and retain it or assign it to a third  party or (ii) reject the
lease.  If the  lease  is  assumed,  the  trustee  or  debtor-in-possession  (or
assignee, if applicable) must cure any defaults under the lease,  compensate the
lessor for its losses and provide the lessor with "adequate assurance" of future
performance.  Such remedies may be insufficient,  and any assurances provided to
the lessor may, in fact,  be  inadequate.  If the lease is rejected,  the lessor
will be treated as an unsecured  creditor  with respect to its claim for damages
for termination of the lease. The Bankruptcy Code also limits a lessor's damages
for  lease  rejection  to the rent  reserved  by the  lease  (without  regard to
acceleration) for the greater of one year, or 15%, not to exceed three years, of
the remaining term of the lease.

Environmental Considerations

     General.  A lender  may be  subject to  environmental  risks when  taking a
security interest in real property. Of particular concern may be properties that
are or have  been  used for  industrial,  manufacturing,  military  or  disposal
activity.  Such environmental risks include the possible diminution of the value
of a  contaminated  property or, as discussed  below,  potential  liability  for
clean-up  costs or other  remedial  actions  that could  exceed the value of the
property or the amount of the lender's loan. In certain circumstances,  a lender
may decide to abandon a  contaminated  mortgaged  property as collateral for its
loan rather than foreclose and risk liability for clean-up costs.

     Superlien Laws. Under the laws of many states,  contamination on a property
may give rise to a lien on the property for clean-up  costs.  In several states,
such a lien has priority over all existing  liens,  including  those of existing
mortgages. In these states, the lien of a mortgage may lose its priority to such
a "superlien".

     CERCLA. The federal Comprehensive Environmental Response,  Compensation and
Liability  Act of 1980,  as amended  ("CERCLA"),  imposes  strict  liability  on
present and past "owners" and "operators" of contaminated  real property for the
costs of clean-up. A secured lender may be liable as an "owner" or "operator" of
a  contaminated  mortgaged  property if agents or  employees  of the lender have
become sufficiently involved in the management of such mortgaged property or the
operations of the borrower.  Such liability may exist even if the lender did not
cause or contribute to the  contamination  and  regardless of whether or not the
lender  has  actually  taken   possession  of  a  mortgaged   property   through
foreclosure, deed in lieu of foreclosure or otherwise.  Moreover, such liability
is not limited to the original or unamortized  principal balance of a loan or to
the value of the property securing a loan.  Excluded from CERCLA's definition of
"owner" or "operator",  however,  is a person "who without  participating in the
management of the facility,  holds indicia of ownership primarily to protect his
security interest". This is the so-called "secured creditor" exemption.

     The Asset Conservation,  Lender Liability and Deposit Insurance Act of 1995
(the "Act") amended,  among other things, the provisions of CERRCLA with respect
to  lender  liability  and  the  secured  creditor  exemption.  The  Act  offers
substantial  protection to lenders by defining the  activities in which a lender
can engage and still have the  benefit of the  secured  creditor  exemption.  In
order  for a lender to be deemed to have  participated  in the  management  of a
mortgage  property,  the lender must  actually  participate  in the  operational
affairs of the property of the borrower.  The Act provides  that "merely  having
the capacity to influence,  or unexercised right to control" operations does not
constitute participation in management. A lender will lose the protection of the
secured creditor exemption only if it exercises decision making control over the
borrower's   environmental  compliance  and  hazardous  substance  handling  and
disposal practices, or assumes day-to day management of operational functions of
the  mortgaged  property.  The Act also  provides that a lender will continue to
have the benefit of the secured  creditor  exemption  even if it forecloses on a
mortgaged property, purchases it at a foreclosure sale or accepts a deed-in-lieu
of foreclosure  provided that the lender seeks to sell the mortgaged property at
the earliest practicable commercially reasonable time on commercially reasonable
terms.

     Certain Other Federal and State Laws. Many states have statutes  similar to
CERCLA, and not all those statutes provide for a secured creditor exemption.  In
addition,  under federal law, there is potential liability relating to hazardous
wastes and underground storage tanks under the federal Resource Conservation and
Recovery Act ("RCRA").

     In  addition,   the  definition  of  "hazardous  substances"  under  CERCLA
specifically excludes petroleum products. Subtitle I of RCRA governs underground
petroleum storage tanks. Under the Act the protections accorded to lenders under
CERCLA are also  accorded to the holders of security  interests  in  underground
storage  tanks.  It should be noted  however,  that  liability  for  cleanup  of
petroleum  contamination may be governed by state law, which may not provide for
any specific protection for secured creditors.

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

     Beyond statute-based environmental liability, there exist common law causes
of action (for example,  actions based on nuisance or on toxic tort resulting in
death, personal injury or damage to property) related to hazardous environmental
conditions on a property. While it may be more difficult to hold a lender liable
in such cases,  unanticipated  or  uninsured  liabilities  of the  borrower  may
jeopardize the borrower's ability to meet its loan obligations.

     Additional  Considerations.  The cost of  remediating  hazardous  substance
contamination at a property can be substantial.  If a lender becomes liable,  it
can bring an action for  contribution  against the owner or operator who created
the  environmental  hazard,  but  that  individual  or  entity  may  be  without
substantial assets.  Accordingly,  it is possible that such costs could become a
liability of the Trust Fund and occasion a loss to the Certificateholders of the
related series.

     To reduce the likelihood of such a loss, unless otherwise  specified in the
related Prospectus Supplement,  the Pooling and Servicing Agreement will provide
that neither the Master Servicer nor the Special  Servicer,  acting on behalf of
the  Trustee,  may  acquire  title  to a  Mortgaged  Property  or take  over its
operation  unless  the  Special  Servicer,  based  solely  (as to  environmental
matters) on a report prepared by a person who regularly  conducts  environmental
audits, has made the determination that it is appropriate to do so, as described
under "The Pooling and Servicing  Agreements-Realization Upon Defaulted Mortgage
Loans".

     If a lender forecloses on a mortgage secured by a property,  the operations
on which are subject to environmental  laws and regulations,  the lender will be
required to operate the property in accordance with those laws and  regulations.
Such  compliance  may  entail  substantial  expense,  especially  in the case of
industrial or manufacturing properties.

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

     Environmental  Site  Assessments.  In most  cases,  an  environmental  site
assessment of each  Mortgaged  Property  will have been  performed in connection
with the  origination of the related  Mortgage Loan or at some time prior to the
issuance of the related Certificates.  Environmental site assessments,  however,
vary considerably in their content, quality and cost. Even when adhering to good
professional  practices,  environmental  consultants  will  sometimes not detect
significant  environmental  problems  because to do an exhaustive  environmental
assessment would be far too costly and time-consuming to be practical.

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

     Certain   of   the   Mortgage   Loans   may   contain   "due-on-sale"   and
"due-on-encumbrance" clauses that purport to permit the lender to accelerate the
maturity  of the  loan  if the  borrower  transfers  or  encumbers  the  related
Mortgaged  Property.  In recent years,  court decisions and legislative  actions
placed substantial  restrictions on the right of lenders to enforce such clauses
in many states. However, the Garn-St Germain Depository Institutions Act of 1982
(the "Garn Act") generally  preempts state laws that prohibit the enforcement of
due-on-sale  clauses and permits  lenders to enforce these clauses in accordance
with their terms,  subject to certain  limitations  as set forth in the Garn Act
and the regulations promulgated thereunder.  Accordingly,  a Master Servicer may
nevertheless  have the right to accelerate  the maturity of a Mortgage Loan that
contains a "due-on-sale" provision upon transfer of an interest in the property,
without  regard to the  Master  Servicer's  ability to  demonstrate  that a sale
threatens its legitimate security interest.

Junior Liens; Rights of Holders of Senior Liens

     If so provided in the related Prospectus Supplement,  Mortgage Assets for a
series of Certificates  may include  Mortgage Loans secured by junior liens, and
the  loans  secured  by the  related  Senior  Liens may not be  included  in the
Mortgage  Pool.  The primary risk to holders of Mortgage Loans secured by junior
liens is the possibility  that adequate funds will not be received in connection
with a foreclosure  of the related Senior Liens to satisfy fully both the Senior
Liens  and the  Mortgage  Loan.  In the  event  that a holder  of a Senior  Lien
forecloses on a Mortgaged  Property,  the proceeds of the foreclosure or similar
sale will be applied  first to the payment of court costs and fees in connection
with the foreclosure,  second to real estate taxes, third in satisfaction of all
principal, interest, prepayment or acceleration penalties, if any, and any other
sums due and owing to the holder of the Senior Liens.  The claims of the holders
of the Senior Liens will be satisfied in full out of proceeds of the liquidation
of the related Mortgage  Property,  if such proceeds are sufficient,  before the
Trust Fund as holder of the junior lien  receives any payments in respect of the
Mortgage  Loan. In the event that such  proceeds  from a foreclosure  or similar
sale of the related  Mortgaged  Property are  insufficient to satisfy all Senior
Liens and the Mortgage Loan in the  aggregate,  the Trust Fund, as the holder of
the  junior  lien,  and,  accordingly,  holders  of one or more  classes  of the
Certificates  of the related series bear (i) the risk of delay in  distributions
while a deficiency  judgment  against the borrower is obtained and (ii) the risk
of loss if the deficiency  judgment is not realized upon.  Moreover,  deficiency
judgments may not be available in certain jurisdictions or the Mortgage Loan may
be nonrecourse.

Subordinate Financing

     The terms of certain of the Mortgage  Loans may not restrict the ability of
the  borrower  to use  the  Mortgaged  Property  as  security  for  one or  more
additional loans, or such  restrictions may be  unenforceable.  Where a borrower
encumbers a mortgaged  property with one or more junior liens, the senior lender
is subjected  to  additional  risk.  First,  the  borrower  may have  difficulty
servicing and repaying multiple loans.  Moreover,  if the subordinate  financing
permits recourse to the borrower (as is frequently the case) and the senior loan
does  not,  a  borrower  may  have  more  incentive  to  repay  sums  due on the
subordinate  loan.  Second,  acts of the senior lender that prejudice the junior
lender or impair the junior  lender's  security may create a superior  equity in
favor of the junior lender.  For example,  if the borrower and the senior lender
agree to an increase in the principal  amount of or the interest rate payable on
the senior  loan,  the senior  lender  may lose its  priority  to the extent any
existing  junior  lender is harmed or the  borrower  is  additionally  burdened.
Third,  if the  borrower  defaults  on the senior loan and/or any junior loan or
loans,  the  existence of junior loans and actions  taken by junior  lenders can
impair the security  available to the senior  lender and can  interfere  with or
delay the taking of action by the senior lender.  Moreover,  the bankruptcy of a
junior  lender may operate to stay  foreclosure  or similar  proceedings  by the
senior lender.

Default Interest and Limitations on Prepayments

     Notes and  mortgages may contain  provisions  that obligate the borrower to
pay a late charge or additional interest if payments are not timely made, and in
some  circumstances,  may prohibit  prepayments  for a specified  period  and/or
condition  prepayments  upon the borrower's  payment of prepayment fees or yield
maintenance  penalties.  In  certain  states,  there  are  or  may  be  specific
limitations upon the late charges which a lender may collect from a borrower for
delinquent  payments.  Certain  states also limit the amounts  that a lender may
collect  from a borrower  as an  additional  charge if the loan is  prepaid.  In
addition,  the  enforceability of provisions that provide for prepayment fees or
penalties  upon an  involuntary  prepayment  is  unclear  under the laws of many
states.

Applicability of Usury Laws

     Title V of the Depository  Institutions  Deregulation  and Monetary Control
Act of 1980 ("Title V") provides that state usury limitations shall not apply to
certain  types of  residential  (including  multifamily)  first  mortgage  loans
originated by certain lenders after March 31, 1980. Title V authorized any state
to reimpose  interest  rate limits by  adopting,  before April 1, 1983, a law or
constitutional  provision that expressly rejects application of the federal law.
In addition,  even where Title V is not so rejected,  any state is authorized by
the law to adopt a  provision  limiting  discount  points  or other  charges  on
mortgage  loans covered by Title V. Certain states have taken action to reimpose
interest rate limits and/or to limit discount points or other charges.

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

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
(i.e.,  a nursing  or  convalescent  home or  hospital),  result in a failure to
realize the full principal amount of the related Mortgage Loan.

Americans with Disabilities Act

     Under Title III of the Americans  with  Disabilities  Act of 1990 and rules
promulgated   thereunder   (collectively,   the  "ADA"),  in  order  to  protect
individuals  with   disabilities,   public   accommodations   (such  as  hotels,
restaurants,  shopping  centers,  hospitals,  schools and social  service center
establishments) must remove  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.

Soldiers' and Sailors' Civil Relief Act of 1940

     Under the terms of the Soldiers' and Sailors'  Civil Relief Act of 1940, as
amended (the "Relief  Act"),  a borrower who enters  military  service after the
origination of such  borrower's  mortgage loan  (including a borrower who was in
reserve  status and is called to active duty after  origination  of the Mortgage
Loan), may not be charged interest  (including fees and charges) above an annual
rate of 6% during the period of such  borrower's  active duty  status,  unless a
court orders otherwise upon application of the lender. The Relief Act applies to
individuals  who are members of the Army,  Navy,  Air Force,  Marines,  National
Guard,  Reserves,  Coast Guard and officers of the U.S.  Public  Health  Service
assigned  to  duty  with  the  military.  Because  the  Relief  Act  applies  to
individuals who enter military service  (including  reservists who are called to
active duty) after  origination of the related mortgage loan, no information can
be provided as to the number of loans with  individuals as borrowers that may be
affected  by the Relief  Act.  Application  of the  Relief  Act would  adversely
affect, for an indeterminate period of time, the ability of a Master Servicer or
Special  Servicer to collect full amounts of interest on certain of the Mortgage
Loans. Any shortfalls in interest collections  resulting from the application of
the Relief Act would result in a reduction of the amounts  distributable  to the
holders  of the  related  series of  Certificates,  and would not be  covered by
advances or, unless otherwise  specified in the related  Prospectus  Supplement,
any form of Credit Support  provided in connection  with such  Certificates.  In
addition,  the Relief Act imposes  limitations  that would impair the ability of
the Master  Servicer or Special  Servicer to foreclose  on an affected  Mortgage
Loan during the  borrower's  period of active duty status,  and,  under  certain
circumstances, during an additional three month period thereafter.

Forfeitures in Drug and RICO Proceedings

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

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

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

     The following general discussion of the anticipated material federal income
tax  consequences  of  the  purchase,   ownership  and  disposition  of  Offered
Certificates of any series  thereof,  to the extent it relates to matters of law
or legal conclusions with respect thereto,  represents the opinion of counsel to
the  Depositor  with respect to that series on the material  matters  associated
with such consequences,  subject to any qualifications set forth herein. Counsel
to the Depositor  for each series will be  Cadwalader,  Wickersham & Taft.  This
discussion   is  directed   primarily  to   Certificateholders   that  hold  the
Certificates as "capital  assets" within the meaning of Section 1221 of the Code
(although portions thereof may also apply to Certificateholders  who do not hold
Certificates as "capital assets") and it does not purport to discuss all federal
income tax consequences  that may be applicable to the individual  circumstances
of particular investors,  some of which (such as banks,  insurance companies and
foreign investors) may be subject to special treatment under the Code.  Further,
the authorities on which this discussion, and the opinion referred to below, are
based are  subject to change or  differing  interpretations,  which  could apply
retroactively.  Prospective  investors  should note that no rulings have been or
will be sought from the Internal Revenue Service (the "IRS") with respect to any
of the federal income tax consequences  discussed below, and no assurance can be
given the IRS will not take contrary  positions.  Taxpayers and preparers of tax
returns  (including  those filed by any REMIC or other  issuer)  should be aware
that under  applicable  Treasury  regulations  a provider  of advice on specific
issues of law is not considered an income tax return  preparer unless the advice
(i) is given with respect to events that have occurred at the time the advice is
rendered  and is not given with  respect  to the  consequences  of  contemplated
actions, and (ii) is directly relevant to the determination of an entry on a tax
return. Accordingly,  taxpayers should consult their tax advisors and tax return
preparers  regarding the preparation of any item on a tax return, even where the
anticipated tax treatment has been discussed  herein. In addition to the federal
income tax consequences  described  herein,  potential  investors are advised to
consider  the  state  and  local  tax  consequences,  if any,  of the  purchase,
ownership  and  disposition  of Offered  Certificates.  See "State and Other Tax
Consequences".  Certificateholders  are  advised to consult  their tax  advisors
concerning the federal,  state,  local or other tax  consequences to them of the
purchase, ownership and disposition of Offered Certificates.

     The following  discussion  addresses  securities of two general types:  (i)
certificates ("REMIC Certificates") representing interests in a Trust Fund, or a
portion thereof,  that the REMIC  Administrator  will elect to have treated as a
real estate mortgage  investment  conduit  ("REMIC") under Sections 860A through
860G (the "REMIC  Provisions") of the Code, and (ii) Grantor Trust  Certificates
representing  interests  in a Trust Fund  ("Grantor  Trust Fund") as to which no
such  election will be made.  The  Prospectus  Supplement  for each series (" of
Certificates  will indicate whether a REMIC election (or elections) will be made
for the related Trust Fund and, if such an election is to be made, will identify
all "regular  interests" and "residual  interests" in the REMIC. For purposes of
this tax discussion,  references to a  "Certificateholder"  or a "holder" are to
the beneficial owner of a Certificate.

     The   following   discussion  is  limited  in   applicability   to  Offered
Certificates. Moreover, this discussion applies only to the extent that Mortgage
Assets held by a Trust Fund consist solely of Mortgage Loans. To the extent that
other Mortgage Assets,  including REMIC  certificates and mortgage  pass-through
certificates,  are to be held by a Trust Fund, the tax  consequences  associated
with the  inclusion of such assets will be  disclosed in the related  Prospectus
Supplement.   In  addition,  if  Cash  Flow  Agreements  other  than  guaranteed
investment  contracts are included in a Trust Fund, the anticipated material tax
consequences associated with such Cash Flow Agreements also will be discussed in
the related Prospectus Supplement. See "Description of the Trust Funds-Cash Flow
Agreements".

     Furthermore,  the  following  discussion  is based in part  upon the  rules
governing  original issue discount that are set forth in Sections  1271-1273 and
1275 of the Code and in the Treasury  regulations  issued  thereunder  (the "OID
Regulations"),   and  in  part  upon  the  REMIC  Provisions  and  the  Treasury
regulations issued thereunder (the "REMIC Regulations").  The OID Regulations do
not adequately address certain issues relevant to, and in some instances provide
that they are not applicable to, securities such as the Certificates.

REMICs

     Classification  of  REMICs.  Upon  the  issuance  of each  series  of REMIC
Certificates,  counsel to the Depositor  will give its opinion  generally to the
effect that,  assuming compliance with all provisions of the related Pooling and
Servicing Agreement, the related Trust Fund (or each applicable portion thereof)
will qualify as a REMIC and the REMIC Certificates  offered with respect thereto
will be considered to evidence ownership of REMIC Regular  Certificates or REMIC
Residual  Certificates in that REMIC within the meaning of the REMIC Provisions.
The  following  general  discussion  of  the  anticipated   federal  income  tax
consequences of the purchase,  ownership and disposition of REMIC  Certificates,
to the extent it relates to  matters of law or legal  conclusions  with  respect
thereto,  represents  the opinion of counsel to the Depositor for the applicable
series  as  specified  in the  related  Prospectus  Supplement,  subject  to any
qualifications  set forth herein.  In addition,  counsel to the  Depositor  have
prepared  or  reviewed  the  statements  in this  Prospectus  under the  heading
"Certain Federal Income Tax  Consequences--REMICs,"  and are of the opinion that
such  statements  are correct in all  material  respects.  Such  statements  are
intended  as  an  explanatory   discussion  of  the  possible   effects  of  the
classification of any Trust Fund (or applicable  portion thereof) as a REMIC for
federal  income tax purposes on investors  generally  and of related tax matters
affecting investors generally,  but do not purport to furnish information in the
level  of  detail  or  with  the  attention  to  an   investor's   specific  tax
circumstances  that  would  be  provided  by  an  investor's  own  tax  advisor.
Accordingly,  each  investor  is advised to consult  its own tax  advisors  with
regard to the tax consequences to it of investing in REMIC Certificates.

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

     Characterization of Investments in REMIC Certificates.  In general,  unless
otherwise provided in the related Prospectus Supplement,  the REMIC Certificates
will be "real estate assets" within the meaning of Section  856(c)(5)(A)  of the
Code and  assets  described  in Section  7701(a)(19)(C)  of the Code in the same
proportion that the assets of the REMIC underlying such Certificates would be so
treated.  However,  to the extent that the REMIC assets constitute  mortgages on
property not used for  residential  or certain other  prescribed  purposes,  the
REMIC  Certificates  will not be  treated  as assets  qualifying  under  Section
7701(a)(19)(C).  Moreover, if 95% or more of the assets of the REMIC qualify for
any of the foregoing  characterizations at all times during a calendar year, the
REMIC  Certificates will qualify for the corresponding  status in their entirety
for that calendar year.  Interest  (including  original  issue  discount) on the
REMIC  Regular   Certificates   and  income  allocated  to  the  REMIC  Residual
Certificates will be interest  described in Section  856(c)(3)(B) of the Code to
the extent that such Certificates are treated as "real estate assets" within the
meaning of Section  856(c)(5)(A)  of the Code.  In addition,  the REMIC  Regular
Certificates  will be  "qualified  mortgages"  within  the  meaning  of  Section
860G(a)(3) of the Code.  The  determination  as to the percentage of the REMIC's
assets that constitute  assets  described in the foregoing  sections of the Code
will be made with respect to each calendar quarter based on the average adjusted
basis of each  category  of the assets held by the REMIC  during  such  calendar
quarter.   The  REMIC   Administrator   will  report  those   determinations  to
Certificateholders  in the  manner  and  at the  times  required  by  applicable
Treasury regulations.

     The  assets of the REMIC will  include,  in  addition  to  Mortgage  Loans,
payments on Mortgage Loans held pending  distribution on the REMIC  Certificates
and any property  acquired by  foreclosure  held pending  sale,  and may include
amounts  in  reserve  accounts.  It is  unclear  whether  property  acquired  by
foreclosure  held  pending  sale,  and  amounts  in  reserve  accounts  would be
considered  to be part of the  Mortgage  Loans,  or whether  such assets (to the
extent not invested in assets  described in the foregoing  sections of the Code)
otherwise would receive the same treatment as the Mortgage Loans for purposes of
all of the  foregoing  sections  of the Code.  In  addition,  in some  instances
Mortgage Loans may not be treated  entirely as assets described in the foregoing
sections of the Code. If so, the related Prospectus Supplement will describe the
Mortgage  Loans that may not be so treated.  The REMIC  Regulations  do provide,
however,  that cash  received  from  payments  on  Mortgage  Loans held  pending
distribution  is considered  part of the Mortgage  Loans for purposes of Section
856(c)(5)(A) of the Code.

     Tiered REMIC Structures.  For certain series of REMIC Certificates,  two or
more separate elections may be made to treat designated  portions of the related
Trust Fund as REMICs  ("Tiered  REMICs") for federal income tax purposes.  As to
each  such  series of REMIC  Certificates,  in the  opinion  of  counsel  to the
Depositor,  assuming  compliance  with all provisions of the related Pooling and
Servicing  Agreement,  the Tiered  REMICs  will each  qualify as a REMIC and the
REMIC Certificates  issued by the Tiered REMICs,  will be considered to evidence
ownership of REMIC Regular  Certificates  or REMIC Residual  Certificates in the
related REMIC within the meaning of the REMIC Provisions.

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

     Taxation of Owners of REMIC Regular Certificates.

     General.  Except as  otherwise  stated in this  discussion,  REMIC  Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as  ownership  interests in the REMIC or its assets.
Moreover,  holders of REMIC Regular  Certificates  that otherwise  report income
under a cash method of accounting will be required to report income with respect
to REMIC Regular Certificates under an accrual method.

     Original Issue Discount.  Certain REMIC Regular  Certificates may be issued
with  "original  issue  discount"  within the meaning of Section  1273(a) of the
Code.  Any holders of REMIC  Regular  Certificates  issued with  original  issue
discount generally will be required to include original issue discount in income
as it accrues,  in accordance with the "constant  yield" method described below,
in advance of the receipt of the cash  attributable to such income. In addition,
Section  1272(a)(6)  of the Code  provides  special  rules  applicable  to REMIC
Regular  Certificates  and certain other debt  instruments  issued with original
issue discount. Regulations have not been issued under that section.

     The Code  requires  that a reasonable  prepayment  assumption  be used with
respect to Mortgage  Loans held by a REMIC in computing  the accrual of original
issue  discount on REMIC  Regular  Certificates  issued by that REMIC,  and that
adjustments  be made in the  amount  and rate of  accrual  of such  discount  to
reflect  differences  between  the  actual  prepayment  rate and the  prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The  Conference  Committee  Report  accomanying  the Tax Reform Act of 1986 (the
"Committee  Report")  indicates  that  the  regulations  will  provide  that the
prepayment  assumption used with respect to a REMIC Regular  Certificate must be
the same as that used in pricing  the  initial  offering  of such REMIC  Regular
Certificate.  The prepayment  assumption (the "Prepayment  Assumption")  used in
reporting original issue discount for each series of REMIC Regular  Certificates
will be  consistent  with this  standard  and will be  disclosed  in the related
Prospectus Supplement.  However, neither the Depositor nor any other person will
make any  representation  that the Mortgage  Loans will in fact prepay at a rate
conforming to the Prepayment Assumption or at any other rate.

     The original issue discount, if any, on a REMIC Regular Certificate will be
the excess of its stated  redemption price at maturity over its issue price. The
issue price of a  particular  class of REMIC  Regular  Certificates  will be the
first cash price at which a substantial amount of REMIC Regular  Certificates of
that class is sold (excluding sales to bond houses,  brokers and  underwriters).
If less  than a  substantial  amount  of a  particular  class of  REMIC  Regular
Certificates is sold for cash on or prior to the date of their initial  issuance
(the  "Closing  Date"),  the issue  price for such class will be the fair market
value of such class on the Closing Date. Under the OID  Regulations,  the stated
redemption  price of a REMIC  Regular  Certificate  is equal to the total of all
payments to be made on such Certificate  other than "qualified stated interest".
"Qualified stated interest" is interest that is unconditionally payable at least
annually  (during the entire term of the  instrument) at a single fixed rate, or
at a "qualified  floating rate", an "objective  rate", a combination of a single
fixed rate and one or more "qualified  floating rates" or one "qualified inverse
floating  rate",  or a combination of "qualified  floating  rates" that does not
operate in a manner that  accelerates or defers interest  payments on such REMIC
Regular Certificate.

     In the case of  REMIC  Regular  Certificates  bearing  adjustable  interest
rates, the  determination of the total amount of original issue discount and the
timing of the inclusion  thereof will vary according to the  characteristics  of
such REMIC Regular  Certificates.  If the original issue discount rules apply to
such Certificates, the related Prospectus Supplement will describe the manner in
which such rules will be applied with respect to those Certificates in preparing
information returns to the Certificateholders and the IRS.

     Certain classes of the REMIC Regular Certificates may provide for the first
interest  payment  with  respect to such  Certificates  to be made more than one
month after the date of issuance,  a period which is longer than the  subsequent
monthly intervals between interest  payments.  Assuming the "accrual period" (as
defined  below) for original  issue discount is each monthly period that ends on
the day prior to a  Distribution  Date, in some cases,  as a consequence of this
"long first accrual period", some or all interest payments may be required to be
included in the stated  redemption  price of the REMIC Regular  Certificate  and
accounted  for as original  issue  discount.  Because  interest on REMIC Regular
Certificates  must in any  event  be  accounted  for  under an  accrual  method,
applying this analysis would result in only a slight difference in the timing of
the inclusion in income of the yield on the REMIC Regular Certificates.

     In addition,  if the accrued interest to be paid on the first  Distribution
Date is computed with respect to a period that begins prior to the Closing Date,
a portion  of the  purchase  price  paid for a REMIC  Regular  Certificate  will
reflect such accrued interest.  In such cases,  information  returns provided to
the  Certificateholders  and the IRS  will be  based  on the  position  that the
portion of the  purchase  price paid for the  interest  accrued  with respect to
periods prior to the Closing Date is treated as part of the overall cost of such
REMIC  Regular  Certificate  (and not as a  separate  asset the cost of which is
recovered  entirely out of interest received on the next Distribution  Date) and
that portion of the interest  paid on the first  Distribution  Date in excess of
interest  accrued for a number of days  corresponding to the number of days from
the Closing Date to the first Distribution Date should be included in the stated
redemption price of such REMIC Regular Certificate. However, the OID Regulations
state that all or some  portion  of such  accrued  interest  may be treated as a
separate  asset the cost of which is recovered  entirely out of interest paid on
the first  Distribution  Date.  It is unclear  how an election to do so would be
made  under the OID  Regulations  and  whether  such an  election  could be made
unilaterally by a Certificateholder.

     Notwithstanding the general definition of original issue discount, original
issue  discount  on a REMIC  Regular  Certificate  will be  considered  to be de
minimis  if it is less than 0.25% of the  stated  redemption  price of the REMIC
Regular  Certificate  multiplied  by its  weighted  average  maturity.  For this
purpose,  the weighted  average  maturity of the REMIC  Regular  Certificate  is
computed as the sum of the amounts  determined,  as to each payment  included in
the stated  redemption price of such REMIC Regular  Certificate,  by multiplying
(i) the number of complete  years  (rounding  down for  partial  years) from the
issue date until such  payment is  expected to be made  (presumably  taking into
account the Prepayment Assumption) by (ii) a fraction, the numerator of which is
the amount of the payment, and the denominator of which is the stated redemption
price at maturity of such REMIC Regular Certificate.  Under the OID Regulations,
original  issue  discount  of only a de minimis  amount  (other  than de minimis
original issue discount attributable to a so-called "teaser" interest rate or an
initial  interest  holiday) will be included in income as each payment of stated
principal  is made,  based on the product of the total amount of such de minimis
original issue discount and a fraction,  the numerator of which is the amount of
such principal  payment and the denominator of which is the  outstanding  stated
principal  amount of the REMIC Regular  Certificate.  The OID  Regulations  also
would permit a  Certificateholder  to elect to accrue de minimis  original issue
discount into income currently based on a constant yield method.  See "-Taxation
of Owners of REMIC Regular Certificates-Market Discount" below for a description
of such election under the OID Regulations.

     If original issue discount on a REMIC Regular Certificate is in excess of a
de minimis amount, the holder of such Certificate must include in ordinary gross
income the sum of the "daily  portions" of original  issue discount for each day
during  its  taxable  year on  which it held  such  REMIC  Regular  Certificate,
including the purchase date but excluding the  disposition  date. In the case of
an  original  holder  of a REMIC  Regular  Certificate,  the daily  portions  of
original issue discount will be determined as follows.

     As to each  "accrual  period",  that is,  unless  otherwise  stated  in the
related  Prospectus  Supplement,   each  period  that  begins  on  a  date  that
corresponds  to a  Distribution  Date (or in the case of the first such  period,
begins  on the  Closing  Date)  and ends on the day  preceding  the  immediately
following  Distribution  Date, a calculation  will be made of the portion of the
original issue discount that accrued during such accrual period.  The portion of
original  issue  discount  that  accrues in any  accrual  period  will equal the
excess,  if any, of (i) the sum of (a) the present  value,  as of the end of the
accrual period,  of all of the  distributions  remaining to be made on the REMIC
Regular Certificate, if any, in future periods and (b) the distributions made on
such REMIC Regular  Certificate during the accrual period of amounts included in
the stated  redemption  price,  over (ii) the adjusted issue price of such REMIC
Regular Certificate at the beginning of the accrual period. The present value of
the  remaining  distributions  referred  to in the  preceding  sentence  will be
calculated (i) assuming that distributions on the REMIC Regular Certificate will
be received in future  periods  based on the Mortgage  Loans being  prepaid at a
rate equal to the Prepayment Assumption, (ii) using a discount rate equal to the
original  yield to maturity of the  Certificate  and (iii)  taking into  account
events (including actual prepayments) that have occurred before the close of the
accrual  period.  For these  purposes,  the  original  yield to  maturity of the
Certificate  will be  calculated  based on its  issue  price and  assuming  that
distributions  on the  Certificate  will be made in all accrual periods based on
the Mortgage Loans being prepaid at a rate equal to the  Prepayment  Assumption.
The adjusted issue price of a REMIC Regular  Certificate at the beginning of any
accrual period will equal the issue price of such Certificate,  increased by the
aggregate  amount of original  issue  discount that accrued with respect to such
Certificate  in  prior  accrual  periods,  and  reduced  by  the  amount  of any
distributions made on such REMIC Regular Certificate in prior accrual periods of
amounts  included in the stated  redemption  price.  The original issue discount
accruing  during any  accrual  period,  computed  as  described  above,  will be
allocated  ratably to each day during the accrual  period to determine the daily
portion of original issue discount for such day.

     A subsequent  purchaser of a REMIC Regular  Certificate that purchases such
Certificate  at a cost  (excluding  any  portion  of such cost  attributable  to
accrued  qualified stated  interest) less than its remaining  stated  redemption
price will also be required to include in gross income the daily portions of any
original issue  discount with respect to such  Certificate.  However,  each such
daily portion will be reduced,  if such cost is in excess of its "adjusted issue
price",  in proportion to the ratio such excess bears to the aggregate  original
issue discount  remaining to be accrued on such REMIC Regular  Certificate.  The
adjusted issue price of a REMIC Regular  Certificate on any given day equals the
sum of (i) the  adjusted  issue  price  (or,  in the case of the  first  accrual
period,  the issue price) of such  Certificate  at the  beginning of the accrual
period which  includes  such day and (ii) the daily  portions of original  issue
discount for all days during such accrual period prior to such day.

     Market  Discount.  A  Certificateholder  that  purchases  a  REMIC  Regular
Certificate  at a  market  discount,  that is,  in the  case of a REMIC  Regular
Certificate  issued without  original issue  discount,  at a purchase price less
than its remaining  stated principal  amount,  or in the case of a REMIC Regular
Certificate  issued with original issue discount,  at a purchase price less than
its adjusted issue price will  recognize gain upon receipt of each  distribution
representing  stated redemption price. In particular,  under Section 1276 of the
Code such a Certificateholder generally will be required to allocate the portion
of each such distribution  representing stated redemption price first to accrued
market  discount not previously  included in income,  and to recognize  ordinary
income to that extent. A Certificateholder  may elect to include market discount
in income  currently as it accrues  rather than including it on a deferred basis
in  accordance  with the  foregoing.  If made,  such  election will apply to all
market discount bonds acquired by such  Certificateholder  on or after the first
day of the first taxable year to which such election applies.  In addition,  the
OID Regulations permit a  Certificateholder  to elect to accrue all interest and
discount  (including de minimis market or original issue  discount) in income as
interest,  and to amortize premium, based on a constant yield method. If such an
election  were made with  respect to a REMIC  Regular  Certificate  with  market
discount,  the  Certificateholder  would be deemed to have made an  election  to
include  currently  market  discount  in income  with  respect to all other debt
instruments having market discount that such  Certificateholder  acquires during
the taxable year of the election or thereafter, and possibly previously acquired
instruments.  Similarly,  a  Certificateholder  that  made this  election  for a
Certificate  that is  acquired  at a  premium  would be  deemed  to have made an
election to amortize  bond premium with respect to all debt  instruments  having
amortizable  bond premium  that such  Certificateholder  owns or  acquires.  See
"-Taxation of Owners of REMIC Regular Certificates-Premium" below. Each of these
elections to accrue interest, discount and premium with respect to a Certificate
on a constant yield method or as interest  would be irrevocable  except with the
approval of the IRS.

     However,  market discount with respect to a REMIC Regular  Certificate will
be  considered to be de minimis for purposes of Section 1276 of the Code if such
market discount is less than 0.25% of the remaining  stated  redemption price of
such REMIC Regular  Certificate  multiplied  by the number of complete  years to
maturity  remaining  after the date of its purchase.  In  interpreting a similar
rule  with  respect  to  original  issue  discount  on  obligations  payable  in
installments,  the OID  Regulations  refer to the weighted  average  maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount,  presumably taking into account the Prepayment  Assumption.  If
market  discount is treated as de minimis  under this rule,  it appears that the
actual  discount would be treated in a manner similar to original issue discount
of  a  de  minimis   amount.   See   "-Taxation   of  Owners  of  REMIC  Regular
Certificates-Original  Issue  Discount"  above.  Such treatment  would result in
discount  being  included  in income at a slower  rate  than  discount  would be
required to be included in income using the method described above.

     Section  1276(b)(3)  of  the  Code  specifically  authorizes  the  Treasury
Department to issue  regulations  providing  for the method for accruing  market
discount on debt instruments, the principal of which is payable in more than one
installment.  Until regulations are issued by the Treasury  Department,  certain
rules described in the Committee  Report apply.  The Committee  Report indicates
that in each accrual period market discount on REMIC Regular Certificates should
accrue, at the Certificateholder's  option: (i) on the basis of a constant yield
method,  (ii) in the case of a REMIC Regular Certificate issued without original
issue  discount,  in an amount that bears the same ratio to the total  remaining
market  discount as the stated  interest paid in the accrual period bears to the
total  amount  of stated  interest  remaining  to be paid on the  REMIC  Regular
Certificate as of the beginning of the accrual period, or (iii) in the case of a
REMIC Regular Certificate issued with original issue discount, in an amount that
bears the same ratio to the total  remaining  market  discount  as the  original
issue  discount  accrued in the accrual period bears to the total original issue
discount  remaining on the REMIC  Regular  Certificate  at the  beginning of the
accrual  period.  Moreover,  the Prepayment  Assumption  used in calculating the
accrual of original issue  discount is also used in  calculating  the accrual of
market discount.  Because the regulations referred to in this paragraph have not
been issued,  it is not possible to predict what effect such  regulations  might
have on the tax treatment of a REMIC Regular Certificate purchased at a discount
in the secondary market.

     To the extent that REMIC Regular  Certificates provide for monthly or other
periodic  distributions  throughout their term, the effect of these rules may be
to require  market  discount  to be  includible  in income at a rate that is not
significantly  slower than the rate at which such  discount  would  accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate  generally  will be  required  to treat a portion of any gain on the
sale or exchange  of such  Certificate  as ordinary  income to the extent of the
market  discount  accrued to the date of disposition  under one of the foregoing
methods,  less any  accrued  market  discount  previously  reported  as ordinary
income.

     Further,  under  Section  1277 of the  Code a  holder  of a  REMIC  Regular
Certificate  may be required to defer a portion of its interest  deductions  for
the taxable  year  attributable  to any  indebtedness  incurred or  continued to
purchase or carry a REMIC Regular  Certificate  purchased with market  discount.
For these  purposes,  the de minimis rule  referred to above  applies.  Any such
deferred  interest  expense  would not exceed the market  discount  that accrues
during such  taxable year and is, in general,  allowed as a deduction  not later
than the year in which such market  discount is  includible  in income.  If such
holder elects to include  market  discount in income  currently as it accrues on
all market discount  instruments acquired by such holder in that taxable year or
thereafter, the interest deferral rule described above will not apply.

     Premium.  A REMIC Regular  Certificate  purchased at a cost  (excluding any
portion of such cost  attributable to accrued qualified stated interest) greater
than its remaining stated redemption price will be considered to be purchased at
a  premium.  The  holder of such a REMIC  Regular  Certificate  may elect  under
Section 171 of the Code to amortize such premium under the constant yield method
over the life of the  Certificate.  If made,  such an election will apply to all
debt  instruments  having  amortizable  bond  premium  that the  holder  owns or
subsequently  acquires.  Amortizable  premium  will be  treated  as an offset to
interest  income on the  related  debt  instrument,  rather  than as a  separate
interest deduction. The OID Regulations also permit  Certificateholders to elect
to include all  interest,  discount  and  premium in income  based on a constant
yield method, further treating the Certificateholder as having made the election
to  amortize  premium  generally.  See  "-Taxation  of Owners  of REMIC  Regular
Certificates-Market  Discount"  above. The Committee Report states that the same
rules that apply to accrual of market  discount (which rules will require use of
a  Prepayment  Assumption  in accruing  market  discount  with  respect to REMIC
Regular  Certificates  without regard to whether such Certificates have original
issue  discount) will also apply in amortizing bond premium under Section 171 of
the Code.

     Realized Losses.  Under Section 166 of the Code, both corporate  holders of
the REMIC Regular  Certificates  and  noncorporate  holders of the REMIC Regular
Certificates  that  acquire  such  Certificates  in  connection  with a trade or
business should be allowed to deduct,  as ordinary losses,  any losses sustained
during a taxable  year in which their  Certificates  become  wholly or partially
worthless as the result of one or more  realized  losses on the Mortgage  Loans.
However,  it appears  that a  noncorporate  holder that does not acquire a REMIC
Regular  Certificate in connection with a trade or business will not be entitled
to deduct a loss under Section 166 of the Code until such  holder's  Certificate
becomes wholly worthless (i.e.,  until its Certificate  Balance has been reduced
to zero) and that the loss will be characterized as a short-term capital loss.

     Each  holder of a REMIC  Regular  Certificate  will be  required  to accrue
interest and original issue discount with respect to such  Certificate,  without
giving effect to any  reductions in  distributions  attributable  to defaults or
delinquencies on the Mortgage Loans or the Underlying  Certificates until it can
be established that any such reduction ultimately will not be recoverable.  As a
result,  the amount of taxable income  reported in any period by the holder of a
REMIC Regular  Certificate  could exceed the amount of economic  income actually
realized by the holder in such period.  Although  the holder of a REMIC  Regular
Certificate eventually will recognize a loss or reduction in income attributable
to  previously  accrued and included  income  that,  as the result of a realized
loss,  ultimately  will not be realized,  the law is unclear with respect to the
timing and character of such loss or reduction in income.

     Taxation of Owners of REMIC Residual Certificates.

     General.  Although a REMIC is a  separate  entity  for  federal  income tax
purposes, a REMIC generally is not subject to entity-level taxation, except with
regard  to  prohibited   transactions  and  certain  other   transactions.   See
"-Prohibited Transactions Tax and Other Taxes" below. Rather, the taxable income
or net loss of a REMIC is  generally  taken  into  account  by the holder of the
REMIC Residual Certificates.  Accordingly,  the REMIC Residual Certificates will
be subject to tax rules that differ significantly from those that would apply if
the REMIC Residual  Certificates were treated for federal income tax purposes as
direct ownership  interests in the Mortgage Loans or as debt instruments  issued
by the REMIC.

     A holder of a REMIC  Residual  Certificate  generally  will be  required to
report its daily portion of the taxable  income or,  subject to the  limitations
noted in this  discussion,  the net  loss of the  REMIC  for  each day  during a
calendar  quarter that such holder owned such REMIC  Residual  Certificate.  For
this purpose,  the taxable  income or net loss of the REMIC will be allocated to
each day in the calendar  quarter ratably using a "30 days per month/90 days per
quarter/360 days per year" convention unless otherwise  disclosed in the related
Prospectus  Supplement.  The daily  amounts so allocated  will then be allocated
among the REMIC Residual  Certificateholders  in proportion to their  respective
ownership  interests  on such day.  Any amount  included in the gross  income or
allowed  as a loss of any  REMIC  Residual  Certificateholder  by virtue of this
paragraph will be treated as ordinary  income or loss. The taxable income of the
REMIC will be determined  under the rules described below in "-Taxable Income of
the REMIC" and will be taxable to the REMIC Residual  Certificateholders without
regard to the  timing or amount  of cash  distributions  by the REMIC  until the
REMIC's  termination.  Ordinary income derived from REMIC Residual  Certificates
will be "portfolio  income" for purposes of the taxation of taxpayers subject to
limitations  under  Section  469 of the Code on the  deductibility  of  "passive
losses".

     A holder of a REMIC Residual  Certificate  that purchased such  Certificate
from a prior holder of such  Certificate  also will be required to report on its
federal  income tax return amounts  representing  its daily share of the taxable
income (or net loss) of the REMIC for each day that it holds such REMIC Residual
Certificate.  Those daily  amounts  generally  will equal the amounts of taxable
income or net loss determined as described above. The Committee Report indicates
that certain  modifications  of the general rules may be made,  by  regulations,
legislation  or otherwise to reduce (or increase) the income of a REMIC Residual
Certificateholder  that purchased such REMIC Residual  Certificate  from a prior
holder of such  Certificate  at a price greater than (or less than) the adjusted
basis (as defined below) such REMIC Residual  Certificate  would have had in the
hands of an original holder of such Certificate. The REMIC Regulations, however,
do not provide for any such modifications.

     Any payments received by a holder of a REMIC Residual  Certificate from the
seller of such  Certificate  in connection  with the  acquisition  of such REMIC
Residual  Certificate  will be taken into account in  determining  the income of
such holder for federal income tax purposes. Although it appears likely that any
such payment would be includible in income immediately upon its receipt, the IRS
might assert that such payment  should be included in income over time according
to an  amortization  schedule or according to some other method.  Because of the
uncertainty concerning the treatment of such payments, holders of REMIC Residual
Certificates  should consult their tax advisors concerning the treatment of such
payments for income tax purposes.

     The amount of income REMIC Residual  Certificateholders will be required to
report (or the tax liability  associated with such income) may exceed the amount
of cash  distributions  received  from the REMIC for the  corresponding  period.
Consequently,  REMIC  Residual  Certificateholders  should have other sources of
funds  sufficient  to pay any  federal  income  taxes  due as a result  of their
ownership of REMIC Residual  Certificates or unrelated  deductions against which
income may be offset,  subject to the rules relating to "excess  inclusions" and
"noneconomic"  residual  interests  discussed  below.  The  fact  that  the  tax
liability   associated   with   the   income   allocated   to   REMIC   Residual
Certificateholders  may exceed  the cash  distributions  received  by such REMIC
Residual  Certificateholders  for the  corresponding  period  may  significantly
adversely  affect  such REMIC  Residual  Certificateholders'  after-tax  rate of
return.  Such disparity  between income and  distributions  may not be offset by
corresponding  losses or reductions of income attributable to the REMIC Residual
Certificateholder  until  subsequent  tax years and, then, may not be completely
offset due to changes in the Code, tax rates or character of the income or loss.

     Taxable Income of the REMIC. The taxable income of the REMIC will equal the
income from the Mortgage  Loans  (including  interest,  market  discount and, if
applicable,  original  issue  discount and less premium) and other assets of the
REMIC plus any  cancellation  of  indebtedness  income due to the  allocation of
realized losses to REMIC Regular  Certificates,  less the deductions  allowed to
the REMIC for interest  (including  original  issue  discount and reduced by any
premium on issuance) on the REMIC Regular  Certificates  (and any other class of
REMIC  Certificates  constituting  "regular  interests" in the REMIC not offered
hereby), amortization of any premium on the Mortgage Loans, bad debt losses with
respect to the Mortgage  Loans and,  except as described  below,  for servicing,
administrative and other expenses.

     For  purposes of  determining  its taxable  income,  the REMIC will have an
initial  aggregate  basis in its assets  equal to the sum of the issue prices of
all  REMIC  Certificates  (or,  if a class  of  REMIC  Certificates  is not sold
initially,  their fair market  values).  Such aggregate  basis will be allocated
among the  Mortgage  Loans and the other  assets of the REMIC in  proportion  to
their respective fair market values.  The issue price of any REMIC  Certificates
offered hereby will be determined in the manner described above under "-Taxation
of Owners of REMIC  Regular  Certificates-Original  Issue  Discount".  The issue
price  of a REMIC  Certificate  received  in  exchange  for an  interest  in the
Mortgage  Loans or other  property  will  equal  the fair  market  value of such
interests in the Mortgage Loans or other property.  Accordingly,  if one or more
classes of REMIC Certificates are retained initially rather than sold, the REMIC
Administrator  may be  required  to  estimate  the  fair  market  value  of such
interests in order to determine the basis of the REMIC in the Mortgage Loans and
other property held by the REMIC.

     Subject to  possible  application  of the de minimis  rules,  the method of
accrual by the REMIC of  original  issue  discount  income  and market  discount
income with respect to Mortgage  Loans that it holds will be  equivalent  to the
method for accruing  original issue discount income for holders of REMIC Regular
Certificates  (that is, under the constant  yield method taking into account the
Prepayment  Assumption).  However,  a REMIC  that  acquires  loans  at a  market
discount must include such market discount in income  currently,  as it accrues,
on  a  constant  yield  basis.   See  "-Taxation  of  Owners  of  REMIC  Regular
Certificates"  above, which describes a method for accruing such discount income
that is  analogous to that  required to be used by a REMIC as to Mortgage  Loans
with market discount that it holds.

     A Mortgage  Loan will be deemed to have been  acquired  with  discount  (or
premium) to the extent that the REMIC's basis  therein,  determined as described
in the preceding paragraph, is less than (or greater than) its stated redemption
price.  Any such  discount  will be  includible in the income of the REMIC as it
accrues, in advance of receipt of the cash attributable to such income,  under a
method  similar  to the  method  described  above for  accruing  original  issue
discount on the REMIC Regular  Certificates.  It is anticipated  that each REMIC
will elect under Section 171 of the Code to amortize any premium on the Mortgage
Loans.  Premium on any  Mortgage  Loan to which  such  election  applies  may be
amortized  under a constant  yield  method,  presumably  taking  into  account a
Prepayment Assumption. Further, such an election would not apply to any Mortgage
Loan  originated  on or before  September 27, 1985.  Instead,  premium on such a
Mortgage Loan should be allocated  among the principal  payments  thereon and be
deductible by the REMIC as those  payments  become due or upon the prepayment of
such Mortgage Loan.

     A REMIC will be allowed deductions for interest  (including  original issue
discount) on the REMIC Regular Certificates  (including any other class of REMIC
Certificates  constituting  "regular interests" in the REMIC not offered hereby)
equal to the deductions that would be allowed if the REMIC Regular  Certificates
(including  any  other  class  of  REMIC  Certificates   constituting   "regular
interests"  in the REMIC not offered  hereby)  were  indebtedness  of the REMIC.
Original  issue  discount  will be  considered  to accrue  for this  purpose  as
described    above    under    "-Taxation    of   Owners   of   REMIC    Regular
Certificates-Original  Issue Discount",  except that the de minimis rule and the
adjustments for subsequent holders of REMIC Regular Certificates  (including any
other class of REMIC Certificates  constituting "regular interests" in the REMIC
not offered hereby) described therein will not apply.

     If a class of REMIC Regular  Certificates is issued at a price in excess of
the stated  redemption  price of such class (such excess "Issue  Premium"),  the
REMIC will have additional income in each taxable year in an amount equal to the
portion of the Issue  Premium  that is  considered  to be amortized or repaid in
that year.  Although the matter is not entirely certain, it is likely that Issue
Premium would be amortized  under a constant yield method in a manner  analogous
to the  method  of  accruing  original  issue  discount  described  above  under
"-Taxation of Owners of REMIC Regular Certificates-Original Issue Discount".

     As a general rule,  the taxable income of a REMIC will be determined in the
same manner as if the REMIC were an  individual  having the calendar year as its
taxable year and using the accrual  method of  accounting.  However,  no item of
income,  gain, loss or deduction  allocable to a prohibited  transaction will be
taken into account.  See  "-Prohibited  Transactions Tax and Other Taxes" below.
Further,  the  limitation  on  miscellaneous   itemized  deductions  imposed  on
individuals by Section 67 of the Code (which allows such  deductions only to the
extent they exceed in the aggregate two percent of the taxpayer's adjusted gross
income) will not be applied at the REMIC level so that the REMIC will be allowed
deductions  for  servicing,  administrative  and other  noninterest  expenses in
determining  its  taxable  income.  All such  expenses  will be  allocated  as a
separate item to the holders of REMIC Certificates, subject to the limitation of
Section 67 of the Code. See "-Possible  Pass-Through of  Miscellaneous  Itemized
Deductions"  below.  If the  deductions  allowed  to the REMIC  exceed its gross
income for a calendar  quarter,  such  excess will be the net loss for the REMIC
for that calendar quarter.

     Basis Rules,  Net Losses and  Distributions.  The adjusted basis of a REMIC
Residual  Certificate  will be equal to the amount paid for such REMIC  Residual
Certificate,  increased by amounts  included in the income of the REMIC Residual
Certificateholder  and decreased (but not below zero) by distributions made, and
by net losses allocated, to such REMIC Residual Certificateholder.

     A REMIC Residual  Certificateholder is not allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's adjusted basis in its REMIC Residual Certificate as
of the close of such calendar  quarter  (determined  without  regard to such net
loss).  Any loss that is not currently  deductible by reason of this  limitation
may be carried forward  indefinitely to future calendar quarters and, subject to
the same  limitation,  may be used only to offset income from the REMIC Residual
Certificate.  The  ability of REMIC  Residual  Certificateholders  to deduct net
losses may be  subject to  additional  limitations  under the Code,  as to which
REMIC Residual Certificateholders should consult their tax advisors.

     Any  distribution  on a REMIC  Residual  Certificate  will be  treated as a
nontaxable  return of capital  to the  extent it does not  exceed  the  holder's
adjusted basis in such REMIC Residual Certificate.  To the extent a distribution
on a REMIC Residual  Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such  REMIC  Residual  Certificate.  Holders of certain
REMIC Residual  Certificates may be entitled to distributions  early in the term
of the  related  REMIC  under  circumstances  in which their bases in such REMIC
Residual  Certificates  will not be sufficiently  large that such  distributions
will be treated as  nontaxable  returns of  capital.  Their  bases in such REMIC
Residual  Certificates  will  initially  equal the  amount  paid for such  REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the REMIC.  However,  such bases increases may not occur until the end
of the calendar  quarter,  or perhaps the end of the calendar year, with respect
to  which  such  REMIC  taxable  income  is  allocated  to  the  REMIC  Residual
Certificateholders.  To  the  extent  such  REMIC  Residual  Certificateholders'
initial  bases  are  less  than  the   distributions   to  such  REMIC  Residual
Certificateholders,  and increases in such initial bases either occur after such
distributions or (together with their initial bases) are less than the amount of
such   distributions,   gain  will  be   recognized   to  such  REMIC   Residual
Certificateholders  on such  distributions  and will be treated as gain from the
sale of their REMIC Residual Certificates.

     The effect of these rules is that a REMIC  Residual  Certificateholder  may
not amortize its basis in a REMIC Residual Certificate, but may only recover its
basis  through  distributions,  through the  deduction  of any net losses of the
REMIC or upon the sale of its REMIC Residual  Certificate.  See "-Sales of REMIC
Certificates"  below. For a discussion of possible  modifications of these rules
that  may  require  adjustments  to  income  of a  holder  of a  REMIC  Residual
Certificate  other than an original  holder in order to reflect  any  difference
between  the cost of such REMIC  Residual  Certificate  to such  REMIC  Residual
Certificateholder  and the adjusted basis such REMIC Residual  Certificate would
have in the  hands of an  original  holder  see  "-Taxation  of  Owners of REMIC
Residual Certificates-General" above.

     Excess Inclusions. Any "excess inclusions" with respect to a REMIC Residual
Certificate  will, with an exception  discussed below for certain REMIC Residual
Certificates  held by thrift  institutions,  be subject to federal income tax in
all events.

     In  general,  the  "excess  inclusions"  with  respect to a REMIC  Residual
Certificate  for any  calendar  quarter  will be the excess,  if any, of (i) the
daily  portions  of  REMIC  taxable  income  allocable  to such  REMIC  Residual
Certificate  over (ii) the sum of the "daily  accruals"  (as defined  below) for
each day during such quarter that such REMIC  Residual  Certificate  was held by
such REMIC  Residual  Certificateholder.  The daily accruals of a REMIC Residual
Certificateholder will be determined by allocating to each day during a calendar
quarter its ratable  portion of the product of the "adjusted issue price" of the
REMIC Residual  Certificate at the beginning of the calendar quarter and 120% of
the  "long-term  Federal rate" in effect on the Closing Date.  For this purpose,
the adjusted issue price of a REMIC Residual  Certificate as of the beginning of
any  calendar  quarter  will be equal to the issue  price of the REMIC  Residual
Certificate,  increased by the sum of the daily  accruals for all prior quarters
and  decreased  (but not below zero) by any  distributions  made with respect to
such REMIC Residual  Certificate before the beginning of such quarter. The issue
price of a REMIC  Residual  Certificate  is the  initial  offering  price to the
public (excluding bond houses and brokers) at which a substantial  amount of the
REMIC  Residual  Certificates  were sold.  The  "long-term  Federal  rate" is an
average  of current  yields on  Treasury  securities  with a  remaining  term of
greater than nine years, computed and published monthly by the IRS.

     For REMIC Residual Certificateholders,  an excess inclusion (i) will not be
permitted  to be offset by  deductions,  losses or loss  carryovers  from  other
activities,  (ii) will be treated as "unrelated  business  taxable income" to an
otherwise  tax-exempt  organization  and (iii) will not be eligible for any rate
reduction or exemption  under any  applicable tax treaty with respect to the 30%
United  States  withholding  tax  imposed  on  distributions  to REMIC  Residual
Certificateholders that are foreign investors. See, however, "-Foreign Investors
in REMIC Certificates" below.

     In the  case of any  REMIC  Residual  Certificates  held  by a real  estate
investment  trust,  the aggregate  excess  inclusions with respect to such REMIC
Residual  Certificates,  reduced  (but  not  below  zero)  by  the  real  estate
investment trust taxable income (within the meaning of Section  857(b)(2) of the
Code,  excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends  received by such shareholders from
such trust,  and any amount so allocated will be treated as an excess  inclusion
with  respect  to a  REMIC  Residual  Certificate  as if held  directly  by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.

     Noneconomic  REMIC  Residual  Certificates.  Under the  REMIC  Regulations,
transfers of "noneconomic"  REMIC Residual  Certificates will be disregarded for
all federal income tax purposes if "a significant purpose of the transfer was to
enable the  transferor  to impede the  assessment or collection of tax". If such
transfer is disregarded, the purported transferor will continue to remain liable
for any  taxes  due with  respect  to the  income  on such  "noneconomic"  REMIC
Residual  Certificate.  The  REMIC  Regulations  provide  that a REMIC  Residual
Certificate is noneconomic unless, based on the Prepayment Assumption and on any
required or permitted  clean up calls, or required  liquidation  provided for in
the REMIC's  organizational  documents,  (1) the present  value of the  expected
future  distributions  (discounted  using  the  "applicable  Federal  rate"  for
obligations  whose term ends on the close of the last  quarter  in which  excess
inclusions   are  expected  to  accrue  with  respect  to  the  REMIC   Residual
Certificate,  which rate is computed  and  published  monthly by the IRS) on the
REMIC Residual Certificate equals at least the present value of the expected tax
on the anticipated excess inclusions,  and (2) the transferor reasonably expects
that the  transferee  will  receive  distributions  with  respect  to the  REMIC
Residual  Certificate  at or after the time the taxes accrue on the  anticipated
excess  inclusions  in an  amount  sufficient  to  satisfy  the  accrued  taxes.
Accordingly,  all transfers of REMIC Residual  Certificates  that may constitute
noneconomic residual interests will be subject to certain restrictions under the
terms of the related Pooling and Servicing Agreement that are intended to reduce
the possibility of any such transfer being  disregarded.  Such restrictions will
require each party to a transfer to provide an affidavit that no purpose of such
transfer is to impede the  assessment or collection  of tax,  including  certain
representations as to the financial condition of the prospective transferee,  as
to which the transferor is also required to make a reasonable  investigation  to
determine  such  transferee's  historic  payment  of its  debts and  ability  to
continue to pay its debts as they come due in the future.  Prior to purchasing a
REMIC  Residual   Certificate,   prospective   purchasers  should  consider  the
possibility that a purported transfer of such REMIC Residual Certificate by such
a purchaser  to another  purchaser  at some future  date may be  disregarded  in
accordance with the above-described rules which would result in the retention of
tax liability by such purchaser.

     The related  Prospectus  Supplement  will  disclose  whether  offered REMIC
Residual Certificates may be considered  "noneconomic"  residual interests under
the REMIC  Regulations;  provided,  however,  that any  disclosure  that a REMIC
Residual  Certificate  will not be considered  "noneconomic"  will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual  Certificate will not be considered  "noneconomic"  for purposes of the
above-described  rules. See "-Foreign Investors in REMIC Certificates" below for
additional  restrictions  applicable  to  transfers  of certain  REMIC  Residual
Certificates to foreign persons.

     Mark-to-Market   Rules.   On  December  23,  1996.  the  IRS  issued  final
regulations (the "Mark-to-Market  Regulations") 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 owned by a dealer,  except
to the extent that the dealer has specifically identified a security as held for
investment.  The  Mark-to-Market  Regulations  provide that for purposes of this
mark-to-market  requirement,  a REMIC  Residual  Certificate is not treated as a
security and thus generally may not be marked to market.

     Possible  Pass-Through  of  Miscellaneous  Itemized  Deductions.  Fees  and
expenses of a REMIC  generally  will be  allocated to the holders of the related
REMIC Residual  Certificates.  The  applicable  Treasury  regulations  indicate,
however,  that in the case of a REMIC that is similar to a single class  grantor
trust,  all or a portion of such fees and  expenses  should be  allocated to the
holders of the related REMIC Regular  Certificates.  Unless  otherwise stated in
the related Prospectus  Supplement,  such fees and expenses will be allocated to
holders of the related REMIC Residual  Certificates in their entirety and not to
the holders of the related REMIC Regular Certificates.

     With respect to REMIC Residual  Certificates or REMIC Regular  Certificates
the holders of which  receive an  allocation  of fees and expenses in accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and (ii) such individual's,  estate's or trust's share of such fees and expenses
will be treated as a miscellaneous  itemized deduction  allowable subject to the
limitation of Section 67 of the Code,  which permits such deductions only to the
extent they exceed in the aggregate 2% of a taxpayer's adjusted gross income. In
addition, Section 68 of the Code provides that the amount of itemized deductions
otherwise  allowable for an individual  whose  adjusted  gross income  exceeds a
specified  amount  will be  reduced by the lesser of (i) 3% of the excess of the
individual's adjusted gross income over such amount or (ii) 80% of the amount of
itemized  deductions  otherwise  allowable for the taxable  year.  The amount of
additional  taxable  income  reportable  by  REMIC  Certificateholders  that are
subject to the limitations of either Section 67 or Section 68 of the Code may be
substantial.  Furthermore, in determining the alternative minimum taxable income
of such a holder of a REMIC Certificate that is an individual,  estate or trust,
or a  "pass-through  entity"  beneficially  owned  by one or  more  individuals,
estates or trusts,  no  deduction  will be allowed for such  holder's  allocable
portion of servicing  fees and other  miscellaneous  itemized  deductions of the
REMIC,  even  though  an  amount  equal to the  amount  of such  fees and  other
deductions  will be included in such holder's  gross income.  Accordingly,  such
REMIC Certificates may not be appropriate investments for individuals,  estates,
or  trusts,  or  pass-through   entities  beneficially  owned  by  one  or  more
individuals,  estates or trusts. Such prospective  investors should consult with
their tax advisors prior to making an investment in such Certificates.

     Sales of REMIC  Certificates.  If a REMIC  Certificate is sold, the selling
Certificateholder  will recognize  gain or loss equal to the difference  between
the amount realized on the sale and its adjusted basis in the REMIC Certificate.
The adjusted basis of a REMIC Regular Certificate  generally will equal the cost
of such REMIC Regular Certificate to such Certificateholder, increased by income
reported  by  such   Certificateholder   with  respect  to  such  REMIC  Regular
Certificate  (including  original issue discount and market discount income) and
reduced (but not below zero) by distributions on such REMIC Regular  Certificate
received by such  Certificateholder  and by any amortized premium.  The adjusted
basis of a REMIC  Residual  Certificate  will be determined  as described  above
under  "-Taxation  of Owners of REMIC  Residual  Certificates-Basis  Rules,  Net
Losses and Distributions".  Except as provided in the following four paragraphs,
any  such  gain or loss  will be  capital  gain or  loss,  provided  such  REMIC
Certificate is held as a capital asset (generally, property held for investment)
within the meaning of Section 1221 of the Code.  The Code as of the date of this
Prospectus provides for maximum tax rates of noncorporate  taxpayers of 39.6% on
ordinary income, 28% on mid-term capital gains (generally property held for more
than one year but not more than 18 months) and 28% on  long-term  capital  gains
(generally,  property held for more than 18 months).  No such rate  differential
exists for corporations.  In addition, the distinction between a capital gain or
loss and ordinary income or loss remains relevant for other purposes.

     Gain from the sale of a REMIC Regular Certificate that might otherwise be a
capital gain will be treated as ordinary income to the extent such gain does not
exceed the excess,  if any, of (i) the amount that would have been includible in
the seller's income with respect to such REMIC Regular Certificate assuming that
income had accrued  thereon at a rate equal to 110% of the  "applicable  Federal
rate"  (generally,  a rate based on an average  of  current  yields on  Treasury
securities having a maturity  comparable to that of the Certificate based on the
application of the Prepayment Assumption to such Certificate),  determined as of
the date of purchase of such REMIC Regular Certificate,  over (ii) the amount of
ordinary income  actually  includible in the seller's income prior to such sale.
In addition,  gain  recognized on the sale of a REMIC Regular  Certificate  by a
seller who purchased such REMIC Regular Certificate at a market discount will be
taxable  as  ordinary  income in an amount  not  exceeding  the  portion of such
discount that accrued during the period such REMIC  Certificate was held by such
holder,  reduced  by any  market  discount  included  in income  under the rules
described above under "-Taxation of Owners of REMIC Regular  Certificates-Market
Discount" and "-Premium".

     REMIC  Certificates will be "evidences of indebtedness"  within the meaning
of Section  582(c)(1) of the Code, so that gain or loss recognized from the sale
of a REMIC  Certificate  by a bank or thrift  institution  to which such section
applies will be ordinary income or loss.

     A portion  of any gain from the sale of a REMIC  Regular  Certificate  that
might  otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion  transaction"  within the
meaning of Section 1258 of the Code. A conversion  transaction  generally is one
in which the  taxpayer  has taken two or more  positions  in the same or similar
property  that reduce or eliminate  market  risk,  if  substantially  all of the
taxpayer's  return  is  attributable  to the time  value of the  taxpayer's  net
investment in such  transaction.  The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the  taxpayer's net investment
at 120% of the  appropriate  "applicable  Federal rate" at the time the taxpayer
enters into the conversion  transaction,  subject to  appropriate  reduction for
prior   inclusion  of  interest  and  other  ordinary   income  items  from  the
transaction.

     Finally,  a taxpayer  may elect to have net capital  gain taxed at ordinary
income  rates  rather  than  capital  gains  rates in order to include  such net
capital gain in total net  investment  income for the taxable year, for purposes
of the rule that limits the  deduction of interest on  indebtedness  incurred to
purchase or carry  property held for  investment to a taxpayer's  net investment
income.

     Except as may be provided in Treasury  regulations yet to be issued, if the
seller  of  a  REMIC  Residual   Certificate   reacquires  such  REMIC  Residual
Certificate,  or acquires any other residual  interest in a REMIC or any similar
interest  in a "taxable  mortgage  pool" (as  defined in Section  7701(i) of the
Code)  during the period  beginning  six  months  before,  and ending six months
after, the date of such sale, such sale will be subject to the "wash sale" rules
of Section  1091 of the Code.  In that  event,  any loss  realized  by the REMIC
Residual  Certificateholder on the sale will not be deductible, but instead will
be  added  to such  REMIC  Residual  Certificateholder's  adjusted  basis in the
newly-acquired asset.

     Prohibited  Transactions  Tax and Other  Taxes.  The Code  imposes a tax on
REMICs equal to 100% of the net income derived from "prohibited transactions" (a
"Prohibited  Transactions  Tax").  In  general,  subject  to  certain  specified
exceptions a prohibited  transaction  means the  disposition of a Mortgage Loan,
the receipt of income from a source other than a Mortgage  Loan or certain other
permitted  investments,  the receipt of compensation for services,  or gain from
the  disposition  of an asset  purchased with the payments on the Mortgage Loans
for temporary investment pending  distribution on the REMIC Certificates.  It is
not  anticipated  that any REMIC will engage in any prohibited  transactions  in
which it would recognize a material amount of net income.

     In addition,  certain  contributions to a REMIC made after the day on which
the REMIC issues all of its interests could result in the imposition of a tax on
the  REMIC  equal  to  100%  of  the  value  of  the  contributed   property  (a
"Contributions   Tax").  Each  Pooling  and  Servicing  Agreement  will  include
provisions designed to prevent the acceptance of any contributions that would be
subject to such tax.

     REMICs also are subject to federal income tax at the highest corporate rate
on "net income from foreclosure property",  determined by reference to the rules
applicable  to real estate  investment  trusts.  "Net  income  from  foreclosure
property"  generally means gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
As worded in each Pooling and Servicing  Agreement,  a REMIC may recognize  "net
income from  foreclosure  property"  subject to federal income tax to the extent
that the REMIC  Administrator  determines  that such  method of  operation  will
result in a greater  after-tax return to the Trust Fund that any other method of
operation.

     Unless otherwise disclosed in the related Prospectus Supplement,  it is not
anticipated  that any material  state or local  income or franchise  tax will be
imposed on any REMIC.

     Unless otherwise stated in the related  Prospectus  Supplement,  and to the
extent  permitted by then applicable  laws, any Prohibited  Transactions  Tax or
Contributions  Tax will be  borne by the  related  REMIC  Administrator,  Master
Servicer,  Special  Servicer,  Manager  or  Trustee,  in any case out of its own
funds,  provided that such person has  sufficient  assets to do so, and provided
further that such tax arises out of a breach of such person's  obligations under
the related  Pooling and Servicing  Agreement and in respect of compliance  with
applicable   laws  and   regulations.   Any  such  tax  not  borne  by  a  REMIC
Administrator,  a Master Servicer,  Special Servicer, Manager or Trustee will be
charged  against  the related  Trust Fund  resulting  in a reduction  in amounts
payable to holders of the related REMIC Certificates.

     Tax and Restrictions on Transfers of REMIC Residual Certificates to Certain
Organizations. If a REMIC Residual Certificate is transferred to a "disqualified
organization"  (as  defined  below),  a  tax  would  be  imposed  in  an  amount
(determined under the REMIC Regulations) equal to the product of (i) the present
value (discounted using the "applicable Federal rate" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the REMIC Residual  Certificate) of the total anticipated
excess  inclusions  with respect to such REMIC Residual  Certificate for periods
after  the  transfer  and (ii) the  highest  marginal  federal  income  tax rate
applicable to corporations. The anticipated excess inclusions must be determined
as of the date that the REMIC Residual  Certificate  is transferred  and must be
based  on  events  that  have  occurred  up to the  time of such  transfer,  the
Prepayment  Assumption and any required or permitted  clean up calls or required
liquidation  provided for in the REMIC's  organizational  documents.  Such a tax
generally would be imposed on the transferor of the REMIC Residual  Certificate,
except  that  where  such  transfer  is  through  an  agent  for a  disqualified
organization,  the tax would  instead  be  imposed  on such  agent.  However,  a
transferor of a REMIC Residual  Certificate would in no event be liable for such
tax with respect to a transfer if the transferee  furnishes to the transferor an
affidavit that the transferee is not a disqualified  organization and, as of the
time of the transfer,  the transferor  does not have actual  knowledge that such
affidavit is false. Moreover, an entity will not qualify as a REMIC unless there
are reasonable  arrangements  designed to ensure that (i) residual  interests in
such  entity are not held by  disqualified  organizations  and (ii)  information
necessary  for  the  application  of the  tax  described  herein  will  be  made
available.  Restrictions  on the  transfer of REMIC  Residual  Certificates  and
certain  other  provisions  that are intended to meet this  requirement  will be
included in each Pooling and Servicing  Agreement,  and will be discussed in any
Prospectus   Supplement   relating  to  the  offering  of  any  REMIC   Residual
Certificate.

     In addition,  if a  "pass-through  entity" (as defined  below)  includes in
income excess  inclusions  with respect to a REMIC Residual  Certificate,  and a
disqualified  organization  is the record  holder of an interest in such entity,
then a tax will be imposed on such entity equal to the product of (i) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest in the pass-through  entity held by such disqualified  organization and
(ii) the highest  marginal  federal income tax rate imposed on  corporations.  A
pass-through entity will not be subject to this tax for any period,  however, if
each record holder of an interest in such pass-through  entity furnishes to such
pass-through  entity (i) such holder's  social  security  number and a statement
under  penalties  of perjury  that such  social  security  number is that of the
record  holder or (ii) a statement  under  penalties of perjury that such record
holder is not a disqualified organization.

     For taxable  years  beginning on or after  January 1, 1998, if an "electing
large  partnership"  holds a REMIC  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,  a  "disqualified  organization"  means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code.  In addition,  a  "pass-through  entity"  means any  regulated  investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will,  with  respect to such  interest,  be treated  as a  pass-through  entity.
Furthermore,  an "elective large  partnership" means a partnership (other than a
service  partnership  or certain  commodity  pools) having more than 100 members
that has elected to apply  certain  simplified  reporting  provisions  under the
Code.

     Termination. A REMIC will terminate immediately after the Distribution Date
following  receipt by the REMIC of the final  payment in respect of the Mortgage
Loans or upon a sale of the REMIC's  assets  following the adoption by the REMIC
of a plan of complete  liquidation.  The last  distribution  on a REMIC  Regular
Certificate will be treated as a payment in retirement of a debt instrument.  In
the case of a REMIC Residual Certificate, if the last distribution on such REMIC
Residual  Certificate  is  less  than  the  REMIC  Residual  Certificateholder's
adjusted basis in such Certificate, such REMIC Residual Certificateholder should
(but may not) be  treated  as  realizing  a loss  equal  to the  amount  of such
difference, and such loss may be treated as a capital loss.

     Reporting  and Other  Administrative  Matters.  Solely for  purposes of the
administrative  provisions  of  the  Code,  the  REMIC  will  be  treated  as  a
partnership and REMIC Residual  Certificateholders  will be treated as partners.
Unless  otherwise  stated  in  the  related  Prospectus  Supplement,  the  REMIC
Administrator,  which  generally  will hold at least a  nominal  amount of REMIC
Residual  Certificates,  will file REMIC federal income tax returns on behalf of
the related  REMIC,  and will be  designated as and will act as the "tax matters
person" with respect to the REMIC in all respects.

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

     Reporting of interest income,  including any original issue discount,  with
respect to REMIC Regular Certificates is required annually,  and may be required
more frequently under Treasury regulations.  These information reports generally
are required to be sent to individual holders of REMIC Regular Interests and the
IRS;  holders  of REMIC  Regular  Certificates  that are  corporations,  trusts,
securities  dealers and certain other  nonindividuals  will be provided interest
and original issue discount income  information and the information set forth in
the following  paragraph upon request in accordance with the requirements of the
applicable regulations. The information must be provided by the later of 30 days
after the end of the quarter for which the  information  was  requested,  or two
weeks  after the receipt of the  request.  The REMIC must also comply with rules
requiring a REMIC Regular  Certificate  issued with original  issue  discount to
disclose on its face the amount of original  issue  discount and the issue date,
and requiring such information to be reported to the IRS. Reporting with respect
to REMIC Residual Certificates,  including income, excess inclusions, investment
expenses and relevant information regarding  qualification of the REMIC's assets
will be  made  as  required  under  the  Treasury  regulations,  generally  on a
quarterly basis.

     As  applicable,  the REMIC  Regular  Certificate  information  reports will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at the beginning of each accrual period.  In addition,  the reports will include
information required by regulations with respect to computing the accrual of any
market discount.  Because exact computation of the accrual of market discount on
a constant  yield  method  would  require  information  relating to the holder's
purchase price that the REMIC may not have, such  regulations  only require that
information  pertaining  to the  appropriate  proportionate  method of  accruing
market  discount  be  provided.  See  "-Taxation  of  Owners  of  REMIC  Regular
Certificates-Market Discount".

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
responsibility for complying with the foregoing reporting rules will be borne by
the REMIC Administrator.

     Backup Withholding with Respect to REMIC Certificates. Payments of interest
and  principal,  as well  as  payments  of  proceeds  from  the  sale  of  REMIC
Certificates,  may be subject to the "backup withholding tax" under Section 3406
of the Code at a rate of 31% if  recipients  of such payments fail to furnish to
the payor certain information,  including their taxpayer identification numbers,
or otherwise fail to establish an exemption from such tax. Any amounts  deducted
and withheld  from a  distribution  to a recipient  would be allowed as a credit
against such recipient's federal income tax. Furthermore,  certain penalties may
be imposed by the IRS on a  recipient  of  payments  that is  required to supply
information but that does not do so in the proper manner.

     Foreign Investors in REMIC Certificates.  A REMIC Regular Certificateholder
that is not a "U.S.  Person"  (as  defined  below) and is not subject to federal
income tax as a result of any direct or indirect connection to the United States
in addition to its ownership of a REMIC  Regular  Certificate  will not,  unless
otherwise disclosed in the related Prospectus  Supplement,  be subject to United
States federal income or withholding tax in respect of a distribution on a REMIC
Regular  Certificate,  provided that the holder complies to the extent necessary
with certain  identification  requirements  (including  delivery of a statement,
signed by the Certificateholder under penalties of perjury, certifying that such
Certificateholder  is not a U.S.  Person and  providing  the name and address of
such  Certificateholder).  For these purposes,  "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 whose income is United States federal income tax
purposes  regardless  of its  source,  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 elect to be treated as U.S.  Persons).  It is possible that
the IRS may  assert  that the  foregoing  tax  exemption  should  not apply with
respect   to  a  REMIC   Regular   Certificate   held   by  a   REMIC   Residual
Certificateholder  that owns directly or indirectly a 10% or greater interest in
the REMIC Residual  Certificates.  If the holder does not qualify for exemption,
distributions  of  interest,  including  distributions  in  respect  of  accrued
original  issue  discount,  to such  holder may be subject to a tax rate of 30%,
subject to reduction under any applicable tax treaty.

     In addition,  the foregoing  rules will not apply to exempt a United States
shareholder  of a controlled  foreign  corporation  from taxation on such United
States  shareholder's  allocable portion of the interest income received by such
controlled foreign corporation.

     Further,  it appears that a REMIC Regular Certificate would not be included
in the  estate of a  nonresident  alien  individual  and would not be subject to
United States  estate taxes.  However,  Certificateholders  who are  nonresident
alien individuals should consult their tax advisors concerning this question.

     Unless otherwise stated in the related Prospectus Supplement,  transfers of
REMIC Residual Certificates to investors that are not United States Persons will
be prohibited under the related Pooling and Servicing Agreement.

Grantor Trust Funds

     Classification  of Grantor  Trust  Funds.  With  respect to each  series of
Grantor Trust Certificates, counsel to the Depositor will deliver its opinion to
the effect that,  assuming compliance with all provisions of the related Pooling
and Servicing Agreement,  the related Grantor Trust Fund will be classified as a
grantor  trust under  subpart E, part I of subchapter J of the Code and not as a
partnership or an association  taxable as a corporation.  The following  general
discussion of the anticipated  federal income tax  consequences of the purchase,
ownership  and  disposition  of  Grantor  Trust  Certificates,  to the extent it
relates to matters of law or legal conclusions with respect thereto,  represents
the opinion of counsel to the Depositor for the  applicable  series as specified
in the related  Prospectus  Supplement,  subject to any qualifications set forth
herein.  In addition,  counsel to the  Depositor  have  prepared or reviewed the
statements in this  Prospectus  under the heading  "Certain  Federal  Income Tax
Consequences--Grantor  Trust Funds," and are of the opinion that such statements
are  correct in all  material  respects.  Such  statements  are  intended  as an
explanatory  discussion  of the possible  effects of the  classification  of any
Grantor  Trust  Fund as a grantor  trust for  federal  income  tax  purposes  on
investors  generally and of related tax matters affecting  investors  generally,
but do not  purport  to furnish  information  in the level of detail or with the
attention to an investor's  specific tax circumstances that would be provided by
an investor's own tax advisor.  Accordingly, each investor is advised to consult
its own tax advisors with regard to the tax  consequences  to it of investing in
Grantor Trust Certificates.

     For  purposes of the  following  discussion,  a Grantor  Trust  Certificate
representing an undivided  equitable  ownership interest in the principal of the
Mortgage  Loans  constituting  the related  Grantor  Trust Fund,  together  with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional  Interest  Certificate".  A Grantor  Trust  Certificate  representing
ownership of all or a portion of the  difference  between  interest  paid on the
Mortgage  Loans  constituting  the  related  Grantor  Trust  Fund (net of normal
administration  fees)  and  interest  paid  to  the  holders  of  Grantor  Trust
Fractional Interest  Certificates issued with respect to such Grantor Trust Fund
will be referred  to as a "Grantor  Trust Strip  Certificate".  A Grantor  Trust
Strip  Certificate  may  also  evidence  a  nominal  ownership  interest  in the
principal of the Mortgage Loans constituting the related Grantor Trust Fund.

     Characterization of Investments in Grantor Trust Certificates.

     Grantor  Trust  Fractional  Interest  Certificates.  In the case of Grantor
Trust  Fractional  Interest  Certificates,  unless  otherwise  disclosed  in the
related Prospectus Supplement,  counsel to the Depositor will deliver an opinion
that, in general,  Grantor Trust Fractional Interest Certificates will represent
interests  in (i) "loans . . . secured by an interest in real  property"  within
the  meaning  of  Section  7701(a)(19)(C)(v)  of the Code;  (ii)  "obligation[s]
(including any  participation  or Certificate of beneficial  ownership  therein)
which . . .[are] principally secured by an interest in real property" within the
meaning of Section 860G(a)(3) of the Code; and (iii) "real estate assets" within
the meaning of Section  856(c)(5)(A)  of the Code.  In addition,  counsel to the
Depositor  will deliver an opinion  that  interest on Grantor  Trust  Fractional
Interest  Certificates  will to the  same  extent  be  considered  "interest  on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property" within the meaning of Section 856(c)(3)(B) of the Code.

     Grantor Trust Strip Certificates.  Even if Grantor Trust Strip Certificates
evidence an interest in a Grantor Trust Fund  consisting of Mortgage  Loans that
are "loans . . . secured by an interest in real property"  within the meaning of
Section  7701(a)(19)(C)(v)  of the Code and  "real  estate  assets"  within  the
meaning  of  Section  856(c)(5)(A)  of the Code,  and the  interest  on which is
"interest  on  obligations  secured by mortgages  on real  property"  within the
meaning of Section  856(c)(3)(A)  of the Code, it is unclear whether the Grantor
Trust Strip  Certificates,  and the income therefrom,  will be so characterized.
However,  the policies underlying such sections (namely, to encourage or require
investments in mortgage loans by thrift  institutions and real estate investment
trusts) may suggest that such  characterization  is appropriate.  Counsel to the
Depositor  will  not  deliver  any  opinion  on  these  questions.   Prospective
purchasers  to which such  characterization  of an  investment  in Grantor Trust
Strip  Certificates  is material  should  consult  their tax advisors  regarding
whether the Grantor Trust Strip Certificates,  and the income therefrom, will be
so characterized.

     The Grantor Trust Strip Certificates will be "obligation[s]  (including any
participation or Certificate of beneficial  ownership therein) which . . . [are]
principally  secured by an  interest  in real  property"  within the  meaning of
Section 860G(a)(3)(A) of the Code.

     Taxation of Owners of Grantor Trust Fractional Interest Certificates.

     General.  Holders  of a  particular  series  of  Grantor  Trust  Fractional
Interest  Certificates  generally  will be required  to report on their  federal
income tax returns  their shares of the entire  income from the  Mortgage  Loans
(including amounts used to pay reasonable servicing fees and other expenses) and
will be entitled to deduct their shares of any such  reasonable  servicing  fees
and other  expenses.  Because of stripped  interests,  market or original  issue
discount,  or premium,  the amount  includible in income on account of a Grantor
Trust Fractional Interest  Certificate may differ  significantly from the amount
distributable thereon representing interest on the Mortgage Loans. Under Section
67 of the  Code,  an  individual,  estate  or  trust  holding  a  Grantor  Trust
Fractional  Interest   Certificate  directly  or  through  certain  pass-through
entities  will be allowed a deduction  for such  reasonable  servicing  fees and
expenses only to the extent that the  aggregate of such  holder's  miscellaneous
itemized  deductions exceeds two percent of such holder's adjusted gross income.
In  addition,  Section  68 of the Code  provides  that the  amount  of  itemized
deductions  otherwise  allowable for an individual  whose  adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the  individual's  adjusted  gross income over such amount or (ii) 80% of the
amount of itemized  deductions  otherwise  allowable for the taxable  year.  The
amount of  additional  taxable  income  reportable  by holders of Grantor  Trust
Fractional  Interest  Certificates  who are subject to the limitations of either
Section   67  or  Section   68  of  the  Code  may  be   substantial.   Further,
Certificateholders  (other than corporations) subject to the alternative minimum
tax may  not  deduct  miscellaneous  itemized  deductions  in  determining  such
holder's alternative minimum taxable income.  Although it is not entirely clear,
it appears  that in  transactions  in which  multiple  classes of Grantor  Trust
Certificates  (including Grantor Trust Strip Certificates) are issued, such fees
and expenses should be allocated among the classes of Grantor Trust Certificates
using a method that  recognizes  that each such class  benefits from the related
services. In the absence of statutory or administrative  clarification as to the
method to be used,  it  currently  is  intended to base  information  returns or
reports  to the IRS and  Certificateholders  on a  method  that  allocates  such
expenses among classes of Grantor Trust Certificates with respect to each period
based on the distributions made to each such class during that period.

     The federal  income tax  treatment  of Grantor  Trust  Fractional  Interest
Certificates  of any  series  will  depend on  whether  they are  subject to the
"stripped  bond" rules of Section  1286 of the Code.  Grantor  Trust  Fractional
Interest  Certificates  may be subject to those  rules if (i) a class of Grantor
Trust Strip Certificates is issued as part of the same series of Certificates or
(ii) the Depositor or any of its affiliates  retains (for its own account or for
purposes  of resale) a right to  receive a  specified  portion  of the  interest
payable on a Mortgage  Asset.  Further,  the IRS has ruled that an  unreasonably
high  servicing  fee  retained  by a seller or  servicer  will be  treated  as a
retained ownership interest in mortgages that constitutes a stripped coupon. The
related Prospectus  Supplement will include information regarding servicing fees
paid to a  Master  Servicer,  a  Special  Servicer,  any  Sub-Servicer  or their
respective affiliates.

     If Stripped  Bond Rules  Apply.  If the  stripped  bond rules  apply,  each
Grantor Trust  Fractional  Interest  Certificate  will be treated as having been
issued with "original issue  discount"  within the meaning of Section 1273(a) of
the Code,  subject,  however, to the discussion below regarding the treatment of
certain stripped bonds as market discount bonds and the discussion  regarding de
minimis market  discount.  See "-Taxation of Owners of Grantor Trust  Fractional
Interest Certificates-Market Discount" below. Under the stripped bond rules, the
holder of a Grantor Trust  Fractional  Interest  Certificate  (whether a cash or
accrual  method  taxpayer) will be required to report  interest  income from its
Grantor Trust Fractional Interest  Certificate for each month in an amount equal
to the income that accrues on such  Certificate in that month calculated under a
constant  yield  method,  in  accordance  with the rules of the Code relating to
original issue discount.

     The  original  issue  discount  on  a  Grantor  Trust  Fractional  Interest
Certificate  will be the excess of such  Certificate's  stated  redemption price
over its issue price.  The issue price of a Grantor  Trust  Fractional  Interest
Certificate  as to any  purchaser  will  be  equal  to the  price  paid  by such
purchaser  of the Grantor  Trust  Fractional  Interest  Certificate.  The stated
redemption price of a Grantor Trust Fractional Interest  Certificate will be the
sum of all payments to be made on such Certificate, other than "qualified stated
interest",  if any, as well as such Certificate's share of reasonable  servicing
fees and other  expenses.  See "-Taxation of Owners of Grantor Trust  Fractional
Interest  Certificates-If  Stripped Bond Rules Do Not Apply" for a definition of
"qualified stated interest".  In general, the amount of such income that accrues
in any month  would equal the product of such  holder's  adjusted  basis in such
Grantor Trust  Fractional  Interest  Certificate  at the beginning of such month
(see "-Sales of Grantor Trust Certificates" below) and the yield of such Grantor
Trust  Fractional  Interest  Certificate  to such  holder.  Such yield  would be
computed as the rate  (compounded  based on the regular interval between payment
dates) that,  if used to discount the holder's  share of future  payments on the
Mortgage Loans,  would cause the present value of those future payments to equal
the price at which the holder  purchased such  Certificate.  In computing  yield
under the stripped bond rules, a Certificateholder's share of future payments on
the  Mortgage  Loans  will not  include  any  payments  made in  respect  of any
ownership  interest in the Mortgage Loans retained by the Depositor,  the Master
Servicer, the Special Servicer, any Sub-Servicer or their respective affiliates,
but will include such Certificateholder's share of any reasonable servicing fees
and other expenses.

     Section  1272(a)(6)  of the  Code  requires  (i)  the  use of a  reasonable
prepayment  assumption in accruing  original issue discount and (ii) adjustments
in the accrual of original issue discount when prepayments do not conform to the
prepayment  assumption,  with respect to certain categories of debt instruments,
and regulations  could be adopted applying those provisions to the Grantor Trust
Fractional Interest  Certificates.  It is unclear whether those provisions would
be applicable to the Grantor Trust Fractional  Interest  Certificates or whether
use of a reasonable  prepayment  assumption may be required or permitted without
reliance on these rules.  It is also  uncertain,  if a prepayment  assumption is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions  at the  time of the  first  sale  of the  Grantor  Trust  Fractional
Interest  Certificate or, with respect to any holder, at the time of purchase of
the   Grantor   Trust   Fractional   Interest   Certificate   by  that   holder.
Certificateholders   are  advised  to  consult  their  tax  advisors  concerning
reporting  original  issue  discount in general  and, in  particular,  whether a
prepayment  assumption should be used in reporting  original issue discount with
respect to Grantor Trust Fractional Interest Certificates.

     In the case of a Grantor Trust Fractional Interest  Certificate acquired at
a price equal to the principal  amount of the Mortgage  Loans  allocable to such
Certificate,  the use of a prepayment  assumption  generally  would not have any
significant effect on the yield used in calculating accruals of interest income.
In the  case,  however,  of a  Grantor  Trust  Fractional  Interest  Certificate
acquired at a discount or premium (that is, at a price less than or greater than
such  principal  amount,  respectively),  the  use  of a  reasonable  prepayment
assumption  would  increase  or  decrease  such yield,  and thus  accelerate  or
decelerate, respectively, the reporting of income.

     If a prepayment  assumption is not used,  then when a Mortgage Loan prepays
in full, the holder of a Grantor Trust Fractional Interest  Certificate acquired
at a discount or a premium  generally  will  recognize  ordinary  income or loss
equal to the difference  between the portion of the prepaid  principal amount of
the Mortgage Loan that is allocable to such  Certificate  and the portion of the
adjusted basis of such Certificate that is allocable to such Certificateholder's
interest in the Mortgage  Loan.  If a prepayment  assumption is used, it appears
that no separate item of income or loss should be recognized  upon a prepayment.
Instead,  a  prepayment  should be  treated  as a partial  payment of the stated
redemption  price of the  Grantor  Trust  Fractional  Interest  Certificate  and
accounted for under a method  similar to that  described  for taking  account of
original issue discount on REMIC Regular Certificates.  See "-REMICs-Taxation of
Owners of REMIC  Regular  Certificates-Original  Issue  Discount"  above.  It is
unclear whether any other adjustments  would be required to reflect  differences
between an assumed prepayment rate and the actual rate of prepayments.

     In  the  absence  of  statutory  or  administrative  clarification,  it  is
currently  intended  to  base  information  reports  or  returns  to the IRS and
Certificateholders  in  transactions  subject  to the  stripped  bond rules on a
prepayment  assumption (the "Prepayment  Assumption")  that will be disclosed in
the related  Prospectus  Supplement  and on a constant  yield  computed  using a
representative  initial offering price for each class of Certificates.  However,
neither the Depositor nor any other person will make any representation that the
Mortgage  Loans  will in fact  prepay at a rate  conforming  to such  Prepayment
Assumption or any other rate and Certificateholders should bear in mind that the
use of a  representative  initial offering price will mean that such information
returns or reports,  even if otherwise  accepted as accurate by the IRS, will in
any event be accurate only as to the initial  Certificateholders  of each series
who bought at that price.

     Under Treasury regulation Section 1.1286-1T,  certain stripped bonds are to
be treated as market  discount bonds and,  accordingly,  any purchaser of such a
bond is to account for any discount on the bond as market  discount  rather than
original issue discount.  This treatment only applies,  however,  if immediately
after the most recent  disposition of the bond by a person stripping one or more
coupons  from the bond and  disposing  of the  bond or  coupon  (i)  there is no
original issue discount (or only a de minimis amount of original issue discount)
or (ii) the annual  stated rate of interest  payable on the original  bond is no
more than one percentage point lower than the gross interest rate payable on the
original  mortgage  loan (before  subtracting  any servicing fee or any stripped
coupon). If interest payable on a Grantor Trust Fractional Interest  Certificate
is more than one percentage  point lower than the gross interest rate payable on
the Mortgage Loans, the related  Prospectus  Supplement will disclose that fact.
If the original issue discount or market discount on a Grantor Trust  Fractional
Interest Certificate determined under the stripped bond rules is less than 0.25%
of the stated  redemption  price  multiplied by the weighted average maturity of
the Mortgage Loans, then such original issue discount or market discount will be
considered to be de minimis.  Original issue discount or market discount of only
a de minimis  amount will be included in income in the same manner as de minimis
original issue and market discount  described in "-Taxation of Owners of Grantor
Trust Fractional Interest  Certificates-If Stripped Bond Rules Do Not Apply" and
"-Market Discount" below.

     If Stripped  Bond Rules Do Not Apply.  Subject to the  discussion  below on
original  issue  discount,  if the stripped bond rules do not apply to a Grantor
Trust Fractional Interest Certificate, the Certificateholder will be required to
report its share of the interest income on the Mortgage Loans in accordance with
such  Certificateholder's  normal  method  of  accounting.  The  original  issue
discount  rules will apply,  even if the stripped bond rules do not apply,  to a
Grantor  Trust  Fractional  Interest  Certificate  to the extent it evidences an
interest in Mortgage Loans issued with original issue discount.

     The original issue  discount,  if any, on the Mortgage Loans will equal the
difference  between the stated redemption price of such Mortgage Loans and their
issue price.  For a definition of "stated  redemption  price," see "-Taxation of
Owners of REMIC Regular Certificates-Original Issue Discount" above. In general,
the issue price of a Mortgage  Loan will be the amount  received by the borrower
from the lender under the terms of the Mortgage Loan,  less any "points" paid by
the borrower,  and the stated redemption price of a Mortgage Loan will equal its
principal amount,  unless the Mortgage Loan provides for an initial "teaser," or
below-market  interest  rate.  The  determination  as to whether  original issue
discount will be  considered to be de minimis will be calculated  using the same
test as in the REMIC  discussion.  See  "-Taxation  of  Owners of REMIC  Regular
Certificates-Original Issue Discount" above.

     In the case of Mortgage  Loans  bearing  adjustable  or  variable  interest
rates, the related Prospectus  Supplement will describe the manner in which such
rules will be applied  with  respect to those  Mortgage  Loans by the Trustee or
Master  Servicer,  as  applicable,  in  preparing  information  returns  to  the
Certificateholders and the IRS.

     If  original  issue  discount  is in excess  of a de  minimis  amount,  all
original  issue  discount with respect to a Mortgage Loan will be required to be
accrued and reported in income each month,  based on a constant  yield.  The OID
Regulations  suggest that no prepayment  assumption is  appropriate in computing
the yield on prepayable  obligations issued with original issue discount. In the
absence of  statutory  or  administrative  clarification,  it  currently  is not
intended   to   base   information   reports   or   returns   to  the   IRS  and
Certificateholders  on the use of a prepayment  assumption in  transactions  not
subject to the stripped bond rules. However,  Section 1272(a)(6) of the Code may
require that a prepayment  assumption be made in computing yield with respect to
all mortgage-backed securities.  Certificateholders are advised to consult their
own tax advisors  concerning  whether a prepayment  assumption should be used in
reporting  original  issue  discount  with respect to Grantor  Trust  Fractional
Interest Certificates. Certificateholders should refer to the related Prospectus
Supplement  with respect to each series to determine  whether and in what manner
the original issue discount rules will apply to Mortgage Loans in such series.

     A  purchaser  of a  Grantor  Trust  Fractional  Interest  Certificate  that
purchases such Grantor Trust Fractional Interest Certificate at a cost less than
such  Certificate's   allocable  portion  of  the  aggregate   remaining  stated
redemption  price of the Mortgage Loans held in the related Trust Fund will also
be required to include in gross income such Certificate's  daily portions of any
original issue discount with respect to such Mortgage Loans.  However, each such
daily  portion  will be reduced,  if the cost of such Grantor  Trust  Fractional
Interest  Certificate  to such  purchaser  is in  excess  of such  Certificate's
allocable portion of the aggregate "adjusted issue prices" of the Mortgage Loans
held in the related  Trust Fund,  approximately  in proportion to the ratio such
excess bears to such  Certificate's  allocable portion of the aggregate original
issue  discount  remaining to be accrued on such  Mortgage  Loans.  The adjusted
issue  price of a  Mortgage  Loan on any  given  day  equals  the sum of (i) the
adjusted  issue price (or, in the case of the first  accrual  period,  the issue
price)  of such  Mortgage  Loan at the  beginning  of the  accrual  period  that
includes such day and (ii) the daily portions of original issue discount for all
days during such accrual period prior to such day. The adjusted issue price of a
Mortgage Loan at the beginning of any accrual  period will equal the issue price
of such  Mortgage  Loan,  increased by the  aggregate  amount of original  issue
discount  with  respect to such  Mortgage  Loan that  accrued  in prior  accrual
periods, and reduced by the amount of any payments made on such Mortgage Loan in
prior accrual periods of amounts included in its stated redemption price.

     Unless otherwise provided in the related Prospectus Supplement, the Trustee
or Master Servicer, as applicable, will provide to any holder of a Grantor Trust
Fractional  Interest  Certificate such information as such holder may reasonably
request from time to time with respect to original  issue  discount  accruing on
Grantor Trust Fractional Interest  Certificates.  See "-Grantor Trust Reporting"
below.

     Market Discount. If the stripped bond rules do not apply to a Grantor Trust
Fractional  Interest  Certificate,  a  Certificateholder  may be  subject to the
market discount rules of Sections 1276 through 1278 of the Code to the extent an
interest in a Mortgage Loan is  considered  to have been  purchased at a "market
discount", that is, in the case of a Mortgage Loan issued without original issue
discount,  at a purchase price less than its remaining  stated  redemption price
(as defined above), or in the case of a Mortgage Loan issued with original issue
discount,  at a purchase  price less than its  adjusted  issue price (as defined
above).  If market  discount is in excess of a de minimis  amount (as  described
below), the holder generally will be required to include in income in each month
the amount of such discount that has accrued  (under the rules  described in the
next  paragraph)  through such month that has not  previously  been  included in
income,  but  limited,  in the  case of the  portion  of such  discount  that is
allocable to any Mortgage  Loan,  to the payment of stated  redemption  price on
such  Mortgage  Loan  that is  received  by (or,  in the case of  accrual  basis
Certificateholders,  due to) the Trust Fund in that month.  A  Certificateholder
may elect to include market discount in income  currently as it accrues (under a
constant  yield  method  based on the yield of the  Certificate  to such holder)
rather than  including it on a deferred  basis in accordance  with the foregoing
under rules similar to those  described in "-Taxation of Owners of REMIC Regular
Interests-Market Discount" above.

     Section 1276(b)(3) of the Code authorized the Treasury  Department to issue
regulations  providing  for the  method for  accruing  market  discount  on debt
instruments,  the  principal  of which is payable in more than one  installment.
Until such time as regulations  are issued by the Treasury  Department,  certain
rules  described in the  Committee  Report  apply.  Under those  rules,  in each
accrual  period  market  discount on the Mortgage  Loans should  accrue,  at the
holder's option:  (i) on the basis of a constant yield method,  (ii) in the case
of a Mortgage Loan issued  without  original issue  discount,  in an amount that
bears the same  ratio to the  total  remaining  market  discount  as the  stated
interest paid in the accrual period bears to the total stated interest remaining
to be paid on the Mortgage  Loan as of the beginning of the accrual  period,  or
(iii) in the case of a Mortgage Loan issued with original issue discount,  in an
amount that bears the same ratio to the total  remaining  market discount as the
original  issue  discount  accrued  in the  accrual  period  bears to the  total
original issue discount  remaining at the beginning of the accrual  period.  The
prepayment assumption, if any, used in calculating the accrual of original issue
discount is to be used in calculating the accrual of market discount. The effect
of using a prepayment  assumption  could be to accelerate  the reporting of such
discount income.  Because the regulations referred to in this paragraph have not
been issued,  it is not possible to predict what effect such  regulations  might
have on the tax  treatment  of a Mortgage  Loan  purchased  at a discount in the
secondary market.

     Because the Mortgage  Loans will  provide for  periodic  payments of stated
redemption  price,  such  discount may be required to be included in income at a
rate that is not significantly slower than the rate at which such discount would
be included in income if it were original issue discount.

     Market  discount with respect to Mortgage  Loans may be considered to be de
minimis and, if so, will be  includible in income under de minimis rules similar
to those  described  above  in  "-REMICs-Taxation  of  Owners  of REMIC  Regular
Certificates-Original Issue Discount" above within the exception that it is less
likely that a prepayment assumption will be used for purposes of such rules with
respect to the Mortgage Loans.

     Further,  under the rules described above in "-REMICs-Taxation of Owners of
REMIC Regular  Certificates-Market  Discount", any discount that is not original
issue  discount  and exceeds a de minimis  amount may  require  the  deferral of
interest  expense  deductions  attributable  to accrued market  discount not yet
includible in income, unless an election has been made to report market discount
currently as it accrues.  This rule applies  without  regard to the  origination
dates of the Mortgage Loans.

     Premium.  If a  Certificateholder  is treated as acquiring  the  underlying
Mortgage  Loans at a premium,  that is, at a price in excess of their  remaining
stated redemption price, such  Certificateholder  may elect under Section 171 of
the Code to amortize  using a constant  yield method the portion of such premium
allocable to Mortgage Loans  originated  after  September 27, 1985.  Amortizable
premium  is  treated  as an  offset  to  interest  income  on the  related  debt
instrument,  rather  than as a separate  interest  deduction.  However,  premium
allocable to Mortgage Loans originated  before September 28, 1985 or to Mortgage
Loans for which an amortization  election is not made, should be allocated among
the payments of stated redemption price on the Mortgage Loan and be allowed as a
deduction  as such  payments  are made (or,  for a  Certificateholder  using the
accrual method of accounting,  when such payments of stated redemption price are
due).

     It is unclear whether a prepayment  assumption  should be used in computing
amortization  of premium  allowable under Section 171 of the Code. If premium is
not subject to  amortization  using a prepayment  assumption and a Mortgage Loan
prepays in full, the holder of a Grantor Trust Fractional  Interest  Certificate
acquired at a premium should  recognize a loss equal to the  difference  between
the  portion  of the  prepaid  principal  amount  of the  Mortgage  Loan that is
allocable  to the  Certificate  and the  portion  of the  adjusted  basis of the
Certificate  that is allocable to the Mortgage Loan. If a prepayment  assumption
is used  to  amortize  such  premium,  it  appears  that  such a loss  would  be
unavailable. Instead, if a prepayment assumption is used, a prepayment should be
treated as a partial payment of the stated redemption price of the Grantor Trust
Fractional Interest Certificate and accounted for under a method similar to that
described  for taking  account  of  original  issue  discount  on REMIC  Regular
Certificates.    See    "-REMICs-Taxation    of   Owners   of   REMIC    Regular
Certificates-Original  Issue  Discount"  above.  It is unclear whether any other
adjustments  would be required  to reflect  differences  between the  prepayment
assumption and the actual rate of prepayments.

     Taxation  of Owners of Grantor  Trust  Strip  Certificates.  The  "stripped
coupon"  rules of Section 1286 of the Code will apply to the Grantor Trust Strip
Certificates. Except as described above in "-Taxation of Owners of Grantor Trust
Fractional Interest  Certificates-If  Stripped Bond Rules Apply", no regulations
or published  rulings  under  Section 1286 of the Code have been issued and some
uncertainty  exists  as to how it  will be  applied  to  securities  such as the
Grantor Trust Strip  Certificates.  Accordingly,  holders of Grantor Trust Strip
Certificates  should consult their tax advisors concerning the method to be used
in reporting income or loss with respect to such Certificates.

     The OID  Regulations  do not apply to  "stripped  coupons",  although  they
provide general  guidance as to how the original issue discount  sections of the
Code will be  applied.  In  addition,  the  discussion  below is  subject to the
discussion under "-Possible  Application of Proposed  Contingent  Payment Rules"
below and assumes that the holder of a Grantor Trust Strip  Certificate will not
own any Grantor Trust Fractional Interest Certificates.

     Under the stripped  coupon rules,  it appears that original  issue discount
will be  required  to be  accrued  in each  month  on the  Grantor  Trust  Strip
Certificates based on a constant yield method. In effect, each holder of Grantor
Trust  Strip  Certificates  would  include as  interest  income in each month an
amount  equal to the product of such  holder's  adjusted  basis in such  Grantor
Trust Strip  Certificate  at the  beginning  of such month and the yield of such
Grantor Trust Strip  Certificate to such holder.  Such yield would be calculated
based on the price paid for that Grantor Trust Strip  Certificate  by its holder
and the payments remaining to be made thereon at the time of the purchase,  plus
an allocable  portion of the servicing fees and expenses to be paid with respect
to the Mortgage  Loans.  See  "-Taxation of Owners of Grantor  Trust  Fractional
Interest Certificates-If Stripped Bond Rules Apply" above.

     As noted above,  Section  1272(a)(6) of the Code requires that a prepayment
assumption  be used in computing  the accrual of original  issue  discount  with
respect to certain categories of debt instruments,  and that adjustments be made
in the  amount  and rate of accrual of such  discount  when  prepayments  do not
conform to such prepayment  assumption.  Regulations  could be adopted  applying
those provisions to the Grantor Trust Strip Certificates.  It is unclear whether
those provisions would be applicable to the Grantor Trust Strip  Certificates or
whether use of a  prepayment  assumption  may be required  or  permitted  in the
absence of such regulations. It is also uncertain, if a prepayment assumption is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions at the time of the first sale of the Grantor Trust Strip  Certificate
or,  with  respect to any  subsequent  holder,  at the time of  purchase  of the
Grantor Trust Strip Certificate by that holder.

     The  accrual of income on the  Grantor  Trust  Strip  Certificates  will be
significantly slower if a prepayment  assumption is permitted to be made than if
yield is  computed  assuming no  prepayments.  In the  absence of  statutory  or
administrative  clarification,  it  currently  is intended  to base  information
returns  or  reports  to  the  IRS  and  Certificateholders  on  the  Prepayment
Assumption  disclosed  in the related  Prospectus  Supplement  and on a constant
yield computed using a  representative  initial offering price for each class of
Certificates.  However, neither the Depositor nor any other person will make any
representation  that the Mortgage Loans will in fact prepay at a rate conforming
to the Prepayment Assumption or at any other rate and Certificateholders  should
bear in mind that the use of a  representative  initial offering price will mean
that such information returns or reports, even if otherwise accepted as accurate
by  the  IRS,   will  in  any  event  be   accurate   only  as  to  the  initial
Certificateholders  of  each  series  who  bought  at  that  price.  Prospective
purchasers  of the Grantor  Trust Strip  Certificates  should  consult their tax
advisors regarding the use of the Prepayment Assumption.

     It is  unclear  under  what  circumstances,  if any,  the  prepayment  of a
Mortgage  Loan will give rise to a loss to the holder of a Grantor  Trust  Strip
Certificate.  If a  Grantor  Trust  Strip  Certificate  is  treated  as a single
instrument  (rather than an interest in discrete  mortgage loans) and the effect
of  prepayments  is taken into account in  computing  yield with respect to such
Grantor Trust Strip  Certificate,  it appears that no loss may be available as a
result of any particular  prepayment  unless  prepayments occur at a rate faster
than the Prepayment Assumption. However, if a Grantor Trust Strip Certificate is
treated  as an  interest  in  discrete  Mortgage  Loans,  or if  the  Prepayment
Assumption is not used,  then when a Mortgage  Loan is prepaid,  the holder of a
Grantor Trust Strip Certificate  should be able to recognize a loss equal to the
portion of the adjusted issue price of the Grantor Trust Strip  Certificate that
is allocable to such Mortgage Loan.

     Possible  Application  of Contingent  Payment Rules.  The coupon  stripping
rules' general  treatment of stripped  coupons is to regard them as newly issued
debt instruments in the hands of each purchaser.  To the extent that payments on
the Grantor  Trust Strip  Certificates  would cease if the  Mortgage  Loans were
prepaid in full, the Grantor Trust Strip  Certificates could be considered to be
debt instruments  providing for contingent payments.  Under the OID Regulations,
debt instruments  providing for contingent  payments are not subject to the same
rules as debt instruments providing for noncontingent payments. Regulations have
been promulgated  regarding contingent payment debt instruments (the "Contingent
Payment Regulations"),  but it appears that Grantor Trust Strip Certificates due
to their similarity to other  mortgage-backed  securities (such as REMIC regular
interests and debt instruments  subject to Section  1272(a)(6) of the Code) that
are  expressly   excepted  from  the  application  of  the  Contingent   Payment
Regulations,  may be excepted from such  regulations.  Like the OID Regulations,
the Contingent Payment Regulations do not specifically address securities,  such
as the Grantor Trust Strip  Certificates,  that are subject to the stripped bond
rules of Section 1286 of the Code.

     If the  contingent  payment  rules under the proposed  regulations  were to
apply,  the holder of a Grantor  Trust  Strip  Certificate  would be required to
apply a "noncontingent bond method".  Under the "noncontingent bond method", the
issurer of a Grantor  Trust Strip  Certificate  determines  a projected  payment
schedule  on  which  interest  will  accrue.  Holders  of  Grantor  Trust  Strip
Certificates are bound by the issuer's projected payment schedule. The projected
payment schedule consists of all  noncontingent  payments and a projected amount
for each contingent payment based on the projected yield (as described below) of
the Grantor Trust Strip  Certificate.  The  projected  amount of each payment is
determined so that the projected  payment schedule reflects the projected yield.
The  projected  amount of each  payment  must  reasonably  reflect the  relative
expected values of the payments to be received by the holders of a Grantor Trust
Strip  Certificate.  The projected yield referred to above is a reasonable rate,
not less than the "applicable Federal rate" that, as of the issue date, reflects
general market  conditions,  the credit quality of the issuer, and the terms and
conditions  of  the  Mortgage  Loans.  The  holder  of  a  Grantor  Trust  Strip
Certificate  would be required  to include as interest  income in each month the
adjusted issue price of the Grantor Trust Strip  Certificate at the beginning of
the period multiplied by the projected yield.

     Certificateholders   should  consult  their  tax  advisors  concerning  the
possible  application of the contingent payment rules to the Grantor Trust Strip
Certificates.

     Sales  of  Grantor  Trust  Certificates.  Any  gain or  loss,  equal to the
difference  between  the amount  realized  on the sale or  exchange of a Grantor
Trust Certificate and its adjusted basis, recognized on such sale or exchange of
a Grantor  Trust  Certificate  by an  investor  who  holds  such  Grantor  Trust
Certificate  as a capital  asset,  will be capital  gain or loss,  except to the
extent of accrued and  unrecognized  market  discount,  which will be treated as
ordinary  income,  and (in the case of banks and other  financial  institutions)
except as provided  under Section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust Certificate generally will equal its cost, increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized  premium and by any  distributions  with respect to such Grantor Trust
Certificate.  The Code as of the date of this Prospectus  generally provides for
maximum tax rates of noncorporate  taxpayers of 39.6% on ordinary income, 28% on
mid-term capital gains (generally,  property held for more than one year but not
more than 18 months),  and 20% on long-term capital gains  (generally,  property
held  for  more  than  18  months).   No  such  rate  differential   exists  for
corporations.  In addition,  the distinction  between a capital gain or loss and
ordinary income or loss remains relevant for other purposes.

     Gain or loss from the sale of a Grantor Trust  Certificate may be partially
or wholly ordinary and not capital in certain  circumstances.  Gain attributable
to accrued and unrecognized  market discount will be treated as ordinary income,
as will  gain or loss  recognized  by banks  and  other  financial  institutions
subject to Section 582(c) of the Code.  Furthermore,  a portion of any gain that
might  otherwise be capital gain may be treated as ordinary income to the extent
that the Grantor Trust Certificate is held as part of a "conversion transaction"
within  the  meaning  of  Section  1258 of the Code.  A  conversion  transaction
generally is one in which the  taxpayer  has taken two or more  positions in the
same or similar  property that reduce or eliminate market risk, if substantially
all of the taxpayer's return is attributable to the time value of the taxpayer's
net investment in such transaction.  The amount of gain realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the  taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published  monthly  by the  IRS)  at the  time  the  taxpayer  enters  into  the
conversion transaction,  subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.

     Finally,  a taxpayer  may elect to have net capital  gain taxed at ordinary
income  rates  rather  than  capital  gains  rates in order to include  such net
capital gain in total net investment  income for that taxable year, for purposes
of the rule that limits the  deduction of interest on  indebtedness  incurred to
purchase or carry  property held for  investment to a taxpayer's  net investment
income.

     Grantor  Trust  Reporting.   Unless  otherwise   provided  in  the  related
Prospectus  Supplement,  the Trustee or Master  Servicer,  as  applicable,  will
furnish to each holder of a Grantor Trust  Certificate with each  distribution a
statement setting forth the amount of such  distribution  allocable to principal
on  the  underlying  Mortgage  Loans  and to  interest  thereon  at the  related
Pass-Through Rate. In addition,  the Trustee or Master Servicer,  as applicable,
will furnish,  within a reasonable  time after the end of each calendar year, to
each  holder of a Grantor  Trust  Certificate  who was such a holder at any time
during such year,  information  regarding  the amount of servicing  compensation
received by the Master Servicer,  the Special Servicer or any Sub-Servicer,  and
such other customary factual information as the Depositor or the reporting party
deems necessary or desirable to enable holders of Grantor Trust  Certificates to
prepare their tax returns and will furnish comparable  information to the IRS as
and when required by law to do so.  Because the rules for accruing  discount and
amortizing  premium with respect to the Grantor Trust Certificates are uncertain
in various respects, there is no assurance the IRS will agree with the Trustee's
or Master Servicer's,  as the case may be, information  reports of such items of
income and  expense.  Moreover,  such  information  reports,  even if  otherwise
accepted as accurate  by the IRS,  will in any event be accurate  only as to the
initial  Certificateholders that bought their Certificates at the representative
initial offering price used in preparing such reports.

     Backup   Withholding.   In   general,   the   rules   described   above  in
"-REMICs-Backup  Withholding with Respect to REMIC Certificates" will also apply
to Grantor Trust Certificates.

     Foreign Investors. In general, the discussion with respect to REMIC Regular
Certificates in "-REMICs-Foreign  Investors in REMIC Certificates" above applies
to Grantor  Trust  Certificates  except that Grantor  Trust  Certificates  will,
unless otherwise disclosed in the related Prospectus Supplement, be eligible for
exemption from U.S. withholding tax, subject to the conditions described in such
discussion,  only to the extent the related Mortgage Loans were originated after
July 18, 1984.

     To the extent that interest on a Grantor Trust  Certificate would be exempt
under Sections  871(h)(1) and 881(c) of the Code from United States  withholding
tax,  and  the  Grantor  Trust  Certificate  is not  held in  connection  with a
Certificateholder's  trade or business in the United States,  such Grantor Trust
Certificate will not be subject to United States estate taxes in the estate of a
nonresident alien individual.

                        STATE AND OTHER TAX CONSEQUENCES

     In addition to the federal  income tax  consequences  described in "Certain
Federal Income Tax Consequences,"  potential investors should consider the state
and local tax consequences of the acquisition, ownership, and disposition of the
Offered   Certificates.   State  tax  law  may  differ  substantially  from  the
corresponding federal law, and the discussion above does not purport to describe
any  aspect  of the tax  laws of any  state or  other  jurisdiction.  Therefore,
prospective  investors  should  consult  their tax advisors  with respect to the
various tax consequences of investments in the Offered Certificates.

                              ERISA CONSIDERATIONS

General

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code impose  certain  requirements  on employee  benefit  plans,  and on
certain other retirement plans and arrangements, including individual retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts (and as applicable,  insurance  company general accounts) in which such
plans,  accounts or arrangements  are invested that are subject to the fiduciary
responsibility  provisions of ERISA and Section 4975 of the Code ("Plans"),  and
on persons who are  fiduciaries  with respect to such Plans,  in connection with
the  investment  of  Plan  assets.  Certain  employee  benefit  plans,  such  as
governmental plans (as defined in ERISA Section 3(32)),  and, if no election has
been made under Section 410(d) of the Code,  church plans (as defined in Section
3(33) of ERISA) are not subject to ERISA  requirements.  Accordingly,  assets of
such plans may be invested in Offered  Certificates  without regard to the ERISA
considerations  described  below,  subject to the provisions of other applicable
federal and state law. Any such plan which is qualified and exempt from taxation
under  Sections  401(a)  and  501(a) of the Code,  however,  is  subject  to the
prohibited transaction rules set forth in Section 503 of the Code.

     ERISA  generally  imposes on Plan  fiduciaries  certain  general  fiduciary
requirements, including those of investment prudence and diversification and the
requirement  that a Plan's  investments be made in accordance with the documents
governing  the Plan.  In addition,  Section 406 of ERISA and Section 4975 of the
Code  prohibit  a broad  range of  transactions  involving  assets of a Plan and
persons  ("parties  in interest"  within the meaning of ERISA and  "disqualified
persons"  within the meaning of the Code;  collectively,  "Parties in Interest")
who have  certain  specified  relationships  to the Plan,  unless a statutory or
administrative  exemption  is  available.   Certain  Parties  in  Interest  that
participate in a prohibited  transaction may be subject to an excise tax imposed
pursuant to Section  4975 of the Code or a penalty  imposed  pursuant to Section
502(i) of ERISA,  unless a statutory or  administrative  exemption is available.
These  prohibited  transactions  generally are set forth in Section 406 of ERISA
and Section 4975 of the Code.

Plan Asset Regulations

     A Plan's  investment  in  Offered  Certificates  may cause  the  underlying
Mortgage  Assets and other assets  included in a related Trust Fund to be deemed
assets of such Plan.  Section  2510.3-101  of the  regulations  (the "Plan Asset
Regulations")  of the United States  Department  of Labor ("DOL")  provides that
when a Plan acquires an equity interest in an entity,  the Plan's assets include
both such equity  interest and an undivided  interest in each of the  underlying
assets of the entity,  unless certain  exceptions not applicable  here apply, or
unless the equity participation in the entity by "benefit plan investors" (i.e.,
Plans  and  certain  employee  benefit  plans  not  subject  to  ERISA)  is  not
"significant",  both as defined therein.  For this purpose,  in general,  equity
participation by benefit plan investors will be "significant" on any date if 25%
or more of the value of any class of equity  interests  in the entity is held by
benefit plan investors. Equity participation in a Trust Fund will be significant
on any date if immediately after the most recent acquisition of any Certificate,
25% or more of any class of Certificates is held by benefit plan investors.

     Any person  who has  discretionary  authority  or  control  respecting  the
management or disposition of Plan assets, and any person who provides investment
advice with  respect to such assets for a fee, is a fiduciary  of the  investing
Plan.  If the  Mortgage  Assets  and  other  assets  included  in a  Trust  Fund
constitute Plan assets,  then any party  exercising  management or discretionary
control  regarding  those  assets,  such as the  Master  Servicer,  any  Special
Servicer,   any  Sub-Servicer,   the  Trustee,  the  obligor  under  any  credit
enhancement mechanism,  or certain affiliates thereof may be deemed to be a Plan
"fiduciary"  and thus subject to the  fiduciary  responsibility  provisions  and
prohibited  transaction  provisions  of ERISA and the Code with  respect  to the
investing Plan. In addition, if the Mortgage Assets and other assets included in
a Trust Fund constitute Plan assets,  the purchase of Certificates by a Plan, as
well as the operation of the Trust Fund,  may constitute or involve a prohibited
transaction under ERISA or the Code.

     The Plan Asset Regulations provide that where a Plan acquires a "guaranteed
governmental  mortgage  pool  certificate",   the  Plan's  assets  include  such
certificate  but do  not  solely  by  reason  of the  Plan's  holdings  of  such
certificate include any of the mortgages  underlying such certificate.  The Plan
Asset  Regulations  include  in the  definition  of a  "guaranteed  governmental
mortgage  pool  certificate"  FHLMC  Certificates,  GNMA  Certificates  and FNMA
Certificates,  but do not include FAMC Certificates.  Accordingly,  even if such
MBS (other  than FAMC  Certificates)  included in a Trust Fund were deemed to be
assets of Plan  investors,  the mortgages  underlying  such MBS (other than FAMC
Certificates)  would  not be  treated  as assets of such  Plans.  Private  label
mortgage participations,  mortgage pass-through certificates,  FAMC Certificates
or other  mortgage-backed  securities are not "guaranteed  governmental mortgage
pool certificates"  within the meaning of the Plan Asset Regulations.  Potential
Plan investors  should consult their counsel and review the ERISA  discussion in
the related Prospectus Supplement before purchasing any such Certificates.

     In considering an investment in the Offered Certificates,  a Plan fiduciary
should   consider  the   availability  of  prohibited   transaction   exemptions
promulgated by the DOL including,  among others,  Prohibited  Transaction  Class
Exemption ("PTCE") 75-1, which exempts certain transactions  involving Plans and
certain  broker-dealers,  reporting  dealers and banks; PTCE 90-1, which exempts
certain  transactions between insurance company separate accounts and Parties in
Interest; PTCE 91-38, which exempts certain transactions between bank collective
investment  funds and Parties in Interest;  PTCE 84-14,  which  exempts  certain
transactions  effected on behalf of a Plan by a  "qualified  professional  asset
manager";  and PTCE 95-60, which exempts certain  transactions between insurance
company general accounts and Parties in Interest. There can be no assurance that
any of these class  exemptions  will apply with respect to any  particular  Plan
investment  in the  Certificates  or, even if it were deemed to apply,  that any
exemption  would  apply  to  all  prohibited  transactions  that  may  occur  in
connection  with such  investment.  The Prospectus  Supplement with respect to a
series  of  Certificates  may  contain  additional   information  regarding  the
availability  of other  exemptions  with  respect  to the  Certificates  offered
thereby.

Consultation With Counsel

     Any Plan  fiduciary  which  proposes to purchase  Offered  Certificates  on
behalf  of or with  assets  of a Plan  should  consider  its  general  fiduciary
obligations  under ERISA and should consult with its counsel with respect to the
potential  applicability  of  ERISA  and the  Code to  such  investment  and the
availability of any prohibited transaction exemption in connection therewith.

Tax Exempt Investors

     A Plan that is exempt from federal income taxation  pursuant to Section 501
of the Code (a "Tax  Exempt  Investor")  nonetheless  will be subject to federal
income  taxation to the extent that its income is  "unrelated  business  taxable
income"  ("UBTI")  within the  meaning of Section  512 of the Code.  All "excess
inclusions"  of a REMIC  allocated  to a REMIC  Residual  Certificate  held by a
Tax-Exempt  Investor will be considered UBTI and thus will be subject to federal
income tax.  See "Certain  Federal  Income Tax  Consequences-REMICs-Taxation  of
Owners of REMIC Residual Certificates-Excess Inclusions".

                                LEGAL INVESTMENT

     If  so  specified  in  the  related  Prospectus  Supplement,   the  Offered
Certificates  will  constitute  "mortgage  related  securities"  for purposes of
SMMEA. Generally, only classes of Offered Certificates that (i) are rated in one
of the two highest rating categories by one or more Rating Agencies and (ii) are
part of a  series  evidencing  interests  in a Trust  Fund  consisting  of loans
secured by a single  parcel of real  estate  upon which is located a dwelling or
mixed residential and commercial  structure,  such as certain Multifamily Loans,
and  originated by types of  Originators  specified in SMMEA,  will be "mortgage
related  securities" for purposes of SMMEA.  "Mortgage  related  securities" are
legal  investments to the same extent that,  under  applicable law,  obligations
issued by or guaranteed as to principal and interest by the United States or any
agency or  instrumentality  thereof  constitute  legal  investments for persons,
trusts, corporations,  partnerships,  associations, business trusts and business
entities  (including  depository  institutions,  insurance companies and pension
funds created  pursuant to or existing under the laws of the United States or of
any state, the authorized investments of which are subject to state regulation).
Under  SMMEA,  if a state  enacted  legislation  prior to  October  3, 1991 that
specifically  limits the legal  investment  authority of any such  entities with
respect to "mortgage related securities",  Offered Certificates would constitute
legal  investments for entities  subject to such  legislation only to the extent
provided in such legislation.

     SMMEA also amended the legal  investment  authority of federally  chartered
depository  institutions as follows:  federal savings and loan  associations and
federal  savings  banks may invest in,  sell or  otherwise  deal with  "mortgage
related  securities"  without  limitation  as to the  percentage of their assets
represented  thereby,  federal credit unions may invest in such securities,  and
national banks may purchase such securities for their own account without regard
to the limitations generally applicable to investment securities set forth in 12
U.S.C. 24 (Seventh),  subject in each case to such regulations as the applicable
federal regulatory authority may prescribe.

     Upon the  issuance  of final  implementing  regulations  under  the  Riegle
Community Development and Regulatory  Improvement Act of 1994 and subject to any
limitations  such  regulations  may impose,  a modification of the definition of
"mortgage related securities" will become effective to expand the types of loans
to which such  securities  may relate to include  loans  secured by "one or more
parcels of real estate upon which is located one or more commercial structures".
In  addition,   the  related  legislative  history  states  that  this  expanded
definition  includes  multifamily  residential  loans  secured  by more than one
parcel of real  estate  upon which is  located  more than one  structure.  Until
September 23, 2001 any state may enact legislation  limiting the extent to which
"mortgage related  securities"  under this expanded  definition would constitute
legal investments under that state's laws.

     The  Federal  Financial  Institutions  Examination  Council  has  issued  a
supervisory  policy  statement  (the  "Policy  Statement")   applicable  to  all
depository   institutions,   setting  forth   guidelines  for  and   significant
restrictions  on  investments  in "high-risk  mortgage  securities".  The Policy
Statement  has been  adopted by the  Federal  Reserve  Board,  the Office of the
Comptroller  of the  Currency,  the FDIC and the OTS (as  defined  herein).  The
Policy Statement  generally indicates that a mortgage derivative product will be
deemed to be high risk if it exhibits  greater price  volatility than a standard
fixed rate thirty-year  mortgage  security.  According to the Policy  Statement,
prior to  purchase,  a  depository  institution  will be required  to  determine
whether a  mortgage  derivative  product  that it is  considering  acquiring  is
high-risk,   and  if  so  that  the  proposed   acquisition   would  reduce  the
institution's overall interest rate risk. Reliance on analysis and documentation
obtained  from a  securities  dealer or other  outside  party  without  internal
analysis by the institution would be unacceptable.  There can be no assurance as
to which  classes  of  Certificates,  including  Offered  Certificates,  will be
treated as high-risk under the Policy Statement.

     The  predecessor to the Office of Thrift  Supervision  (the "OTS") issued a
bulletin,  entitled "Mortgage  Derivative Products and Mortgage Swaps", which is
applicable to thrift institutions regulated by the OTS. The bulletin established
guidelines for the  investment by savings  institutions  in certain  "high-risk"
mortgage derivative  securities and limitations on the use of such securities by
insolvent,  undercapitalized or otherwise "troubled" institutions.  According to
the bulletin, such "high-risk" mortgage derivative securities include securities
having certain specified  characteristics,  which may include certain classes of
Offered Certificates.  In addition, the National Credit Union Administration has
issued  regulations  governing  federal credit union  investments which prohibit
investment in certain  specified types of securities,  which may include certain
classes of Offered  Certificates.  Similar policy statements have been issued by
regulators having jurisdiction over other types of depository institutions.

     There may be other  restrictions on the ability of certain investors either
to purchase certain classes of Offered  Certificates or to purchase any class of
Offered  Certificates  representing  more  than a  specified  percentage  of the
investor's  assets.  The Depositor will make no representations as to the proper
characterization  of any class of Offered  Certificates  for legal investment or
other  purposes,  or as to the ability of  particular  investors to purchase any
class of Offered  Certificates  under applicable legal investment  restrictions.
These  uncertainties  may adversely affect the liquidity of any class of Offered
Certificates. Accordingly, all investors whose investment activities are subject
to legal investment laws and  regulations,  regulatory  capital  requirements or
review by regulatory  authorities  should  consult with their legal  advisors in
determining  whether and to what extent the  Offered  Certificates  of any class
constitute  legal  investments  or are subject to  investment,  capital or other
restrictions.

                                 USE OF PROCEEDS

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

                             METHOD OF DISTRIBUTION

     The Certificates  offered hereby and by the related Prospectus  Supplements
will be offered in series  through one or more of the methods  described  below.
The Prospectus  Supplement  prepared for each series will describe the method of
offering  being  utilized for that series and will state the net proceeds to the
Depositor from such sale.

     The Depositor intends that Offered Certificates will be offered through the
following  methods from time to time and that offerings may be made concurrently
through  more  than one of these  methods  or that an  offering  of the  Offered
Certificates of a particular  series may be made through a combination of two or
more of these methods. Such methods are as follows:

     1. By negotiated  firm commitment or best efforts  underwriting  and public
re-offering  by   underwriters,   which  may  include   NationsBanc   Montgomery
Securities, Inc. ("NationsBanc"), an affiliate of the Depositor;

     2. By placements  by the Depositor  with  institutional  investors  through
dealers; and

     3. By direct placements by the Depositor with institutional investors.

     In addition, if specified in the related Prospectus Supplement, the Offered
Certificates of a series may be offered in whole or in part to the seller of the
related   Mortgage   Assets  that  would   comprise  the  Trust  Fund  for  such
Certificates.

     If underwriters are used in a sale of any Offered  Certificates (other than
in connection with an underwriting on a best efforts basis),  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 fixed  public  offering  prices  or at  varying  prices  to be
determined  at the  time of sale or at the  time of  commitment  therefor.  Such
underwriters  may  be   broker-dealers   affiliated  with  the  Depositor  whose
identities  and  relationships  to the  Depositor  will be as set  forth  in the
related  Prospectus  Supplement.  The managing  underwriter or underwriters with
respect to the offer and sale of Offered  Certificates  of a  particular  series
will be set forth on the cover of the  Prospectus  Supplement  relating  to such
series and the members of the underwriting  syndicate,  if any, will be named in
such Prospectus Supplement.

     In  connection  with the sale of  Offered  Certificates,  underwriters  may
receive  compensation  from the  Depositor  or from  purchasers  of the  Offered
Certificates in the form of discounts, concessions or commissions.  Underwriters
and dealers participating in the distribution of the Offered Certificates may be
deemed  to be  underwriters  in  connection  with  such  Certificates,  and  any
discounts or  commissions  received by them from the Depositor and any profit on
the  resale of  Offered  Certificates  by them may be deemed to be  underwriting
discounts and commissions under the Securities Act of 1933, as amended.

     It is anticipated that the underwriting agreement pertaining to the sale of
the Offered  Certificates of any series will provide that the obligations of the
underwriters  will  be  subject  to  certain  conditions  precedent,   that  the
underwriters  will be  obligated to purchase  all such  Certificates  if any are
purchased  (other than in  connection  with an  underwriting  on a best  efforts
basis) and that,  in limited  circumstances,  the Depositor  will  indemnify the
several  underwriters and the underwriters  will indemnify the Depositor against
certain civil  liabilities,  including  liabilities  under the Securities Act of
1933, as amended,  or will contribute to payments required to be made in respect
thereof.

     The Prospectus  Supplement with respect to any series offered by placements
through dealers will contain  information  regarding the nature of such offering
and any  agreements to be entered into between the  Depositor and  purchasers of
Offered Certificates of such series.

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

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

                                  LEGAL MATTERS

     Certain legal matters relating to the Certificates  will be passed upon for
the Depositor by Robert W. Long, Jr.,  Assistant  General Counsel of NationsBank
Corporation.  Certain legal matters relating to the Certificates  will be passed
upon for the  underwriter  or  underwriters  by  Cadwalader,  Wickersham & Taft.
Certain federal income tax matters and other matters will be passed upon for the
Depositor by Cadwalader, Wickersham & Taft.

                              FINANCIAL INFORMATION

     A  new  Trust  Fund  will  be  formed  with   respect  to  each  series  of
Certificates,  and no Trust Fund will engage in any business  activities or have
any  assets  or  obligations  prior to the  issuance  of the  related  series of
Certificates.  Accordingly,  no financial  statements  with respect to any Trust
Fund  will  be  included  in  this  Prospectus  or  in  the  related  Prospectus
Supplement.  The Depositor has determined that its financial statements will not
be material to the offering of any Offered Certificates.

                                     RATING

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

     Ratings on mortgage  pass-through  certificates  address the  likelihood of
receipt by the holders  thereof of all  collections on the  underlying  mortgage
assets to which such holders are entitled. These ratings address the structural,
legal and issuer-related  aspects associated with such certificates,  the nature
of the underlying  mortgage  assets and the credit quality of the guarantor,  if
any.  Ratings  on  mortgage  pass-through  certificates  do  not  represent  any
assessment  of the  likelihood of principal  prepayments  by borrowers or of the
degree by which such prepayments might differ from those originally anticipated.
As a result,  Certificateholders  might suffer a lower than  anticipated  yield,
and, in addition,  holders of Stripped Interest  Certificates  might, in extreme
cases fail to recoup their initial investments. Furthermore, ratings on mortgage
pass-through  certificates do not address the price of such  certificates or the
suitability of such certificates to the investor.

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

<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS

Accrual Certificates
Accrual Period
Accrued Certificate Interest
ADA
ARM Loans
Assisted Living Facilities
Available Distribution Amount
Book-Entry Certificates
Call Risk
Cash Flow Agreement
CERCLA
Certificate Account
Certificate Balance
Certificate Owner
Closing Date
Code
Commercial Properties
Commission
Committee Report
Companion Class
Contributions Tax
Controlled Amortization Class
Cooperatives
CPR
Credit Support
Crime Control Act
Cut-off Date
Debt Service Coverage Ratio
Definitive Certificates
Depositor
Determination Date
Direct Participants
Distribution Date
Distribution Date Statement
DOL
DTC
Due Dates
Due Period
Equity Participation
ERISA
Exchange Act
Extension Risk
FAMC
FHLMC
FNMA
Garn Act
Grantor Trust Certificates
Grantor Trust Fractional Interest Certificate
Grantor Trust Fund
Health Care-Related Facilities
HUD
Indirect Participants
Insurance Proceeds
IRS
Issue Premium
Letter of Credit Bank
Liquidation Proceeds
Loan-to-Value Ratio
Lock-out Date
Lock-out Period
Manager
Mark-to-Market Regulations
Master Servicer
MBS
MBS Administrator
MBS Agreement
MBS Issuer
MBS Servicer
MBS Trustee
Mortgage
Mortgage Asset Pool
Mortgage Asset Seller
Mortgage Assets
Mortgage Loans
Mortgage Notes
Mortgage Rate
Mortgaged Properties
Mortgages
Multifamily Properties
Net Leases
Net Operating Income
Nonrecoverable Advance
Notional Amount
Offered Certificates
OID Regulations
Originator
OTS
Participants
Parties in Interest
Pass-Through Rate
Percentage Interest
Permitted Investments
Plan Asset Regulations
Plans
Policy Statement
Pooling and Servicing Agreement
Prepayment Assumption
Prepayment Interest Shortfall
Prepayment Period
Prepayment Premium
Prohibited Transactions Tax
Prospectus Supplement
PTCE
Purchase Price
Rating Agency
Record Date
Related Proceeds
Relief Act
REMIC
REMIC Administrator
REMIC Certificates
REMIC Provisions
REMIC Regular Certificates
REMIC Regulations
REMIC Residual Certificates
REO Property
Residual Owner
RICO
Senior Certificates
Senior Housing Facilities
Senior Liens
Skilled Nursing Facilities
SMMEA
SPA
Special Servicer
Stripped Interest Certificates
Stripped Principal Certificates
Subordinate Certificates
Sub-Servicer
Sub-Servicing Agreement
Superlien
Tax Exempt Investor
Tiered REMICs
Title V
Trust Assets
Trust Fund
Trustee
UBTI
UCC
Value
Voting Rights
Warranting Party

<PAGE>
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

Other Expenses of Issuance and Distribution (Item 14 of Form S-3)


     The expenses  expected to be incurred in  connection  with the issuance and
distribution  of the  Certificates  being  registered,  other than  underwriting
compensation, are as set forth below.


Filing Fee for Registration Statement...........               $590,000.00
Legal Fees and Expenses.........................                200,000.00
Accounting Fees and Expenses....................                 80,000.00
Trustee's Fees and Expenses
         (including counsel fees)...............                 40,000.00
Blue Sky Fees and Expenses......................                  6,000.00
Printing and Engraving Fees.....................                 40,000.00
Rating Agency Fees..............................                100,000.00
Miscellaneous...................................                 12,000.00
                                                       -------------------

          Total   ..............................             $1,068,000.00
                                                       =====================



Indemnification of Directors and Officers (Item 15 of Form S-3).

     The  Pooling  and  Servicing  Agreements  will  provide  that no  director,
officer,  employee or agent of the Registrant is liable to the Trust Fund or the
Certificateholders, except for such person's own willful misfeasance, bad faith,
gross  negligence  in  the  performance  of  duties  or  reckless  disregard  of
obligations  and duties.  The  Pooling and  Servicing  Agreements  will  further
provide that, with the exceptions stated above, a director, officer, employee or
agent  of the  Registrant  is  entitled  to be  indemnified  against  any  loss,
liability or expense  incurred in connection  with legal action relating to such
Pooling  and  Servicing  Agreements  and  related  Certificates  other than such
expenses related to particular Mortgage Assets.

     Any underwriters who execute an Underwriting Agreement in the form filed as
Exhibit  1.1  to  this  Registration  Statement  will  agree  to  indemnify  the
Registrant's  directors and its officers who signed this Registration  Statement
against certain  liabilities  which might arise under the Securities Act of 1933
from certain  information  furnished to the  Registrant  by or on behalf of such
indemnifying party.

     Subsection  (a) of Section 145 of the General  Corporation  Law of Delaware
empowers  a  corporation  to  indemnify  any  person who was or is a party or is
threatened to be made a party to any  threatened,  pending or completed  action,
suit or proceeding,  whether civil,  criminal,  administrative  or investigative
(other  than an action by or in the right of the  corporation)  by reason of the
fact that he is or was a director, employee or agent of the corporation or is or
was serving at the request of the corporation as a director,  officer,  employee
or agent of another  corporation,  partnership,  joint  venture,  trust or other
enterprise,  against expenses (including attorneys' fees), judgments,  fines and
amounts paid in settlement actually and reasonably incurred by him in connection
with such action,  suit or  proceeding if he acted in good faith and in a manner
he  reasonably  believed  to be in or not opposed to the best  interests  of the
corporation,  and,  with respect to any criminal  action or  proceeding,  had no
cause to believe his conduct was unlawful.

     Subsection  (b) of Section 145  empowers a  corporation  to  indemnify  any
person  who  was or is a  party  or is  threatened  to be  made a  party  to any
threatened,  pending  or  completed  action  or suit by or in the  right  of the
corporation  to procure a judgment  in its favor by reason of the fact that such
person  acted  in  any of the  capacities  set  forth  above,  against  expenses
(including   attorneys'  fees)  actually  and  reasonably  incurred  by  him  in
connection  with the defense or settlement of such action or suit if he acted in
good faith and in a manner he reasonably believed to be in or not opposed to the
best interests of the corporation and except that no indemnification may be made
in respect to any claim, issue or matter as to which such person shall have been
adjudged to be liable to the corporation  unless and only to the extent that the
Court of Chancery  or the court in which such  action or suit was brought  shall
determine that despite the  adjudication  of liability such person is fairly and
reasonably  entitled to indemnity for such  expenses  which the court shall deem
proper.

     Section  145  further  provides  that to the  extent a  director,  officer,
employee of agent of a  corporation  has been  successful  in the defense of any
action,  suit or  proceeding  referred to in  subsections  (a) and (b) or in the
defense of any claim, issue or matter therein,  he shall be indemnified  against
expenses (including  attorneys' fees) actually and reasonably incurred by him in
connection  therewith;  that indemnification or advancement of expenses provided
for by Section 145 shall not be deemed  exclusive  of any other  rights to which
the indemnified party may be entitled;  and empowers the corporation to purchase
and maintain  insurance on behalf of a director,  officer,  employee or agent of
the corporation against any liability asserted against him or incurred by him in
any such  capacity  or  arising  out of his  status as such  whether  or not the
corporation would have the power to indemnify him against such liabilities under
Section 145.

     The By-Laws of the Registrant  provide,  in effect,  that to the extent and
under the  circumstances  permitted by subsections (a) and (b) of Section 145 of
the General  Corporation Law of the State of Delaware,  the Registrant (i) shall
indemnify  and hold  harmless each person who was or is a party or is threatened
to be made a party to any action,  suit or proceeding  described in  subsections
(a) and (b) by reason of the fact that he is or was a director  or  officer,  or
his  testator or  intestate  is or was a director or officer of the  Registrant,
against  expenses,  judgments,  fines and amounts paid in  settlement,  and (ii)
shall  indemnify  and  hold  harmless  each  person  who was or is a party or is
threatened  to be made a party to any such action,  suit or  proceeding  if such
person  is or was  serving  at the  request  of the  Registrant  as a  director,
officer, employee or agent of another corporation,  partnership,  joint venture,
trust or other enterprise.


<PAGE>


Exhibits (Item 16 of Form S-3).

Exhibits --

1.1- -Form of Underwriting Agreement.
3.1- -Certificate of Incorporation.
3.2- -By-Laws.
4.1- -Form of Pooling and Servicing Agreement.*
5.1- -Opinion of Cadwalader, Wickersham & Taft with respect to legality.
8.1- -Opinion  of  Cadwalader,  Wickersham  & Taft with  respect to certain tax
      matters (included with Exhibit 5.1).
23.1- -Consent of Robert W. Long, Jr., Esq.
23.2- -Consent of Cadwalader, Wickersham & Taft (included with Exhibit 5.1).
24.1- -Power of Attorney.

- ----------
*To be filed by amendment.


Undertakings (Item 17 of Form S-3)

A. Undertakings Pursuant to Rule 415.

     The undersigned Registrant hereby undertakes:

     (a) (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  this  Registration  Statement  or any  material  change  to  such
information in this Registration  Statement;  provided however,  that paragraphs
(a)(1)(i) and (a)(1)(ii) do not apply if the information required to be included
in the  post-effective  amendment by those  paragraphs  is contained in periodic
reports filed with or furnished to the Commission by the Registrant  pursuant to
Section  13 or Section  15(d) of the  Securities  Exchange  Act of 1934 that are
incorporated by reference in this Registration Statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933,  each  such  post-effective  amendment  shall be deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     (b) 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.

     (f)  To  provide  to  the  underwriter  at  the  closing  specified  in the
underwriting  agreements  certificates in such  denominations  and registered in
such names as  required by the  underwriter  to permit  prompt  delivery to each
purchaser.

B. Undertaking in Respect of Indemnification.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers and controlling  persons of the
Registrant pursuant to the foregoing  provisions,  or otherwise,  the Registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the Registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

<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 the City of Charlotte,  State of North Carolina, on the _____ day
of December 1997.


                                   NATIONSLINK FUNDING CORPORATION


                                   By: John T. McCarthy
                                       -----------------
                                       John T. McCarthy
                                       Director (President and Chief
                                       Executive Officer)


     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated:


         SIGNATURE                TITLE                             DATE


 /s/ John T. McCarthy           Director (President and     December 30, 1997
 John T. McCarthy               Chief Executive Officer)


 /s/ Michael D. Malone          Director                    December 30, 1997
 Michael D. Malone


 /s/James E. Naumann            Director                    December 30, 1997
 James E. Naumann              (Chief Accounting
                                Officer and Chief
                                Financial Officer)


NATIONSLINK FUNDING CORPORATION


                             UNDERWRITING AGREEMENT


                                                             New York, New York
                                                       _________________, 199__


To the Representatives
named in Schedule I
hereto of the Underwriters
named in Schedule II hereto

Dear Sirs:

         NationsLink   Funding   Corporation,   a  Delaware   corporation   (the
"Company"),  proposes  to sell to the  underwriters  named in Schedule II hereto
(the   "Underwriters"),   for  whom  you  are  acting  as  representatives  (the
"Representatives"),  the [respective]  principal [and/or notional]  amount[s] of
its securities identified in Schedule I hereto (the "Securities"),  to be issued
under a pooling and servicing agreement (the "Pooling Agreement") to be dated as
of    ________________,    199___,    among   the    Company    as    depositor,
_____________________    as   master    servicer   (the   "Master    Servicer"),
______________________   as   special   servicer   (the   "Special   Servicer"),
___________________  as REMIC  administrator  (the  "REMIC  Administrator")  and
___________________  as trustee (the "Trustee").  If the firm or firms listed in
Schedule II hereto  include  only the firm or firms listed in Schedule I hereto,
then the terms "Underwriters" and "Representatives",  as used herein, each shall
be deemed to refer to such firm or firms.

     1. Representations and Warranties.  The Company represents and warrants to,
and agrees with, each Underwriter that:

                  (a) The  Company  meets the  requirements  for use of Form S-3
         under the Securities Act of 1933, as amended (the "Act"), and has filed
         with the  Securities  and  Exchange  Commission  (the  "Commission")  a
         registration  statement  on such Form (the file  number of which is set
         forth in  Schedule  I  hereto),  which has  become  effective,  for the
         registration  under  the  Act  of  the  Securities.  Such  registration
         statement,  as  amended  to the  date  of  this  Agreement,  meets  the
         requirements  set forth in Rule 415(a)(1) under the Act and complies in
         all other  material  respects with said Rule.  The Company  proposes to
         file  with  the  Commission  pursuant  to  Rule  424  under  the  Act a
         supplement  to the form of  prospectus  included  in such  registration
         statement  relating  to the  Securities  and the  plan of  distribution
         thereof and has previously  advised the  Representatives of all further
         information  (financial  and other) with respect to the Company and the
         Securities  to be  set  forth  therein.  Such  registration  statement,
         including  the  exhibits  thereto,  as  amended  to the  date  of  this
         Agreement,  is hereinafter  called the "Registration  Statement";  such
         prospectus  in the  form  in  which  it  appears  in  the  Registration
         Statement  is  hereinafter  called  the  "Basic  Prospectus";  and such
         supplemented form of prospectus, in the form in which it shall be filed
         with  the  Commission   pursuant  to  Rule  424  (including  the  Basic
         Prospectus  as  so  supplemented)  is  hereinafter  called  the  "Final
         Prospectus."  Any preliminary  form of the Final  Prospectus  which has
         heretofore  been filed  pursuant to Rule 424  hereinafter is called the
         "Preliminary   Final   Prospectus."   Any   reference   herein  to  the
         Registration  Statement,  the Basic  Prospectus,  any Preliminary Final
         Prospectus  or the  Final  Prospectus  shall be  deemed to refer to and
         include the documents  incorporated  by reference  therein  pursuant to
         Item 12 of Form S-3 which were filed under the Securities  Exchange Act
         of 1934, as amended (the "Exchange Act"), on or before the date of this
         Agreement,  or the issue date of the Basic Prospectus,  any Preliminary
         Final Prospectus or the Final  Prospectus,  as the case may be; and any
         reference herein to the terms "amend", "amendment" or "supplement" with
         respect  to the  Registration  Statement,  the  Basic  Prospectus,  any
         Preliminary Final Prospectus or the Final Prospectus shall be deemed to
         refer to and include the filing of any document  under the Exchange Act
         after  the  date of this  Agreement,  or the  issue  date of the  Basic
         Prospectus,  any Preliminary  Final Prospectus or the Final Prospectus,
         as the case may be, and deemed to be incorporated therein by reference.

                  (b) As of the date hereof,  when the Final Prospectus is first
         filed  pursuant to Rule 424 under the Act,  when,  prior to the Closing
         Date  (as  hereinafter  defined),  any  amendment  to the  Registration
         Statement  becomes  effective  (including  the  filing of any  document
         incorporated  by reference  in the  Registration  Statement),  when any
         supplement to the Final  Prospectus is filed with the Commission and at
         the  Closing  Date  (as  hereinafter  defined),  (i)  the  Registration
         Statement, as amended as of any such time, and the Final Prospectus, as
         amended  or  supplemented  as of any  such  time,  will  comply  in all
         material  respects with the applicable  requirements of the Act and the
         Exchange Act and the respective rules thereunder, (ii) the Registration
         Statement,  as amended as of any such time, will not contain any untrue
         statement  of a  material  fact or  omit to  state  any  material  fact
         required  to be  stated  therein  or  necessary  in  order  to make the
         statements therein not misleading,  and (iii) the Final Prospectus,  as
         amended or  supplemented  as of any such  time,  will not  contain  any
         untrue  statement of a material fact or omit to state any material fact
         required  to be  stated  therein  or  necessary  in  order  to make the
         statements therein, in light of the circumstances under which they were
         made,  not  misleading;  provided,  however,  that the Company makes no
         representations or warranties as to (A) the information contained in or
         omitted from the Registration  Statement or the Final Prospectus or any
         amendment  thereof  or  supplement  thereto  in  reliance  upon  and in
         conformity with  information  furnished in writing to the Company by or
         on behalf of any Underwriter through the  Representatives  specifically
         for  use  in  connection  with  the  preparation  of  the  Registration
         Statement  and the  Final  Prospectus  or (B) any  Current  Report  (as
         defined  in  Section  5(b)  below),  or in  any  amendment  thereof  or
         supplement  thereto,  incorporated  by  reference  in the  Registration
         Statement  or  the  Final  Prospectus  (or  any  amendment  thereof  or
         supplement thereto).

                  (c) The  Company  has been duly  incorporated  and is  validly
         existing as a  corporation  under the laws of the State of Delaware and
         has corporate and other power and authority to own its  properties  and
         conduct its  business,  as now  conducted  by it, and to enter into and
         perform its obligations under this Agreement and the Pooling Agreement.

                  (d)  The  Company  is not  aware  of (i)  any  request  by the
         Commission for any further  amendment of the Registration  Statement or
         the Basic  Prospectus  or for any  additional  information  or (ii) the
         issuance  by  the   Commission  of  any  stop  order   suspending   the
         effectiveness of the Registration Statement.

                  (e) This  Agreement  has been duly  authorized,  executed  and
         delivered by the Company, and the Pooling Agreement,  when delivered by
         the Company, will have been duly authorized,  executed and delivered by
         the Company,  and will constitute a legal,  valid and binding agreement
         of the Company,  enforceable against the Company in accordance with its
         terms,  subject,  as to the  enforcement  of  remedies,  to  applicable
         bankruptcy, insolvency,  reorganization,  moratorium,  receivership and
         similar  laws  affecting  creditors'  rights  generally  and to general
         principles of equity  (regardless  of whether the  enforcement  of such
         remedies is considered in a proceeding in equity or at law).

         2.  Purchase  and Sale.  Subject  to the terms  and  conditions  and in
reliance upon the  representations  and warranties herein set forth, the Company
agrees to sell to each Underwriter,  and each Underwriter agrees,  severally and
not jointly,  to purchase from the Company,  at the [applicable]  purchase price
set forth in Schedule I hereto,  the  principal  [or  notional]  amount of [each
class of] the Securities set forth opposite such  Underwriter's name in Schedule
II hereto.

         3.  Delivery  and Payment.  Delivery of and payment for the  Securities
shall be made at the office, on the date and at the time specified in Schedule I
hereto,  which  date  and  time  may  be  postponed  by  agreement  between  the
Representatives  and the Company or as  provided in Section 9 hereof  (such date
and time of delivery  and payment for the  Securities  being  herein  called the
"Closing Date"). Delivery of the Securities shall be made to the Representatives
for the respective accounts of the several  Underwriters  against payment by the
several  Underwriters  through the  Representatives of the [aggregate]  purchase
price  thereof  in the  manner set forth in  Schedule  I hereto.  If  Schedule I
indicates that the Securities are to be issued in book-entry  form,  delivery of
the  Securities  shall be made  through  the  facilities  of the  depository  or
depositories  set  forth on  Schedule  I.  Alternatively,  certificates  for the
Securities  shall be registered in such names and in such  denominations  as the
Representatives may request not less than three full business days in advance of
the Closing Date.

     The  Company  agrees  to have  the  Securities  available  for  inspection,
checking and packaging by the Representatives in [New York, New York], not later
than [1:00 p.m.,  New York City] time,  on the business day prior to the Closing
Date.

     4.  Representations,  Warranties and Agreements of the  Underwriters.  Each
Underwriter represents and warrants to, and agrees with, the Company that:

                  (a) It proposes to offer the Securities for sale to the public
         as set forth in the Final  Prospectus,  and all offers and sales of the
         Securities  made  by it  shall  be  so  made  in  compliance  with  all
         applicable laws and regulations.

                  (b) If any of the  Securities  to be acquired by it constitute
         "residual  interests" in a "real estate mortgage investment conduit" (a
         "REMIC") as those terms are defined, respectively, in Sections 860G and
         860D of the  Internal  Revenue  Code  of 1986  (the  "Code";  and  such
         Securities,  "Residual  Securities"),  it will deliver on or before the
         Closing Date, in connection with such acquisition, a transfer affidavit
         and agreement,  substantially in the form required  pursuant to Section
         ______ of the Pooling Agreement, upon which the Company and the Trustee
         may rely.  In addition,  it shall pay directly or reimburse the Company
         upon demand for: (i) any and all taxes (including,  without limitation,
         penalties and interest) owed or asserted to be owed by the Company as a
         result of a claim by the Internal  Revenue Service that the transfer of
         any Residual  Securities to such Underwriter  hereunder or any transfer
         thereof by such Underwriter may be disregarded for federal tax purposes
         and  (ii)  any  and  all  losses,   claims,  damages  and  liabilities,
         including,  without limitation,  attorney's fees and expenses,  arising
         out of any failure of such Underwriter to make payment or reimbursement
         in connection  with any such assertion as required in clause (i) above.
         Furthermore,  it  acknowledges  that on the Closing  Date,  immediately
         after the transactions  described  herein,  it will be the owner of the
         Residual  Securities,  if any, acquired by it for federal tax purposes,
         and it shall not assert in any  proceeding  that the  transfer  of such
         Residual  Securities  from the  Company to such  Underwriter  should be
         disregarded for any purpose.

     5.  Agreements  of  the  Company.  The  Company  agrees  with  the  several
Underwriters that:

                  (a)  Prior  to  the   termination   of  the  offering  of  the
         Securities, the Company will not file any amendment of the Registration
         Statement or supplement  (including the Final  Prospectus) to the Basic
         Prospectus unless the Company has furnished the  Representatives a copy
         for their  review  prior to filing and will not file any such  proposed
         amendment or supplement to which the Representatives reasonably object.
         Subject to the  foregoing  sentence,  the Company  will cause the Final
         Prospectus to be mailed to the Commission  for filing  pursuant to Rule
         424 by first class certified or registered mail or by overnight courier
         and will cause the Final  Prospectus  to be filed  with the  Commission
         pursuant  to said Rule.  The Company  will  advise the  Representatives
         promptly  (i) when the Final  Prospectus  shall have been mailed to the
         Commission for filing  pursuant to Rule 424, (ii) when any amendment to
         the Registration Statement relating to the Securities shall have become
         effective,  (iii) of any request by the Commission for any amendment of
         the  Registration  Statement or amendment of or supplement to the Final
         Prospectus  or  for  any   additional   information   relating  to  the
         Securities,  (iv) of the issuance by the  Commission  of any stop order
         suspending  the  effectiveness  of the  Registration  Statement  or the
         institution  or  threatening of any proceeding for that purpose and (v)
         of the receipt by the Company of any  notification  with respect to the
         suspension  of the  qualification  of the  Securities  for  sale in any
         jurisdiction  or the  initiation or  threatening  of any proceeding for
         such  purpose.  The  Company  will use its best  efforts to prevent the
         issuance  of any  such  stop  order  described  in  clause  (iv) of the
         preceding  sentence  and, if issued,  to obtain as soon as possible the
         withdrawal thereof.

                  (b) The  Company  will  cause  or, if  appropriate,  will have
         caused any Computational Materials and ABS Term Sheets (each as defined
         in Section 10 below) with respect to the Securities which are delivered
         by the  Underwriters  to the Company  pursuant to or as contemplated by
         Section 10 to be filed with the  Commission on a Current Report on Form
         8-K (the "Current  Report")  pursuant to Rule 13a-11 under the Exchange
         Act not later than,  in each such case,  the business  day  immediately
         following  [the  earlier  of (i)] the day on which  such  Computational
         Materials are delivered to counsel for the Company by the  Underwriters
         prior to 10:30 a.m.,  New York City time,  [and (ii) the date  hereof,]
         and will promptly advise the Underwriters when each such Current Report
         has been so filed.  Each such Current Report shall be  incorporated  by
         reference  in the  Final  Prospectus  and the  Registration  Statement.
         Notwithstanding the two preceding sentences,  the Company shall have no
         obligation to file materials  provided by the Underwriters  pursuant to
         or as contemplated by Section 10 which, in the reasonable determination
         of the Company  after  making  reasonable  efforts to consult  with the
         Underwriters,  are not required to be filed  pursuant to the  No-Action
         Letters (as defined in Section 10 below),  or which  contain  erroneous
         information  or contain  any untrue  statement  of a material  fact or,
         which,  when read in  conjunction  with the Final  Prospectus,  omit to
         state a material  fact  required to be stated  therein or  necessary to
         make the  statements  therein  not  misleading;  it  being  understood,
         however,  that the Company  shall have no  obligation to review or pass
         upon the  accuracy or adequacy  of, or to  correct,  any  Computational
         Materials  or ABS  Term  Sheets  provided  by the  Underwriters  to the
         Company pursuant to Section 10 hereof.

                  (c)  If,  at  any  time  when  a  prospectus  relating  to the
         Securities is required to be delivered  under the Act, any event occurs
         as  a  result  of  which  the  Final  Prospectus  as  then  amended  or
         supplemented  would include any untrue  statement of a material fact or
         omit to state  any  material  fact  necessary  to make  the  statements
         therein,  in light of the circumstances under which they were made, not
         misleading,  or if it shall be  necessary  to amend or  supplement  the
         Final  Prospectus  to comply  with the Act or the  Exchange  Act or the
         respective rules thereunder, the Company promptly will prepare and file
         with the Commission,  subject to the first sentence of paragraph (a) of
         this  Section 5, an  amendment  or  supplement  which will correct such
         statement or omission or an amendment which will effect such compliance
         and will use its best  efforts  to cause  any  required  post-effective
         amendment to the Registration Statement containing such amendment to be
         made effective as soon as possible; provided, however, that the Company
         will not be  required to file any such  amendment  or  supplement  with
         respect  to  any   Computational   Materials  and/or  ABS  Term  Sheets
         incorporated  by  reference  in the  Final  Prospectus  other  than any
         amendments or supplements of such  Computational  Materials  and/or ABS
         Term Sheets that are furnished to the Company pursuant to Section 10(d)
         hereof which the Company determines to file in accordance therewith.

                  [(d) The Company will make generally available to its security
         holders  and to the  Representatives  as soon as  practicable,  but not
         later than 60 days after the close of the period  covered  thereby,  an
         earnings  statement (in form  complying with the provisions of Rule 158
         of the  regulations  under  the Act)  covering  a twelve  month  period
         beginning not later than the first day of the Company's  fiscal quarter
         next  following the  "effective  date" (as defined in said Rule 158) of
         the Registration Statement.]

                  (e)  The  Company  will  furnish  to the  Representatives  and
         counsel for the  Underwriters,  without charge,  executed copies of the
         Registration  Statement (including exhibits thereto) and each amendment
         thereto  which shall  become  effective on or prior to the Closing Date
         and, so long as delivery of a prospectus  relating to the Securities by
         an  Underwriter or dealer may be required by the Act, as many copies of
         any  Preliminary  Final  Prospectus  and the Final  Prospectus  and any
         amendments  thereof and  supplements  thereto (other than exhibits to a
         Current  Report) as the  Representatives  may reasonably  request.  The
         Company will pay the expenses of printing all documents relating to the
         initial  offering  of the  Securities,  provided  that  any  additional
         expenses  incurred in connection  with the requirement of delivery of a
         market-making       prospectus       will       be       borne       by
         ________________________________.

                  (f) The  Company  will  arrange for the  qualification  of the
         Securities  for  sale  under  the  laws  of such  jurisdictions  as the
         Representatives   may   reasonably   designate,   will   maintain  such
         qualifications  in effect so long as required for the  distribution  of
         the Securities and will arrange for the  determination  of the legality
         of the Securities for purchase by  institutional  investors;  provided,
         however,  that the  Company  shall not be  required  to  qualify  to do
         business in any  jurisdiction  where it is not now so  qualified  or to
         take any action which would subject it to general or unlimited  service
         of process in any jurisdiction where it is not now so subject.

         6. Conditions to the Obligations of the  Underwriters.  The obligations
of the  Underwriters to purchase the Securities shall be subject to the accuracy
of the  representations  and  warranties  on the part of the  Company  contained
herein  as of the  date  hereof,  as of the  date  of the  effectiveness  of any
amendment  to  the  Registration  Statement  filed  prior  to the  Closing  Date
(including the filing of any document  incorporated by reference therein) and as
of the Closing  Date,  to the accuracy of the  statements of the Company made in
any certificates delivered pursuant to the provisions hereof, to the performance
by the Company of its  obligations  hereunder  and to the  following  additional
conditions:

                  (a)  No  stop  order  suspending  the   effectiveness  of  the
         Registration  Statement,  as amended from time to time, shall have been
         issued and no proceedings  for that purpose shall have been  instituted
         or threatened; and the Final Prospectus shall have been filed or mailed
         for filing with the Commission within the time period prescribed by the
         Commission.

                  (b) The Company  shall have  furnished to the  Representatives
         the opinion of [Cadwalader, Wickersham & Taft], counsel for the Company
         and  the  Underwriters,  dated  the  Closing  Date,  to the  effect  of
         paragraphs  (iii),  (vi),  (vii),  (ix), (xi),  (xiv),  (xv), (xvi) and
         (xvii) below, and the opinion of [Robert W. Long, Jr.], special counsel
         to the Company,  dated the Closing  Date,  to the effect of  paragraphs
         (i), (ii), (iv), (v), (viii), (x), (xii) and (xiii) below:

                         (i) the  Company  is a duly  incorporated  and  validly
                    existing  corporation in good standing under the laws of the
                    State of Delaware,  has the corporate power and authority to
                    own its  properties and conduct its business as described in
                    the Final Prospectus;

                         (ii)  the  Company  has  no  subsidiaries  and  is  not
                    required  to be  qualified  or  licensed to do business as a
                    foreign corporation in any jurisdiction;

                         (iii) the Securities  conform in all material  respects
                    to  the   description   thereof   contained   in  the  Final
                    Prospectus;

                         (iv) the Pooling  Agreement  has been duly  authorized,
                    executed and delivered by the Company;

                         (v) the  Securities  have been duly  authorized  by the
                    Company;

                         (vi) upon due authorization,  execution and delivery by
                    the parties thereto, the Pooling Agreement will constitute a
                    legal,   valid  and  binding   agreement   of  the  Company,
                    enforceable  against  the  Company  in  accordance  with its
                    terms,  except as such  enforceability may be limited by (A)
                    bankruptcy,    insolvency,    liquidation,     receivership,
                    moratorium,  reorganization  or other similar laws affecting
                    the  enforcement of the rights of creditors  generally,  and
                    (B) general  principles of equity,  whether  enforcement  is
                    sought in a proceeding in equity or at law;

                         (vii) the Securities,  when duly and validly  executed,
                    authenticated  and delivered in accordance  with the Pooling
                    Agreement  and paid for in accordance  with this  Agreement,
                    will be entitled to the benefits of the Pooling Agreement;

                         (viii) to the best knowledge of such counsel,  there is
                    no pending or threatened  action,  suit or proceeding before
                    any court or governmental  agency,  authority or body or any
                    arbitrator  involving the Company of a character required to
                    be  disclosed  in the  Registration  Statement  which is not
                    adequately  disclosed in the Final Prospectus,  and there is
                    no  franchise,  contract  or other  document  of a character
                    required to be  described in the  Registration  Statement or
                    Final  Prospectus,  or to be  filed as an  exhibit  thereto,
                    which is not described or filed as required;

                         (ix) the  Registration  Statement has become  effective
                    under the Act; to the best knowledge of such counsel no stop
                    order  suspending  the  effectiveness  of  the  Registration
                    Statement  has  been  issued  and no  proceedings  for  that
                    purpose have been instituted or threatened; the Registration
                    Statement,  the Final Prospectus and each amendment  thereof
                    or supplement  thereto (other than the financial  statements
                    and other  financial and statistical  information  contained
                    therein or  incorporated by reference  therein,  as to which
                    such counsel  need express no opinion)  comply as to form in
                    all material  respects with the applicable  requirements  of
                    the Act  and the  Exchange  Act  and  the  respective  rules
                    thereunder;  and such  counsel has no reason to believe that
                    the Registration  Statement or any amendment  thereof at the
                    time it became effective contained any untrue statement of a
                    material fact or omitted to state any material fact required
                    to be stated  therein or  necessary  to make the  statements
                    therein  not  misleading  or that the Final  Prospectus,  as
                    amended or supplemented,  contains any untrue statement of a
                    material fact or omits to state a material fact necessary to
                    make the statements  therein,  in light of the circumstances
                    under which they were made, not misleading;

                         (x) this Agreement has been duly  authorized,  executed
                    and delivered by the Company;

                         (xi) upon due authorization,  execution and delivery by
                    the parties hereto,  this Agreement will constitute a legal,
                    valid and  binding  agreement  of the  Company,  enforceable
                    against the Company in accordance with its terms,  except as
                    such  enforceability  may  be  limited  by  (A)  bankruptcy,
                    insolvency,    liquidation,     receivership,    moratorium,
                    reorganization   or  other   similar  laws   affecting   the
                    enforcement  of  the  rights  of  creditors  generally,  (B)
                    general principles of equity,  whether enforcement is sought
                    in a proceeding  in equity or at law, and (C) public  policy
                    considerations underlying the securities laws, to the extent
                    that   such   public   policy   considerations   limit   the
                    enforceability  of any of the  provisions of this  Agreement
                    which purport to provide indemnification from securities law
                    liabilities;

                         (xii) no consent,  approval,  authorization or order of
                    any court or governmental agency or body is required for the
                    consummation of the transactions contemplated herein, except
                    such as have been obtained  under the Act and such as may be
                    required  under  the blue sky  laws of any  jurisdiction  in
                    connection  with  the  purchase  and   distribution  of  the
                    Securities  by the  Underwriters  and such  other  approvals
                    (specified in such opinion) as have been obtained;

                         (xiii)  neither  the issue and sale of the  Securities,
                    nor the consummation of any other of the transactions herein
                    contemplated  nor the  fulfillment  of the terms hereof will
                    conflict  with,  result  in a breach  of,  or  constitute  a
                    default under the certificate of incorporation or by-laws of
                    the Company or, to the best  knowledge of such counsel,  the
                    terms of any  indenture  or other  agreement  or  instrument
                    known to such counsel and to which the Company is a party or
                    by which it is bound,  or any order or  regulation  known to
                    such counsel to be  applicable  to the Company of any court,
                    regulatory body, administrative agency, governmental body or
                    arbitrator having jurisdiction over the Company;

                         (xiv)  the  Pooling  Agreement  is not  required  to be
                    qualified under the Trust Indenture Act of 1939, as amended;

                         (xv) neither the Company nor the Trust Fund is required
                    to be registered  under the Investment  Company Act of 1940,
                    as amended;

                         (xvi) the statements in the Final  Prospectus under the
                    headings  "Certain  Federal  Income  Tax  Consequences"  and
                    "ERISA  Considerations",  to the extent that they constitute
                    matters  of  State  of New  York  or  federal  law or  legal
                    conclusions  with respect  thereto,  while not purporting to
                    discuss  all  possible  consequences  of  investment  in the
                    Certificates,  are  correct in all  material  respects  with
                    respect to those  consequences or matters that are discussed
                    therein; and

                         (xvii)  assuming  compliance with the provisions of the
                    Pooling Agreement,  for federal income tax purposes, each of
                    REMIC I and  REMIC  II [as such  terms  are  defined  in the
                    Pooling  Agreement]  will  qualify  as a  REMIC  within  the
                    meaning  of   Sections   860A   through   860G  (the  "REMIC
                    Provisions")  of the Code,  and (i)  _______________________
                    will  be the  "regular  interests"  in  REMIC  I,  (ii)  the
                    ______________________  will be the sole class of  "residual
                    interests" in REMIC I, (iii) the  __________________________
                    will evidence  "regular  interests" in REMIC II and (iv) the
                    __________  ____________ will be the sole class of "residual
                    interests" in REMIC II, each within the meaning of the REMIC
                    Provisions in effect on the date hereof.

                  In  rendering  such  opinion,  such counsel may rely (A) as to
         matters  involving the  application of laws of any  jurisdiction  other
         than  the  State of New York or the  United  States  or the laws of the
         State of Delaware other than its general corporation law, to the extent
         deemed proper and specified in such opinion,  upon the opinion of other
         counsel  of  good  standing   believed  to  be  reliable  and  who  are
         satisfactory to counsel for the Underwriters;  and (B) as to matters of
         fact, to the extent  deemed  proper,  on  certificates  of  responsible
         officers of the Company and public officials.

                  (c) [The Representatives shall have received copies, addressed
         to them or on which they are  entitled to rely,  of opinions of counsel
         furnished to the rating  agencies rating the Securities as set forth on
         Schedule I hereto  addressing the  characterization  of the transfer by
         the Company to the Trustee of its right,  title and  interest in and to
         the mortgage loans underlying the Securities (the "Mortgage  Loans") in
         accordance with the Pooling  Agreement,  and the sale of the Securities
         to the  Underwriters  hereunder,  as a sale  of  the  interests  in the
         Mortgage Loan evidenced by the  Securities  rather than a financing or,
         alternatively, an opinion with respect to (i) the Trustee's having as a
         perfected  first priority  security  interest in the Mortgage Loans and
         (ii) the  non-consolidation  of the Company and  ______________  in the
         event of a conservatorship or receivership of ________________.]

                  (d) The Company shall have furnished to the  Representatives a
         certificate  of the  Company,  signed by the  Chairman  of the Board or
         President and Chief Executive Officer or an Executive Vice President or
         Treasurer  and the  principal  financial or  accounting  officer of the
         Company, dated the Closing Date, to the effect that the signers of such
         certificate  have  carefully   examined  the   Registration   Statement
         (excluding any Current Reports and any other documents  incorporated by
         reference therein), the Final Prospectus and this Agreement and that to
         the best of their knowledge:

                           (i) the representations and warranties of the Company
                  in  this  Agreement  are  true  and  correct  in all  material
                  respects on and as of the Closing Date with the same effect as
                  if made on the Closing Date and the Company has complied  with
                  all the  agreements  and satisfied  all the  conditions on its
                  part to be  performed  or satisfied at or prior to the Closing
                  Date;

                           (ii) no stop order  suspending the  effectiveness  of
                  the Registration Statement, as amended, has been issued and no
                  proceedings   for  that  purpose  have  been   instituted   or
                  threatened; and

                           (iii)  since  the   respective   dates  as  of  which
                  information is given in the Final  Prospectus,  there has been
                  no material  adverse  change in the  condition  (financial  or
                  other),  earnings,  business  or  properties  of the  Company,
                  whether  or not  arising  from  transactions  in the  ordinary
                  course of business,  except as set forth in or contemplated in
                  the Final Prospectus.

                  (e) On the  date  hereof,  ______________________  and/or  any
         other firm of certified  independent public  accountants  acceptable to
         the  Representatives  shall have  furnished  to the  Representatives  a
         letter,  dated the date hereof,  in form and substance  satisfactory to
         the Representatives,  confirming that they are independent  accountants
         within the meaning of the Act and the Exchange  Act and the  respective
         applicable published rules and regulations  thereunder,  and stating in
         effect that using the assumptions and methodology  used by the Company,
         all of which shall be described in such letter,  they have recalculated
         such numbers and percentages  set forth in the Final  Prospectus as the
         Representatives  may  reasonably  request  and  as  are  agreed  to  by
         ______________________,  compared the results of their  calculations to
         the corresponding  items in the Final  Prospectus,  and found each such
         number  and  percentage  set  forth in the  Final  Prospectus  to be in
         agreement  with  the  results  of  such  calculations.  To  the  extent
         historical  financial  information  with respect to the Company  and/or
         historical  financial,  delinquency or related information with respect
         to one or more  servicers  is  included in the Final  Prospectus,  such
         letter or letters shall also relate to such information.

                  (f) The  Securities  shall have received the rating or ratings
         from the  rating  agency or rating  agencies  set forth in  Schedule  I
         hereto.

                  (g)  Prior  to  the  Closing  Date,  the  Company  shall  have
         furnished   to   the   Representatives    such   further   information,
         certificates,   opinions  and  documents  as  the  Representatives  may
         reasonably request.

         If any of the  conditions  specified  in this  Section 6 shall not have
been fulfilled in all material  respects when and as provided in this Agreement,
or if any of the opinions and certificates  mentioned above or elsewhere in this
Agreement shall not be in all material respects reasonably  satisfactory in form
and substance to the Representatives  and their counsel,  this Agreement and all
obligations  of the  Underwriters  hereunder  may be canceled at, or at any time
prior to, the Closing Date by the  Representatives.  Notice of such cancellation
shall be given to the Company in writing or by telephone or telegraph  confirmed
in writing.

         7.  Reimbursement  of  Underwriters'  Expenses.  If  the  sale  of  the
Securities  provided for herein is not consummated  because any condition to the
obligations of the  Underwriters  set forth in Section 6 hereof is not satisfied
or because of any  refusal,  inability  or failure on the part of the Company to
perform any agreement  herein or comply with any provision  hereof other than by
reason of a default by any of the  Underwriters,  the Company will reimburse the
Underwriters  severally upon demand for all  out-of-pocket  expenses  (including
reasonable fees and  disbursements  of counsel) that shall have been incurred by
them in connection with the proposed purchase and sale of the Securities.

         8.  Indemnification  and  Contribution.   (a)  The  Company  agrees  to
indemnify and hold harmless  each  Underwriter  and each person who controls any
Underwriter within the meaning of either the Act or the Exchange Act against any
and all losses, claims, damages or liabilities,  joint or several, to which they
or any of them may  become  subject  under the Act,  the  Exchange  Act or other
Federal  or state  statutory  law or  regulation,  at common  law or  otherwise,
insofar as such losses,  claims,  damages or liabilities  (or actions in respect
thereof)  arise out of or are based upon any untrue  statement or alleged untrue
statement of a material  fact  contained in the  Registration  Statement for the
registration of the Securities as originally filed or in any amendment  thereof,
or in the  Basic  Prospectus,  any  Preliminary  Final  Prospectus  or the Final
Prospectus,  or in any amendment thereof or supplement  thereto, or arise out of
or are based upon omission or alleged omission (in the case of any Computational
Materials or ABS Term Sheets in respect of which the Company agrees to indemnify
any Underwriter,  as set forth below, when such are read in conjunction with the
Final Prospectus) to state therein a material fact required to be stated therein
or  necessary  to make the  statements  therein  not  misleading,  and agrees to
reimburse each such indemnified party for any legal or other expenses reasonably
incurred by them in connection  with  investigating  or defending any such loss,
claim, damage, liability or action; provided, however, that (i) the Company will
not be liable in any such case to the extent that any such loss,  claim,  damage
or liability arises out of or is based upon any such untrue statement or alleged
untrue  statement or omission or alleged  omission  made therein (A) in reliance
upon and in conformity with written  information  furnished to the Company by or
on behalf of any Underwriter through the Representatives specifically for use in
connection  with the  preparation  thereof or (B) in any  Current  Report or any
amendment or supplement thereof,  except to the extent that any untrue statement
or alleged  untrue  statement  therein  results (or is alleged to have resulted)
directly from an error (a "Collateral Error") in the information  concerning the
Mortgage  Loans  furnished  by the Company to any  Underwriter  in writing or by
electronic  transmission  that was used in the preparation of any  Computational
Materials or ABS Term Sheets  included in such Current  Report (or  amendment or
supplement thereof), (ii) such indemnity with respect to the Basic Prospectus or
any  Preliminary  Final  Prospectus  shall  not  inure  to  the  benefit  of any
Underwriter (or any person  controlling such  Underwriter)  from whom the person
asserting any such loss,  claim,  damage or liability  purchased the  Securities
which are the subject thereof if such person did not receive a copy of the Final
Prospectus  (or the Final  Prospectus  as  amended  or  supplemented)  excluding
documents  incorporated  therein by reference at or prior to the confirmation of
the sale of such  Securities  to such person in any case where such  delivery is
required by the Act and the untrue  statement  or  omission  of a material  fact
contained  in the Basic  Prospectus  or any  Preliminary  Final  Prospectus  was
corrected  in the  Final  Prospectus  (or the Final  Prospectus  as  amended  or
supplemented),  and (iii) such indemnity  with respect to any  Collateral  Error
shall not inure to the benefit of any Underwriter (or any person controlling any
Underwriter) from whom the person asserting any loss, claim, damage or liability
received any  Computational  Materials or ABS Term Sheets that were  prepared on
the basis of such Collateral Error, if, prior to the time of confirmation of the
sale of the Securities to such person,  the Company notified such Underwriter in
writing of the  Collateral  Error or  provided  in written  or  electronic  form
information superseding or correcting such Collateral Error (in any such case, a
"Corrected Collateral Error"), and such Underwriter failed to notify such person
thereof or to deliver such person corrected  Computational  Materials and/or ABS
Term Sheets, as applicable.  This indemnity agreement will be in addition to any
liability which the Company may otherwise have.

         (b) Each  Underwriter  severally  agrees to indemnify and hold harmless
the  Company,  each  of its  directors,  each  of its  officers  who  signs  the
Registration  Statement,  and each person who  controls  the Company  within the
meaning  of  either  the Act or the  Exchange  Act,  to the same  extent  as the
foregoing  indemnity  from  the  Company  to each  Underwriter,  but  only  with
reference to (A) written information  relating to such Underwriter  furnished to
the  Company by or on behalf of such  Underwriter  through  the  Representatives
specifically  for use in the  preparation  of the  documents  referred to in the
foregoing  indemnity,  or (B) any  Computational  Materials  or ABS Term  Sheets
furnished to the Company by any  Underwriter  pursuant to or as  contemplated by
Section 10 and  incorporated by reference in the  Registration  Statement or the
Final  Prospectus  (except that no such  indemnity  shall be  available  for any
losses, claims, damages or liabilities,  or actions in respect thereof resulting
from any  Collateral  Error,  other than a  Corrected  Collateral  Error).  This
indemnity  agreement will be in addition to any liability  which any Underwriter
may otherwise  have. The Company  acknowledges  that the statements set forth in
the last  paragraph  of the cover page and under the heading  "Underwriting"  or
"Plan  of  Distribution"  in any  Preliminary  Final  Prospectus  or  the  Final
Prospectus  constitute the only information furnished in writing by or on behalf
of the several  Underwriters  for inclusion in the documents  referred to in the
foregoing  indemnity  (other than any  Computational  Materials  and/or ABS Term
Sheets  furnished  to  the  Company  by  any  Underwriter),   and  you,  as  the
Representatives, confirm that such statements are correct.

         (c) Promptly after receipt by an indemnified party under this Section 8
of notice of the commencement of any action,  such indemnified  party will, if a
claim in respect thereof is to be made against the indemnifying party under this
Section 8, notify the indemnifying party in writing of the commencement thereof;
but the  omission so to notify the  indemnifying  party will not relieve it from
any liability  which it may have to any  indemnified  party otherwise than under
this  Section 8. In case any such  action is  brought  against  any  indemnified
party, and it notifies the indemnifying party of the commencement  thereof,  the
indemnifying party will be entitled to participate  therein,  and, to the extent
that it may elect by written notice delivered to the indemnified  party promptly
after receiving the aforesaid notice from such indemnified  party, to assume the
defense thereof, with counsel satisfactory to such indemnified party;  provided,
however,  that if the defendants in any such action include both the indemnified
party and the indemnifying party and the indemnified party shall have reasonably
concluded  that  there  may be  legal  defenses  available  to it  and/or  other
indemnified parties which are different from or additional to those available to
the indemnifying party, the indemnified party or parties shall have the right to
select  separate  counsel  to  assert  such  legal  defenses  and  to  otherwise
participate in the defense of such action on behalf of such indemnified party or
parties.  Upon receipt of notice from the indemnifying party to such indemnified
party of its  election so to assume the  defense of such action and  approval by
the indemnified party of counsel,  the indemnifying  party will not be liable to
such  indemnified  party  under this  Section 8 for any legal or other  expenses
subsequently  incurred by such indemnified  party in connection with the defense
thereof unless (i) the indemnified party shall have employed separate counsel in
connection  with the assertion of legal defenses in accordance  with the proviso
to  the  next  preceding  sentence  (it  being  understood,  however,  that  the
indemnifying  party  shall  not be  liable  for the  expenses  of more  than one
separate counsel,  approved by the  Representatives  in the case of subparagraph
(a)  and  the  Company  in  the  case  of  subparagraph  (b),  representing  the
indemnified  parties under  subparagraph (a) or (b), as the case may be, who are
parties to such  action),  (ii) the  indemnifying  party shall not have employed
counsel satisfactory to the indemnified party to represent the indemnified party
within a reasonable time after notice of commencement of the action or (iii) the
indemnifying  party has authorized the employment of counsel for the indemnified
party at the expense of the indemnifying party; and except that if clause (i) or
(iii) is  applicable,  such  liability  shall be only in respect of the  counsel
referred to in such clause (i) or (iii).

         (d) To provide for just and equitable  contribution in circumstances in
which the indemnification provided for in paragraph (a) or (b) of this Section 8
is due in accordance  with its terms but is for any reason held by a court to be
unavailable  from the  Company or the  Underwriters  on the grounds of policy or
otherwise,  the Company and the  Underwriters  shall contribute to the aggregate
losses,  claims,  damages and  liabilities  (including  legal or other  expenses
reasonably incurred in connection with investigating or defending same) to which
the Company and one or more of the Underwriters may be subject, as follows:

                  (i) in the case of any losses, claims, damages and liabilities
         (or  actions in respect  thereof)  which do not arise out of or are not
         based upon any untrue  statement or omission of a material  fact in any
         Computational  Materials or ABS Term Sheets, in such proportion so that
         the  Underwriters  are responsible for that portion  represented by the
         percentage  that  the  underwriting  discount  bears to the sum of such
         discount and the purchase price of the Securities specified in Schedule
         I hereto and the  Company is  responsible  for the  balance;  provided,
         however,  that in no  case  shall  any  Underwriter  (except  as may be
         provided in any agreement among  underwriters  relating to the offering
         of the Securities) be responsible  under this  subparagraph (i) for any
         amount  in  excess  of  the  underwriting  discount  applicable  to the
         Securities purchased by such Underwriter hereunder; and

                  (ii)  in  the  case  of  any  losses,   claims,   damages  and
         liabilities  (or actions in respect  thereof) which arise out of or are
         based upon any untrue  statement or omission of a material  fact in any
         Computational  Materials or ABS Term Sheets,  in such  proportion as is
         appropriate  to reflect  the  relative  fault of the Company on the one
         hand  and  the  Underwriters  on  the  other  in  connection  with  the
         statements or omissions which resulted in such losses,  claims, damages
         or  liabilities  (or  actions in respect  thereof) as well as any other
         relevant  equitable   considerations.   The  relative  fault  shall  be
         determined by reference  to, among other things,  whether the untrue or
         alleged untrue  statement of a material fact or the omission or alleged
         omission to state a material  fact in such  Computational  Materials or
         ABS Term Sheets results from information prepared by the Company on the
         one hand or the  Underwriters  on the other and the  parties'  relative
         intent, knowledge,  access to information and opportunity to correct or
         prevent such statement or omission.

Notwithstanding anything to the contrary in this paragraph (d), no person guilty
of fraudulent misrepresentation (within the meaning of Section 11(f) of the Act)
shall be  entitled  to  contribution  from any person who was not guilty of such
fraudulent  misrepresentation.  For  purposes of this Section 8, each person who
controls an Underwriter within the meaning of either the Act or the Exchange Act
shall have the same rights to contribution as such Underwriter,  and each person
who  controls  the Company  within the meaning of either the Act or the Exchange
Act,  each  officer  of the  Company  who shall  have  signed  the  Registration
Statement  and each  director  of the  Company  shall  have the same  rights  to
contribution as the Company,  subject in each case to the preceding  sentence of
this  paragraph  (d). Any party entitled to  contribution  will,  promptly after
receipt of notice of commencement of any action, suit or proceeding against such
party in respect of which a claim for  contribution  may be made against another
party or parties  under this  paragraph  (d),  notify such party or parties from
whom  contribution  may be sought,  but the  omission to so notify such party or
parties  shall not relieve the party or parties  from whom  contribution  may be
sought from any other obligation it or they may have hereunder or otherwise than
under this paragraph (d).

         9. Default by an  Underwriter.  If any one or more  Underwriters  shall
fail to purchase  and pay for any of the  Securities  agreed to be  purchased by
such  Underwriter or  Underwriters  hereunder and such failure to purchase shall
constitute a default in the performance of its or their  obligations  under this
Agreement,  the remaining  Underwriters shall be obligated  severally to take up
and pay for (in the  respective  proportions  which the amount of Securities set
forth opposite their names in Schedule II hereto bear to the aggregate amount of
Securities set forth opposite the names of all the remaining  Underwriters)  the
Securities which the defaulting Underwriter or Underwriters agreed but failed to
purchase;  provided,  however,  that in the event that the  aggregate  amount of
Securities which the defaulting Underwriter or Underwriters agreed but failed to
purchase  shall exceed 10% of the aggregate  amount of  Securities  set forth in
Schedule II hereto, the remaining  Underwriters shall have the right to purchase
all, but shall not be under any  obligation to purchase any, of the  Securities,
and if such nondefaulting Underwriters do not purchase all the Securities,  this
Agreement will terminate without  liability to any nondefaulting  Underwriter or
the Company.  In the event of a default by any  Underwriter as set forth in this
Section 9, the Closing Date shall be postponed  for such period,  not  exceeding
seven days, as the  Representatives  shall  determine in order that the required
changes in the  Registration  Statement and the Final Prospectus or in any other
documents or arrangements may be effected.  Nothing  contained in this Agreement
shall  relieve  any  defaulting  Underwriter  of its  liability,  if any, to the
Company and any nondefaulting  Underwriter for damages occasioned by its default
hereunder.

         10.  Computational  Materials  and ABS Term Sheets.  (a) Not later than
10:30 a.m.,  New York City time,  on the date  hereof,  the  Underwriters  shall
deliver to the Company five  complete  copies of all  materials  provided by the
Underwriters to prospective  investors in the Securities which constitute either
(i)  "Computational  Materials" within the meaning of the no-action letter dated
May 20, 1994 issued by the Division of Corporation  Finance of the Commission to
Kidder,  Peabody Acceptance  Corporation I, Kidder,  Peabody & Co. Incorporated,
and Kidder  Structured Asset  Corporation and the no-action letter dated May 27,
1994 issued by the  Division of  Corporation  Finance of the  Commission  to the
Public Securities Association (together, the "Kidder Letters") or (ii) "ABS Term
Sheets"  within the meaning of the  no-action  letter  dated  February  17, 1995
issued by the Division of  Corporation  Finance of the  Commission to the Public
Securities  Association  (the "PSA Letter" and together with the Kidder Letters,
the "No-Action Letters"), if the filing of such materials with the Commission is
a condition  of the relief  granted in such letters and, in the case of any such
materials that constitute "Collateral Term Sheets" within the meaning of the PSA
Letter,  such  Collateral  Term Sheets have not previously been delivered to the
Company  as   contemplated  by  Section   10(b)(i)   below.   Each  delivery  of
Computational  Materials  and/or ABS Term Sheets to the Company pursuant to this
paragraph (a) shall be effected by delivering  four copies of such  materials to
counsel for the Company on behalf of the  Company at the  address  specified  in
Section 13 hereof and one copy of such materials to the Company.

     (b) The  Underwriters  represent and warrant to and agree with the Company,
as of the date hereof and as of the Closing Date, that:

                  [(i) if the  Underwriters  have provided any  Collateral  Term
         Sheets  to  potential  investors  in the  Securities  prior to the date
         hereof and if the filing of such  materials  with the  Commission  is a
         condition  of the relief  granted in the PSA Letter,  then in each such
         case the  Underwriters  delivered  four  copies  of such  materials  to
         counsel  for the  Company  on  behalf  of the  Company  at the  address
         specified  in Section 13 hereof and one copy of such  materials  to the
         Company  no later  than 10:30  a.m.,  New York City time,  on the first
         business day following the date on which such  materials were initially
         provided to a potential investor;]

                  (ii)  the   Computational   Materials   (either  in  original,
         aggregated or consolidated  form) and ABS Term Sheets  furnished to the
         Company  pursuant  to  Section  10(a)  or as  contemplated  in  Section
         10(b)(i)  constitute  all of the materials  relating to the  Securities
         furnished by the Underwriters (whether in written,  electronic or other
         format) to prospective  investors in the  Securities  prior to the date
         hereof,   [except  for  any  Preliminary   Final   Prospectus  and  any
         Computational  Materials  and ABS Term sheets which are not required to
         be filed with the Commission in accordance with the No-Action Letters,]
         and  all  Computational  Materials  and ABS  Term  Sheets  provided  to
         potential  investors in the Securities  comply with the requirements of
         the No-Action Letters;

                    (iii)  on  the  respective  dates  any  such   Computational
         Materials  and/or  ABS  Term  Sheets  with  respect  to the  Securities
         referred  to  in  Section   10(b)(ii)   were  last  furnished  to  each
         prospective  investor,  on the date of delivery  thereof to the Company
         pursuant to or as  contemplated  by this  Section 10 and on the Closing
         Date, such  Computational  Materials and/or ABS Term Sheets did not and
         will not include any untrue statement of a material fact, or, when read
         in conjunction with the Final Prospectus, omit to state a material fact
         required  to be stated  therein  or  necessary  to make the  statements
         therein not misleading;

                    (iv) at the time  any  Computational  Materials  or ABS Term
         Sheets with respect to the  Securities  were furnished to a prospective
         investor and on the date hereof, the Underwriters possessed, and on the
         date of delivery  of such  materials  to the Company  pursuant to or as
         contemplated  by this Section 10 and on the Closing Date, the Date, the
         Underwriters     will    possess,     the    capability,     knowledge,
         expertise,resources and systems of internal control necessary to ensure
         that such Computational Materials and/or ABS Term Sheets conform to the
         representations  and  warranties  of  the  Underwriters   contained  in
         subparagraphs (ii) and (iii) above of this paragraph (b);

                  (v) all  Computational  Materials  and ABS  Term  Sheets  with
         respect to the Securities  furnished to potential  investors  contained
         and will  contain a legend,  prominently  displayed  on the first  page
         thereof,  to the effect that the Company has not prepared,  reviewed or
         participated in the preparation of such Computational  Materials or ABS
         Term Sheets,  is not responsible  for the accuracy  thereof and has not
         authorized the dissemination thereof;

                  [(vi)  all   Collateral   Term  Sheets  with  respect  to  the
         Securities  furnished to potential investors contained and will contain
         a legend,  prominently displayed on the first page thereof,  indicating
         that  the  information  contained  therein  will be  superseded  by the
         description  of the Mortgage  Loans  contained in the Final  Prospectus
         and, except in the case of the initial Collateral Term Sheet, that such
         information  supersedes the  information in all prior  Collateral  Term
         Sheets;] and

                  (vii) on and after the date hereof, the Underwriters shall not
         deliver or authorize the delivery of any Computational  Materials,  ABS
         Term Sheets or other materials  relating to the Securities  (whether in
         written,  electronic or other format) to any potential  investor unless
         such potential  investor has received a Final Prospectus prior to or at
         the same time as the delivery of such Computational Materials, ABS Term
         Sheets or other materials.

Notwithstanding  the  foregoing,  the  Underwriters  make no  representation  or
warranty  as to whether  any  Computational  Materials  or ABS Term  Sheets with
respect  to the  Securities  included  or  will  include  any  untrue  statement
resulting  directly from any Collateral  Error (except any Corrected  Collateral
Error, with respect to materials  prepared after the receipt by the Underwriters
from the  Company  of notice of such  Corrected  Collateral  Error or  materials
superseding or correcting such Corrected Collateral Error).

     (c) The  Underwriters  acknowledge  and  agree  that  the  Company  has not
authorized  and  will  not  authorize  the  distribution  of  any  Computational
Materials or ABS Term Sheets with respect to the  Securities to any  prospective
investor, and agree that any such Computational Materials and/or ABS Term Sheets
furnished to  prospective  investors  shall include a disclaimer in the form set
forth in  paragraph  (b)(v)  above.  The  Underwriters  agree that they will not
represent to potential  investors that any  Computational  Materials  and/or ABS
Term Sheets with respect to the  Securities  were  prepared or  disseminated  on
behalf of the Company.

     (d) If,  at any  time  when a  prospectus  relating  to the  Securities  is
required  to be  delivered  under  the Act,  it shall be  necessary  to amend or
supplement the Final Prospectus as a result of an untrue statement of a material
fact contained in any Computational Materials or ABS Term Sheets provided by the
Underwriters  pursuant to or as  contemplated by this Section 10 or the omission
to state therein a material fact required,  when considered in conjunction  with
the Final  Prospectus,  to be stated therein or necessary to make the statements
therein, when read in conjunction with the Final Prospectus,  not misleading, or
if it shall be necessary  to amend or  supplement  any Current  Report to comply
with the Act or the  rules  thereunder,  the  Underwriters,  at  their  expense,
promptly will prepare and furnish to the Company for filing with the  Commission
an amendment or supplement  which will correct such  statement or omission or an
amendment  which will effect such  compliance.  The  Underwriters  represent and
warrant  to the  Company,  as of the  date  of  delivery  of such  amendment  or
supplement to the Company,  that such  amendment or supplement  will not include
any untrue  statement of a material fact or, when read in  conjunction  with the
Final Prospectus, omit to state a material fact required to be stated therein or
necessary to make the statements therein not misleading.  The Company shall have
no  obligation to file such  amendment or  supplement if the Company  determines
that (i) such  amendment  or  supplement  contains  any  untrue  statement  of a
material fact or, when read in conjunction with the Final  Prospectus,  omits to
state a material  fact  required to be stated  therein or  necessary to make the
statements  therein  not  misleading  (it being  understood,  however,  that the
Company shall have no obligation to review or pass upon the accuracy or adequacy
of, or to correct, any such amendment or supplement provided by the Underwriters
to the  Company  pursuant  to this  paragraph  (d)) or (ii)  such  filing is not
required under the Act.

     (e) The Underwriters (at their own expense) further agree to provide to the
Company  any  accountants'   letters  obtained  relating  to  the  Computational
Materials and/or ABS Term Sheets,  which accountants' letters shall be addressed
to the Company or shall state that the Company may rely  thereon;  provided that
the Underwriters shall have no obligation to procure such letter.

         11. Termination.  This Agreement shall be subject to termination in the
absolute discretion of the Representatives, by notice given to the Company prior
to delivery of and payment for the Securities, if prior to such time (i) trading
in securities generally on the New York Stock Exchange shall have been suspended
or limited or minimum prices shall have been established on such Exchange,  (ii)
a  banking   moratorium   shall  have  been   declared   either  by  Federal  or
___________________  authorities or (iii) there shall have occurred any outbreak
or material  escalation of hostilities or other calamity or crisis the effect of
which on the  financial  markets of the United  States is such as to make it, in
the judgment of the Representatives, impracticable to market the Securities.

         12.   Representations  and  Indemnities  to  Survive.   The  respective
agreements, representations, warranties, indemnities and other statements of the
Company or its officers and of the Underwriters set forth in or made pursuant to
this  Agreement  will  remain  in  full  force  and  effect,  regardless  of any
investigation  made by or on behalf of any  Underwriter or the Company or any of
the officers,  directors or controlling persons referred to in Section 8 hereof,
and will survive  delivery of and payment for the Securities.  The provisions of
Sections 7 and 8 hereof and this  Section 12 shall  survive the  termination  or
cancellation of this Agreement.

         13.  Notices.  All  communications  hereunder  will be in  writing  and
effective only on receipt, and, if sent to the Representatives,  will be mailed,
delivered or  telegraphed  and  confirmed to them,  at the address  specified in
Schedule  I  hereto,  with a copy to:  _________________________________,  Attn:
__________________________;  or,  if  sent  to  the  Company,  will  be  mailed,
delivered  or  telegraphed  and  confirmed  to it at  100  North  Tryon  Street,
Charlotte,  North  Carolina  28255,  Attn:  __________________,  with a copy to:
____________________________, Attn: _______________________.

         14.  Successors.  This  Agreement  will inure to the  benefit of and be
binding upon the parties hereto and their respective successors and the officers
and directors and controlling  persons  referred to in Section 8 hereof,  and no
other person will have any right or obligation hereunder.

         15.  Applicable  Law. This Agreement  will be governed by and construed
in accordance with the internal laws of the  State of New York,  without  giving
effect to principles of conflict of laws.

<PAGE>

         If the  foregoing  is in  accordance  with  your  understanding  of our
agreement, please sign and return to us the enclosed duplicate hereof, whereupon
this letter and your acceptance  shall  represent a binding  agreement among the
Company and the several Underwriters.

                                                Very truly yours,

                                                NATIONSLINK FUNDING CORPORATION




                                                By:_________________________


The  foregoing  Agreement  is  hereby  confirmed  and  accepted  as of the  date
specified in Schedule I hereto.

NATIONSBANC MONTGOMERY SECURITIES, INC.
[NAMES OF ADDITIONAL REPRESENTATIVES]

By:  NATIONSBANC MONTGOMERY SECURITIES, INC.


By:__________________________

For themselves and the other 
several Underwriters,  if any, 
named in Schedule II to the 
foregoing Agreement.


<PAGE>


                                   SCHEDULE I


Underwriting Agreement dated ________, 199_

Registration Statement No. 33-_______

Representatives:

         NationsBanc Montgomery Securities, Inc.
         [Names of Additional Representatives]

Title, Purchase Price and Description of Securities:

Title:  NationsLink  Funding  Corporation  Mortgage  Pass-Through  Certificates,
Series 199_-_

                       Principal            Purchase
     Class              Amount                Price            Rating
     -----              ------                -----            ------

Closing Time, Date and Location:

10:00    A.M.    on    ___________,    199_   at   the    offices   of   _______
______________________________.


<PAGE>

                                   SCHEDULE II

                                                  Principal          Purchase
         Underwriter               Class            Amount             Price
         -----------               -----            ------             -----



                          CERTIFICATE OF INCORPORATION

                                       OF

                         NATIONSLINK FUNDING CORPORATION


                                  ARTICLE FIRST

     The name of the corporation is NationsLink Funding Corporation.

                                 ARTICLE SECOND

     The address of the corporation's registered office in the State of Delaware
is Corporation Trust Center, 11209 Orange Street, Wilmington, New Castle County,
Delaware  19801.  The  name  of its  registered  agent  at such  address  is The
Corporation Trust Company.

                                  ARTICLE THIRD

     The nature of the  business or purposes to be  conducted or promoted by the
corporation is to engage solely in the following activities:

          (a) to acquire,  own, hold, sell,  transfer,  assign,  issue,  pledge,
     finance, refinance,  administer and otherwise deal with (i) mortgage-backed
     securities,  mortgage participation certificates,  or any other certificate
     or  security,  and the  beneficial  ownership  interest  evidenced  by such
     certificate  or security,  backed by or evidencing an interest in a pool of
     single family or multifamily residential or commercial mortgage loans; (ii)
     mortgage  loans  secured by  mortgages,  deeds of trust or similar first or
     junior  liens on  single  family  or  multifamily  residential  properties,
     commercial  properties or real estate projects under construction,  whether
     or not  guaranteed  or insured,  in whole or in part,  by any  governmental
     agency; and (iii) related insurance policies,  cash,  marketable securities
     and  any  other  assets   designed  to  assure  the   servicing  or  timely
     distribution of proceeds of such mortgage loans and any proceeds or further
     rights  associated with any of the foregoing  (collectively,  the "Mortgage
     Assets");

          (b) to establish one or more trusts (each, a "Trust") to engage in any
     one or more of the activities  described in (a) above, each of which Trusts
     will  deliver  to  the  corporation   certificates  ("Trust  Certificates")
     representing  the  ownership  interest in the assets of such Trust,  and to
     acquire, own, hold, sell, transfer,  assign, pledge, finance, and otherwise
     deal  with  any or all of the  Trust  Certificates  in any  Trust  that  it
     establishes; and

          (c) to engage in any activity and to exercise any powers  permitted to
     corporations  under the laws of the State of  Delaware  that are related or
     incidental  to the  foregoing  and  necessary,  convenient  or advisable to
     accomplish the foregoing.
                                 ARTICLE FOURTH

     Notwithstanding  any other provision of this  certificate of  incorporation
and any provision of law that otherwise so empowers the corporation, without the
affirmative  vote  of 100% of the  members  of the  board  of  directors  of the
corporation,  including the affirmative  vote of any  Independent  Directors (as
defined in the by-laws), the corporation shall not do any of the following:

          (a) engage in any  business or activity  other than those set forth in
     Article Third;

          (b) incur any indebtedness,  or assume or guaranty any indebtedness of
     any  other  entity,   other  than  (i)  capital  stock  liabilities,   (ii)
     indebtedness  secured by a security interest in one or more mortgage-backed
     certificates  or  securities,  or mortgage  loans,  the terms of payment of
     which indebtedness are such that payments of principal and interest payable
     on such mortgage-backed certificates or securities, or such mortgage loans,
     as the  case  may  be,  will,  if  paid  in a  timely  manner,  repay  such
     indebtedness when due, (iii)  indebtedness to NationsBanc  Mortgage Capital
     Corporation or any affiliate  thereof  incurred or guaranteed in connection
     with the corporation's  acquisition of Mortgage Assets,  which indebtedness
     will be nonrecourse to the  corporation but secured by such Mortgage Assets
     purchased thereby with such indebtedness and (iv) indebtedness with respect
     to which the person to whom the  indebtedness is owing has delivered to the
     corporation an undertaking that it will not institute against,  or join any
     other  person in  instituting  against,  the  corporation  any  bankruptcy,
     reorganization,  arrangement, insolvency or liquidation proceeding or other
     proceeding  under any federal or state  bankruptcy  or similar law, that it
     will not look to property or assets of the  corporation  in respect to such
     obligations, and that such obligations shall not constitute a claim against
     the corporation in the event that the corporation's assets are insufficient
     to pay in full such obligation;

          (c) dissolve or liquidate, in whole or in part;

          (d)  consolidate  or merge with or into any other  entity or convey or
     transfer  its  properties  and assets  substantially  as an entirety to any
     entity, unless:

               (i)  the  entity  (if  other  than  the  corporation)  formed  or
          surviving the consolidation or merger or which acquires the properties
          and assets of the corporation is organized and existing under the laws
          of the  State of  Delaware,  expressly  assumes  the due and  punctual
          payment of, and all obligations of the corporation in connection with,
          the  indebtedness  of  the  corporation,  and  has  a  certificate  of
          incorporation  containing  provisions  substantially  identical to the
          provisions of Article Third and this Article Fourth; and

               (ii)  immediately  after  giving  effect to the  transaction,  no
          default or event of default has occurred and is  continuing  under any
          indebtedness  of the  corporation or any  agreements  relating to such
          indebtedness;

          (e) institute proceedings to be adjudicated bankrupt or insolvent,  or
     consent to the institution of bankruptcy or insolvency  proceedings against
     it, or file a petition  seeking consent to  reorganization  or relief under
     any applicable  federal or state law relating to bankruptcy,  or consent to
     the appointment of a receiver, liquidator,  assignee, trustee, sequestrator
     (or other similar official) of the corporation or a substantial part of its
     property, or make any assignment for the benefit of creditors,  or admit in
     writing its  inability  to pay its debts  generally  as they become due, or
     take corporate action in furtherance of any such action;

          (f) issue any shares of stock in the corporation except to NationsBanc
     Mortgage  Capital  Corporation  or an  affiliate  of  NationsBanc  Mortgage
     Capital Corporation; or

          (g) amend this  certificate of incorporation to alter in any manner or
     delete Article Third or this Article Fourth.

                                  ARTICLE FIFTH

     The total number of shares of stock which the  corporation has authority to
issue is 1,000 shares of Common Stock, with a par value of $1.00 per share.

                                  ARTICLE SIXTH

     The name and mailing address of the sole incorporator are as follows:

         NAME                       MAILING ADDRESS

         Robert W. Long, Jr.        NationsLink Funding Corporation
                                    NationsBank Corporate Center
                                    100 North Tryon Street, NC1-007-20-01
                                    Charlotte, North Carolina 28255

                                 ARTICLE SEVENTH

     The corporation is to have perpetual existence.

                                 ARTICLE EIGHTH

     In  furtherance  and not in limitation of the powers  conferred by statute,
the board of directors of the corporation is expressly authorized to make, alter
or repeal the by-laws of the corporation.

                                  ARTICLE NINTH

     Meetings  of  stockholders  may be held  within  or  without  the  State of
Delaware,  as the  by-laws  of the  corporation  may  provide.  The books of the
corporation may be kept outside the State of Delaware at such place or places as
may be designated  from time to time by the board of directors or in the by-laws
of the  corporation.  Election of directors need not be by written ballot unless
the by-laws of the corporation so provide.

                                  ARTICLE TENTH

     To the fullest extent permitted by the General Corporation Law of the State
of Delaware as the same exists or may  hereafter  by amended,  a director of the
corporation  shall not be liable to the corporation or its director.  Any repeal
or  modification  of this Article Tenth shall not adversely  affect any right or
protection of a director of the corporation  existing at the time of such repeal
or modification.

                                ARTICLE ELEVENTH

     The corporation  expressly  elects not to be governed by Section 203 of the
General Corporation Law of the State of Delaware.






                                                       ------------------
                                                       Robert W. Long, Jr.
                                                       Incorporator

                          CERTIFICATE OF INCORPORATION

                                       OF

                         NATIONSLINK FUNDING CORPORATION


                                  ARTICLE FIRST

     The name of the corporation is NationsLink Funding Corporation.

                                 ARTICLE SECOND

     The address of the corporation's registered office in the State of Delaware
is Corporation Trust Center, 11209 Orange Street, Wilmington, New Castle County,
Delaware  19801.  The  name  of its  registered  agent  at such  address  is The
Corporation Trust Company.

                                  ARTICLE THIRD

     The nature of the  business or purposes to be  conducted or promoted by the
corporation is to engage solely in the following activities:

          (a) to acquire,  own, hold, sell,  transfer,  assign,  issue,  pledge,
     finance, refinance,  administer and otherwise deal with (i) mortgage-backed
     securities,  mortgage participation certificates,  or any other certificate
     or  security,  and the  beneficial  ownership  interest  evidenced  by such
     certificate  or security,  backed by or evidencing an interest in a pool of
     single family or multifamily residential or commercial mortgage loans; (ii)
     mortgage  loans  secured by  mortgages,  deeds of trust or similar first or
     junior  liens on  single  family  or  multifamily  residential  properties,
     commercial  properties or real estate projects under construction,  whether
     or not  guaranteed  or insured,  in whole or in part,  by any  governmental
     agency; and (iii) related insurance policies,  cash,  marketable securities
     and  any  other  assets   designed  to  assure  the   servicing  or  timely
     distribution of proceeds of such mortgage loans and any proceeds or further
     rights  associated with any of the foregoing  (collectively,  the "Mortgage
     Assets");

          (b) to establish one or more trusts (each, a "Trust") to engage in any
     one or more of the activities  described in (a) above, each of which Trusts
     will  deliver  to  the  corporation   certificates  ("Trust  Certificates")
     representing  the  ownership  interest in the assets of such Trust,  and to
     acquire, own, hold, sell, transfer,  assign, pledge, finance, and otherwise
     deal  with  any or all of the  Trust  Certificates  in any  Trust  that  it
     establishes; and

          (c) to engage in any activity and to exercise any powers  permitted to
     corporations  under the laws of the State of  Delaware  that are related or
     incidental  to the  foregoing  and  necessary,  convenient  or advisable to
     accomplish the foregoing.
                                 ARTICLE FOURTH

     Notwithstanding  any other provision of this  certificate of  incorporation
and any provision of law that otherwise so empowers the corporation, without the
affirmative  vote  of 100% of the  members  of the  board  of  directors  of the
corporation,  including the affirmative  vote of any  Independent  Directors (as
defined in the by-laws), the corporation shall not do any of the following:

          (a) engage in any  business or activity  other than those set forth in
     Article Third;

          (b) incur any indebtedness,  or assume or guaranty any indebtedness of
     any  other  entity,   other  than  (i)  capital  stock  liabilities,   (ii)
     indebtedness  secured by a security interest in one or more mortgage-backed
     certificates  or  securities,  or mortgage  loans,  the terms of payment of
     which indebtedness are such that payments of principal and interest payable
     on such mortgage-backed certificates or securities, or such mortgage loans,
     as the  case  may  be,  will,  if  paid  in a  timely  manner,  repay  such
     indebtedness when due, (iii)  indebtedness to NationsBanc  Mortgage Capital
     Corporation or any affiliate  thereof  incurred or guaranteed in connection
     with the corporation's  acquisition of Mortgage Assets,  which indebtedness
     will be nonrecourse to the  corporation but secured by such Mortgage Assets
     purchased thereby with such indebtedness and (iv) indebtedness with respect
     to which the person to whom the  indebtedness is owing has delivered to the
     corporation an undertaking that it will not institute against,  or join any
     other  person in  instituting  against,  the  corporation  any  bankruptcy,
     reorganization,  arrangement, insolvency or liquidation proceeding or other
     proceeding  under any federal or state  bankruptcy  or similar law, that it
     will not look to property or assets of the  corporation  in respect to such
     obligations, and that such obligations shall not constitute a claim against
     the corporation in the event that the corporation's assets are insufficient
     to pay in full such obligation;

          (c) dissolve or liquidate, in whole or in part;

          (d)  consolidate  or merge with or into any other  entity or convey or
     transfer  its  properties  and assets  substantially  as an entirety to any
     entity, unless:

               (i)  the  entity  (if  other  than  the  corporation)  formed  or
          surviving the consolidation or merger or which acquires the properties
          and assets of the corporation is organized and existing under the laws
          of the  State of  Delaware,  expressly  assumes  the due and  punctual
          payment of, and all obligations of the corporation in connection with,
          the  indebtedness  of  the  corporation,  and  has  a  certificate  of
          incorporation  containing  provisions  substantially  identical to the
          provisions of Article Third and this Article Fourth; and

               (ii)  immediately  after  giving  effect to the  transaction,  no
          default or event of default has occurred and is  continuing  under any
          indebtedness  of the  corporation or any  agreements  relating to such
          indebtedness;

          (e) institute proceedings to be adjudicated bankrupt or insolvent,  or
     consent to the institution of bankruptcy or insolvency  proceedings against
     it, or file a petition  seeking consent to  reorganization  or relief under
     any applicable  federal or state law relating to bankruptcy,  or consent to
     the appointment of a receiver, liquidator,  assignee, trustee, sequestrator
     (or other similar official) of the corporation or a substantial part of its
     property, or make any assignment for the benefit of creditors,  or admit in
     writing its  inability  to pay its debts  generally  as they become due, or
     take corporate action in furtherance of any such action;

          (f) issue any shares of stock in the corporation except to NationsBanc
     Mortgage  Capital  Corporation  or an  affiliate  of  NationsBanc  Mortgage
     Capital Corporation; or

          (g) amend this  certificate of incorporation to alter in any manner or
     delete Article Third or this Article Fourth.

                                  ARTICLE FIFTH

     The total number of shares of stock which the  corporation has authority to
issue is 1,000 shares of Common Stock, with a par value of $1.00 per share.

                                  ARTICLE SIXTH

     The name and mailing address of the sole incorporator are as follows:

         NAME                       MAILING ADDRESS

         Robert W. Long, Jr.        NationsLink Funding Corporation
                                    NationsBank Corporate Center
                                    100 North Tryon Street, NC1-007-20-01
                                    Charlotte, North Carolina 28255

                                 ARTICLE SEVENTH

     The corporation is to have perpetual existence.

                                 ARTICLE EIGHTH

     In  furtherance  and not in limitation of the powers  conferred by statute,
the board of directors of the corporation is expressly authorized to make, alter
or repeal the by-laws of the corporation.

                                  ARTICLE NINTH

     Meetings  of  stockholders  may be held  within  or  without  the  State of
Delaware,  as the  by-laws  of the  corporation  may  provide.  The books of the
corporation may be kept outside the State of Delaware at such place or places as
may be designated  from time to time by the board of directors or in the by-laws
of the  corporation.  Election of directors need not be by written ballot unless
the by-laws of the corporation so provide.

                                  ARTICLE TENTH

     To the fullest extent permitted by the General Corporation Law of the State
of Delaware as the same exists or may  hereafter  by amended,  a director of the
corporation  shall not be liable to the corporation or its director.  Any repeal
or  modification  of this Article Tenth shall not adversely  affect any right or
protection of a director of the corporation  existing at the time of such repeal
or modification.

                                ARTICLE ELEVENTH

     The corporation  expressly  elects not to be governed by Section 203 of the
General Corporation Law of the State of Delaware.






                                                       ------------------
                                                       Robert W. Long, Jr.
                                                       Incorporator

                                     BY-LAWS

                                       OF

                         NATIONSLINK FUNDING CORPORATION
                             A Delaware Corporation

                                    ARTICLE I
                                     OFFICES

     Section 1. Registered  Office.  The registered office of the corporation in
the State of Delaware shall be located at Corporation Trust Center,  1209 Orange
Street,  Wilmington,  Delaware,  County  of New  Castle.  The  name  of the  its
registered  agent  at  such  address  is  The  Corporation  Trust  Company.  The
registered office and/or registered agent of the corporation may be changed from
time to time by action of the board of directors.

     Section 2. Other  Offices.  The  corporation  may also have offices at such
other  places,  both within and without the State of  Delaware,  as the board of
directors may from time to time determine or the business of the corporation may
require.

                                   ARTICLE II
                            MEETINGS OF STOCKHOLDERS

     Section 1. Annual Meeting.  An annual meeting of the stockholders  shall be
held each year for the purpose of electing members of the board of directors and
conducting such other proper  business as may come before the meeting.  The date
and time of the annual  meeting  shall be  determined  by the  president  of the
corporation; provided that if the president does not act, the board of directors
shall determine the date and time of such meeting.

     Section 2. Special Meeting.  Special meetings of stockholders may be called
for any  purpose  and may be held at such time and place,  within or without the
State of  Delaware,  as shall be  stated  in a notice  of  meeting  or in a duly
executed  waiver of notice  thereof.  Such meetings may be called at any time by
the president, the stockholders, or by resolution of the board of directors.

     Section 3. Place of Meetings.  The board of  directors  may  designate  any
place,  either within or without the State of Delaware,  as the place of meeting
for any  annual  meeting  or for any  special  meeting  called  by the  board of
directors.  If no  designation  is made,  or if a special  meeting be  otherwise
called,  the place of meeting  shall be the  principal  executive  office of the
corporation.

     Section 4. Notice.  Whenever stockholders are required or permitted to take
action at a meeting,  written or printed notice stating the place,  date,  time,
and, in the case of special meetings,  the purpose or purposes, of such meeting,
shall be given to each  stockholder  entitled  to vote at such  meeting not less
than ten nor more than sixty days before the date of the meeting  unless  notice
is  waived by the  stockholder.  All such  notices  shall be  delivered,  either
personally or by mail,  by or at the  direction of the board of  directors,  the
president  or the  secretary,  and if mailed,  such notice shall be deemed to be
delivered when deposited in the United States mail,  postage prepaid,  addressed
to the stockholder at his, her or its address as the same appears on the records
of the  corporation.  Attendance  of a person at a meeting  shall  constitute  a
waiver of notice of such meeting, except when the person attends for the express
purpose of objecting at the beginning of the meeting to the  transaction  of any
business because the meeting is not lawfully called or convened.

     Section 5. Stockholders List. The officer having charge of the stock ledger
of the  corporation  shall make,  at least 10 days before  every  meeting of the
stockholders,  a  complete  list of the  stockholders  entitled  to vote at such
meeting arranged in alphabetical order,  showing the address of each stockholder
and the number of shares registered in the name of each  stockholder.  Such list
shall be open to the examination of any stockholder,  for any purpose germane to
the meeting,  during ordinary  business hours,  for a period of at least 10 days
prior to the meeting,  either at a place within the city where the meeting is to
be held,  which place shall be  specified in the notice of the meeting or if not
so specified,  at the place where the meeting is to be held. The list shall also
be produced and kept at the time and place of the meeting  during the whole time
thereof, and may be inspected by any stockholder who is present.

     Section 6. Quorum.  The holders of a majority of the outstanding  shares of
capital stock,  present in person or represented  by proxy,  shall  constitute a
quorum at all  meetings of the  stockholders,  except as  otherwise  provided by
statute or by the certificate of incorporation.  If a quorum is not present, the
holders of a majority of the shares present in person or represented by proxy at
the meeting,  and  entitled to vote at the  meeting,  may adjourn the meeting to
another time and/or  place.  When a quorum is once present to commence a meeting
of  stockholders,  it  is  not  broken  by  the  subsequent  withdrawal  of  any
stockholders or their proxies.

     Section 7. Adjourned Meetings.  When a meeting is adjourned to another time
and place,  notice  need not be given of the  adjourned  meeting if the time and
place thereof are announced at the meeting at which the adjournment is taken. At
the adjourned meeting the corporation may transact any business which might have
been  transacted at the original  meeting.  If the  adjournment is for more than
thirty  days,  or if after the  adjournment  a new record  date is fixed for the
adjourned  meeting,  a notice of the  adjourned  meeting  shall be given to each
stockholder of record entitled to vote at the meeting.

     Section 8. Vote Required. When a quorum is present, the affirmative vote of
the majority of shares  present in person or represented by proxy at the meeting
and entitled to vote on the subject matter shall be the act of the stockholders,
unless the question is one upon which by express  provisions  of any  applicable
law or of the  certificate of  incorporation  a different  vote is required,  in
which case such express  provision shall govern and control the decision of such
question.  All elections for members of the board of directors  shall be decided
by a plurality of the vote.

     Section 9.  Voting  Rights.  Except as  otherwise  provided  by the General
Corporation Law of the State of Delaware or by the certificate of  incorporation
of the corporation or any amendments thereto and subject to Section 3 of Article
VI hereof,  every  stockholder  shall at every  meeting of the  stockholders  be
entitled  to one vote in person or by proxy for each share of common  stock held
by such stockholder.

     Section  10.  Proxies.  Each  stockholder  entitled to vote at a meeting of
stockholders  or to express  consent or dissent to  corporate  action in writing
without a meeting may authorize  another  person or person to act for him or her
by proxy,  but no such proxy shall be voted or acted upon after three years from
its date,  unless the proxy provides for a longer period. At each meeting of the
stockholders,  and before any voting  commences,  all proxies filed at or before
the meeting  shall be  submitted  to and  examined by the  secretary or a person
designated by the  secretary,  and no shares may be represented or voted under a
proxy that has been found to be invalid or irregular.

     Section 11. Action by Written  Consent.  Unless  otherwise  provided in the
certificate or  incorporation,  any action required to be taken at any annual or
special meeting of stockholders of the  corporation,  or any action which may be
taken at any  annual  or  special  meeting  of such  stockholders,  may be taken
without a meeting,  without  prior  notice and  without a vote,  if a consent or
consents in writing,  setting forth the action so taken and bearing the dates of
signature  of the  stockholders  who signed the  consent or  consents,  shall be
signed by the  holders of  outstanding  stock  having not less than the  minimum
number of votes that would be  necessary  to  authorize or take such action at a
meeting at which all shares  entitled to vote  thereon  were  present and voted.
Prompt  notice of the taking of the corporate  action  without a meeting by less
than unanimous written consent shall be given to those stockholders who have not
consented  in writing.  Any action  taken  pursuant to such  written  consent or
consents of the stockholders shall have the same force and effect as if taken by
the stockholders at a meeting thereof.

                                   ARTICLE III
                               BOARD OF DIRECTORS

     Section 1. General  Powers.  The  business  and affairs of the  corporation
shall be managed by or under the  direction of the board of directors  which may
exercise all powers of the corporation and do all such lawful acts and things as
are not by statute or by the  certificate of  incorporation  or by these By-laws
directed or required to be exercised or done by the stockholders.

     Section 2. Number,  Election  and Term of Office.  Subject to Section 14 of
this Article III, the total number of members of the board of directors shall be
established  from time to time by  resolution  of the board,  provided that such
number shall not be less than three. The members of the board of directors shall
be  elected  by a  plurality  of the votes of the  shares  present  in person or
represented  by proxy at the  meeting and  entitled  to vote in the  election of
members of the board of directors.  The members of the board of directors  shall
be elected in this manner at the annual meeting of the  stockholders,  except as
provided in Section 4 of this Article III. Each member of the board of directors
elected  shall hold office until a successor  is duly  elected and  qualified or
until his or her earlier resignation or removal as hereinafter provided.

     Section 3. Removal and Resignation. Any member of the board of directors or
the entire board of directors may be removed at any time, with or without cause,
by the holders or a majority of the shares then  entitled to vote at an election
of members of the board of  directors.  Any member of the board of directors may
resign  at any  time  upon  written  notice  to the  corporation.  Such  written
resignation shall take effect at the time specified  therein,  and if no time be
specified,  at the  time of its  receipt  by the  president  or  secretary.  The
acceptance of a resignation shall not be necessary to make it effective.

     Section 4. Vacancies.  Subject to Section 14 of this Article III, vacancies
and  newly  created  positions  on the  board of  directors  resulting  from any
increase in the authorized  number of positions on the board of directors may be
filled by a majority  of the members of the board of  directors  then in office,
though  less  than a  quorum,  or by a sole  remaining  member  of the  board of
directors.  Each member of the board of  directors  so chosen  shall hold office
until a  successor  is duly  elected and  qualified  or until his or her earlier
resignation or removal as herein provided.

     Section 5. Annual Meetings.  The annual meeting of each newly elected board
of directors  shall be held without  other notice than this By-laws  immediately
after, and at the same place as, the annual meeting of stockholders.

     Section 6. Other  Meetings  and Notice.  Regular  meetings,  other than the
annual  meeting,  of the board of  directors  may be held  within or without the
State of  Delaware  and  without  notice at such time and at such place as shall
from time to time be determined by resolution of the board.  Special meetings of
the board of  directors  may be called by or at the request of the  president or
any member of the board of  directors on at least 24 hours notice to each member
of the  board of  directors,  either  personally,  by  telephone,  by mail or by
facsimile transmission.

     Section 7. Quorum,  Required Vote and Adjournment.  A majority of the total
number of members of the board of  directors  shall  constitute a quorum for the
transaction  of  business.  The vote of a  majority  of  members of the board of
directors  present at a meeting at which a quorum is present shall be the act of
the board of  directors.  If a quorum shall not be present at any meeting of the
board of directors,  the members of the board of directors  present  thereat may
adjourn the meeting from time to time, without notice other than announcement at
the meeting, until a quorum shall be present.

     Section 8. Committees.  The board of directors may, by resolution passed by
a majority of the whole board, designate one or more committees,  each committee
to  consist  of one or more of the  members  of the  board of  directors  of the
corporation,  which to the extent  provided in such  resolution or these By-laws
shall  have  and may  exercise  the  powers  of the  board of  directors  in the
management and affairs of the  corporation  except as otherwise  limited by law.
The  board of  directors  may  designate  one or more  members  of the  board of
directors as alternate  members of any committee,  who may replace any absent or
disqualified  member  at  any  meeting  of  the  committee.  Such  committee  or
committees  shall have such name or names as may be determined from time to time
by  resolution  adopted by the board of  directors.  Each  committee  shall keep
regular  minutes of its  meetings  and report the same to the board of directors
when required.

     Section 9.  Committee  Rules.  Each committee of the board of directors may
fix its own rules of  procedure  and shall hold its meetings as provided by such
rules,  except as may  otherwise  be  provided by a  resolution  of the board of
directors  designating  such  committee.  Unless  otherwise  provided  in such a
resolution,  the presence of at least a majority of the members of the committee
shall be necessary to  constitute a quorum.  In the event that a member and that
member's  alternate,  if alternates  are designated by the board of directors as
provided in Section 8 of this Article III, of such committee is or are absent or
disqualified,  the member or members  thereof  present  at any  meeting  and not
disqualified  from  voting,  whether or not such member or members  constitute a
quorum, may unanimously  appoint another member of the board of directors to act
at the meeting in place of any such absent or disqualified member.

     Section 10. Communications Equipment.  Members of the board of directors or
any committee thereof may participate in and act at any meeting of such board or
committee  through the use of a  conference  telephone  or other  communications
equipment  by means of which all persons  participating  in the meeting can hear
each other,  and  participation  in the meeting  pursuant to this section  shall
constitute presence in person at the meeting.

     Section 11. Waiver of Notice and  Presumption of Assent.  Any member of the
board of directors or any committee thereof who is present at a meeting shall be
conclusively  presumed to have waived  notice of such  meeting  except when such
member  attends for the express  purpose of  objection  at the  beginning of the
meeting to the  transaction of any business  because the meeting is not lawfully
called or convened.  Such member shall be conclusively presumed to have assented
to any action taken unless his or her dissent shall be entered in the minutes of
the meeting or unless his or her written  dissent to such action  shall be filed
with the person  acting as the secretary of the meeting  before the  adjournment
thereof  or  shall be  forwarded  by  registered  mail to the  secretary  of the
corporation  immediately  after the  adjournment  of the meeting.  Such right to
dissent shall not apply to any member who voted in favor of such action.

     Section 12. Action by Written Consent.  Unless otherwise  restricted by the
certificate of  incorporation,  any action  required or permitted to be taken by
any meeting of the board of directors, or of any committee thereof, may be taken
without a meeting if,  before or after the  action,  all members of the board or
committee,  as the case may be, consent  thereto in writing,  and the writing or
writings are filed with the minutes of proceedings of the board or committee.

     Section 13. Compensation. Unless otherwise restricted by the certificate of
incorporation,  the  board of  directors  shall  have the  authority  to fix the
compensation of members of the board of directors by written resolution. Nothing
herein shall be construed to preclude any member of the board of directors  from
serving the corporation in any other capacity as an officer, agent or otherwise,
and receiving compensation therefor.

     Section  14.   Independent   Directors.   Acting  in  accordance  with  the
requirements of this Section 14, the board of directors may amend the By-laws to
provide that the board of directors shall thereafter include at all times one or
more  individuals  who  are  Independent   Directors  (as  defined  in  such  an
amendment). Any such amendment of the By-laws in accordance with this Section 14
shall not hereafter be amended,  altered or repealed without the written consent
of each Rating Agency.

                                   ARTICLE IV
                                    OFFICERS

     Section 1. Number.  The officers of the corporation shall be elected by the
board of  directors  and shall  consist  of a  president,  one or more  managing
directors,  one or more directors,  one or more senior vice  presidents,  one or
more vice  presidents,  a secretary,  a treasurer,  and such other  officers and
assistant  officers  as may be deemed  necessary  or  desirable  by the board of
directors.  Any  number  of  offices  may be held  by the  same  person.  In its
discretion,  the board of  directors  may  choose not to fill any office for any
period as it may deem  advisable,  except  that the  offices  of  president  and
secretary shall be filled as expeditiously as possible.

     Section 2.  Election and Term of Office.  The  officers of the  corporation
shall be elected  annually by the board of directors  at its first  meeting held
after each annual meeting of  stockholders or as soon thereafter as conveniently
may be. Vacancies may be filled or new offices created and filled at any meeting
of the board of  directors.  Each officer shall hold office until a successor is
duly elected and qualified or until his or her earlier resignation or removal as
hereinafter provided.

     Section 3. Removal.  Any officer or agent elected by the board of directors
may be removed  by the board of  directors  whenever  in its  judgment  the best
interest of the corporation  would be served thereby,  but such removal shall be
without prejudice to the contract rights, if any, of the person so removed.

     Section 4. Vacancies. Any vacancy occurring in any office because of death,
resignation,  removal, disqualification or otherwise, may be filled by the board
of directors for the  unexpired  portion of the term by the members of the board
of directors then in office.

     Section 5. Compensation. Compensation of all officers shall be fixed by the
board of  directors,  and no officer  shall be  prevented  from  receiving  such
compensation  by  virtue  of his or her  also  being a  member  of the  board of
directors of the corporation.

     Section  6. The  President.  The  president  shall be the  chief  executive
officer of the  corporation  and shall have the  powers and  perform  the duties
incident to that  position.  The president  shall preside at all meetings of the
board of  directors  and  stockholders.  Subject  to the  powers of the board of
directors,  he or she shall be in the  general  and active  charge of the entire
business,  affairs  and  property  of the  corporation,  and  control  over  its
officers,  agents and employees;  shall be its chief policy making officer,  and
shall see that all orders and  resolutions of the board of directors are carried
into effect.  The president  shall execute bonds,  mortgages and other contracts
requiring a seal,  under the seal of the  corporation,  except where required or
permitted  by law to be  otherwise  signed and  executed  and  except  where the
signing and  execution  thereof  shall be  expressly  delegated  by the board of
directors to some other office or agent of the corporation.  The president shall
have such other powers and perform such other duties as may be prescribed by the
board of directors or as may be provided in these By-laws.

     Section 7. Senior Vice Presidents.  The senior vice president,  or if there
shall be more than one, the senior vice  presidents  in the order  determined by
the board of directors shall, in the absence or disability of the president, act
with all of the powers and be subject to all the  restrictions of the president.
The senior vice  presidents  shall also  perform such other duties and have such
other powers as the board of directors, the president or these By-laws may, from
time to time, prescribe.

     Section 8. Vice Presidents.  The vice president,  or if there shall be more
than one, the vice presidents in the order  determined by the board of directors
shall, in the absence or disability of the senior vice  president,  act with all
of the  powers  and be  subject  to all  the  restrictions  of the  senior  vice
president.  The vice  presidents  shall also  perform such other duties and have
such other powers as the board of directors, the president or these By-laws may,
from time to time, prescribe.

     Section 9. The  Secretary and Assistant  Secretaries.  The secretary  shall
attend all meetings of the board of  directors,  all meetings of the  committees
thereof and all meetings of the  stockholders  and record all the proceedings of
the  meetings  in a book or  books  to be  kept  for  that  purpose.  Under  the
president's  supervision,  the secretary  shall give, or cause to be given,  all
notices  required to be given by these By-laws or by law; shall have such powers
and  perform  such  duties as the board of  directors,  the  president  or these
By-laws  may,  from time to time,  prescribe;  and  shall  have  custody  of the
corporate seal of the  corporation.  The secretary,  or an assistant  secretary,
shall have authority to affix the corporate seal to any instrument  requiring it
and  when so  affixed,  it may be  attested  by his or her  signature  or by the
signature of such secretary or assistant  secretary.  The board of directors may
give general authority to any other officer to affix the seal of the corporation
and to attest the affixing by his or her signature.  The assistant secretary, or
if there be more than one, the assistant  secretaries in the order determined by
the board of directors,  shall,  in the absence or disability of the  secretary,
perform the duties and exercise the powers of the  secretary  and shall  perform
such  other  duties and have such other  powers as the board of  directors,  the
president, or secretary may, from time to time, prescribe.

     Section 10. The  Treasurer and Assistant  Treasurers.  The treasurer  shall
have the  custody of the  corporate  funds and  securities;  shall keep full and
accurate  accounts of  receipts  and  disbursements  in books  belonging  to the
corporation; shall deposit all monies and other valuable effects in the name and
to the credit of the  corporation  as may be ordered by the board of  directors;
shall cause the funds of the corporation to be disbursed when such disbursements
have been duly authorized,  taking proper vouchers for such  disbursements;  and
shall render to the  president  and the board of  directors,  whenever  they may
require,  an  account of the  treasurer's  actions;  shall have such  powers and
perform such duties as the board of  directors,  the  president or these By-laws
may prescribe.  The assistant treasurer, or if there shall be more than one, the
assistant treasurers in the order determined by the board of directors, shall in
the absence or disability of the treasurer,  perform the duties and exercise the
powers of the  treasurer.  The  assistant  treasurers  shall  perform such other
duties and have such other powers as the board of  directors,  the  president or
treasurer may, from time to time, prescribe.

     Section  11.  Managing  Directors,  Directors,  Other  Officers,  Assistant
Officers and Agents. Managing directors, directors, officers, assistant officers
and agents,  if any,  other than those whose  duties are  provided  for in these
By-laws,  shall have such  authority and perform such duties as may from time to
time be prescribed by resolution of the board of directors.

     Section 12.  Absence or Disability of Officers.  In the case of the absence
or  disability  of any  officer  of the  corporation  and of any  person  hereby
authorized  to act in such  officer's  place  during such  officer's  absence or
disability,  the board of directors  may by  resolution  delegate the powers and
duties of such  officer  to any other  officer  or to any member of the board of
directors, or to any other person whom it may select.

                                    ARTICLE V
                                 INDEMNIFICATION

     Section I. Right to  Indemnification  of Members of the Board of  Directors
and Officers.  Subject to the other provisions of this article,  the corporation
shall  indemnify and advance  expenses to every member of the board of directors
and officer (and to such  person's  heirs,  executors,  administrators  or other
legal  representatives)  in the  manner  and to the full  extent  and  under the
circumstances  permitted by  applicable  law as it presently  exists,  including
without  limitation  Section 145 of the General  Corporation Law of the State of
Delaware,  or may hereafter be amended,  against any and all amounts  (including
judgments,  fines,  payments in settlement,  attorneys' fees and other expenses)
reasonably  incurred  by or on behalf  of such  person  in  connection  with any
threatened,  pending or completed  action,  suit or  proceeding,  whether civil,
criminal, administrative or investigative ("a proceeding"), in which such member
of the board of directors or officer was or is made or is  threatened to be made
a party or is  otherwise  involved  by reason of the fact that such person is or
was a member of the board of directors or officer of the  corporation,  or is or
was  serving  at the  request  of the  corporation  as a member  of the board of
directors,  officer,  employee,  fiduciary  or member of any other  corporation,
partnership,  joint  venture,  trust,  organization  or  other  enterprise.  The
corporation  shall not be required to  indemnify a person in  connection  with a
proceeding  initiated by such person if the proceeding was not authorized by the
board of directors of the corporation.

     Section 2. Advancement of Expenses of Members of the Board of Directors and
Officers.  The  corporation  shall pay the  expenses  of members of the board of
directors and officers  incurred in defending  any  proceeding in advance of its
final  disposition  ("advancement  of expenses");  provided,  however,  that the
advancement  of  expenses  incurred  by a member  of the board of  directors  or
officer in advance of the final disposition of the proceeding shall be made only
upon  receipt  of an  undertaking  by the  member of the board of  directors  or
officer to repay all amounts advanced if it should be ultimately determined that
the  member  of  the  board  of  directors  of  officer  is not  entitled  to be
indemnified under this article or otherwise.

     Section 3. Claims by Officers  or Members of the Board of  Directors.  If a
claim for  indemnification or advancement of expenses by an officer or member of
the board of directors  under this  Article V is not paid in full within  ninety
days after a written claim  therefor has been received by the  corporation,  the
claimant  may file suit to  recover  the unpaid  amount of such  claim  and,  if
successful  in whole or in part,  shall be  entitled  to be paid the  expense of
prosecuting such claim. In any such action the corporation shall bear the burden
of proving that the claimant was not entitled to the  requested  indemnification
or advancement of expenses under applicable law.

     Section 4. Indemnification of Employees. Subject to the other provisions of
this Article V, the  corporation  may  indemnify  and advance  expenses to every
employee  who is not a member of the board of  directors or officer (and to such
person's heirs, executors, administrators or other legal representatives) in the
manner  and  to the  full  extent  and  under  the  circumstances  permitted  by
applicable law as it presently exists,  including without limitation Section 145
of the General  Corporation  Law of the State of Delaware,  or may  hereafter be
amended against any and all amounts  (including  judgments,  fines,  payments in
settlement,  attorneys'  fees and other expenses)  reasonably  incurred by or on
behalf of such person in connection  with any  threatened,  pending or completed
action,  suit  or  proceeding,   whether  civil,  criminal,   administrative  or
investigatory  ("a  proceeding"),  in which such  employee  was or is made or is
threatened  to be made a party or is  otherwise  involved  by reason of the fact
that such person is or was an employee of the corporation,  or is or was serving
as the  request  of the  corporation  as a member  of the  board  of  directors,
officer,  employee,  fiduciary or member of any other corporation,  partnership,
joint  venture,   trust,   organization  or  other   enterprise.   The  ultimate
determination  of  entitlement  to  indemnification  of  employees  who  are not
officers  and  members of the board of  directors  shall be made by the board of
directors  or by a  committee  of the board of  directors  in such manner as the
board or such committee shall determine.  The corporation  shall not be required
to indemnify a person in connection  with a proceeding  initiated by such person
if  the  proceeding  was  not  authorized  by  the  board  of  directors  of the
corporation.

     Section 5.  Advancement  of  Expenses  of  Employees.  The  advancement  of
expenses  of an  employee  who is not an  officer  or  member  of the  board  of
directors  shall be made by or in the manner provided by resolution of the board
of directors or by a committee of the board of directors.

     Section 6. Non-Exclusivity of Rights. The rights conferred on any person by
this  Article V shall not be exclusive of any other rights which such person may
have or hereafter  acquire under any statute,  provision of the  certificate  of
incorporation,  these By-laws,  agreement, vote of stockholders or disinterested
members of the board of directors or otherwise.

     Section 7. Other Indemnification.  The corporation's obligation, if any, to
indemnify  any person  who was or is  serving at its  request as a member of the
board of  directors,  officer or employee of another  corporation,  partnership,
joint venture,  trust,  organization or other enterprise shall be reduced by any
amount such person may collect as  indemnification  from such other corporation,
partnership, joint venture, trust, organization or other enterprise.

     Section  8.  Insurance.  The board of  directors  may,  to the full  extent
permitted by applicable law as it presently  exists, or may hereafter be amended
from time to time,  authorize an appropriate officer or officers to purchase and
maintain  at  the  corporation's   expense  insurance:   (a)  to  indemnify  the
corporation   for  any   obligation   which  it   incurs  as  a  result  of  the
indemnification  of members of the board of  directors,  officers and  employees
under the  provisions of this Article V; and (b) to indemnify or insure  members
of the board of directors, officers and employees against liability in instances
in which they may not  otherwise be  indemnified  by the  corporation  under the
provisions of this Article V.

     Section 9. Amendment or Repeal. Any repeal or modification of the foregoing
provisions of this Article V shall not adversely  affect any right or protection
hereunder of any person in respect of any act or omission occurring prior to the
time of such repeal or modification.

                                   ARTICLE VI
                              CERTIFICATES OF STOCK

     Section 1. Form. Every holder of stock in the corporation shall be entitled
to  have a  certificate,  signed  by or in the  name of the  corporation  by the
president or a vice president and the secretary or an assistant secretary of the
corporation,  certifying  the  number  of  shares  owned by such  holder  in the
corporation.  If such a certificate is countersigned  (1) by a transfer agent or
an assistant  transfer agent other than the  corporation or its employees or (2)
by a registrar,  other than the  corporation or its employees,  the signature of
any such president,  vice president,  secretary,  or assistant  secretary may be
facsimiles.  In case any officer or officers who have signed, or whose facsimile
signatures have been used on, any such  certificate or certificates  shall cease
to be such  officer or officers  of the  corporation  whether  because of death,
resignation  or otherwise  before such  certificate  or  certificates  have been
delivered by the corporation,  such certificate or certificates may nevertheless
be issued  and  delivered  as though  the  person or  persons  who  signed  such
certificate or certificate or whose facsimile  signature or signatures have been
used thereon had not ceased to be such  officer or officers of the  corporation.
All  certificates  for  shares  shall be  consecutively  numbered  or  otherwise
identified.  The name of the persons to whom the shares represented  thereby are
issued,  with the  number of shares  and date of issue,  shall be entered on the
books of the  corporation.  Shares  of stock of the  corporation  shall  only be
transferred  on the books of the  corporation by the holder of record thereof or
by such holder's  attorney duly  authorized  in writing,  upon  surrender to the
corporation of the certificate or  certificates  for such shares endorsed by the
appropriate  person or persons,  with such evidence of the  authenticity of such
endorsement,  transfer,  authorization, and other matters as the corporation may
reasonably  require,  and accompanied by all necessary stock transfer stamps. In
that event,  it shall be the duty of the  corporation to issue a new certificate
to the person entitled thereto, cancel the old certificate or certificates,  and
record the  transaction on its books.  The board of directors may appoint a bank
or trust  company  organized  under the laws of the  United  States or any state
thereof to act as its transfer  agent or registrar,  or both in connection  with
the transfer of any class or series of securities of the corporation.

     Section  2. Lost  Certificates.  The board of  directors  may  direct a new
certificate  or  certificates  to be  issued  in  place  of any  certificate  or
certificates  previously  issued by the  corporation  alleged to have been lost,
stolen, or destroyed, upon the making of an affidavit of that fact by the person
claiming  the  certificate  of stock  to be  lost,  stolen  or  destroyed.  When
authorizing  such  issue of a new  certificate  or  certificates,  the  board of
directors may, in its  discretion  and as a condition  precedent to the issuance
thereof,  require the owner of such lost,  stolen,  or destroyed  certificate or
certificates, or his or her legal representative, to give the corporation a bond
sufficient  to  indemnify  the  corporation  against  any claim that may be made
against the corporation on account of the loss, theft or destruction of any such
certificate or the issuance of such new certificate.

     Section 3. Fixing a Record Date for Stockholder Meetings. In order that the
corporation may determine the  stockholders  entitled to notice of or to vote at
any meeting of stockholders or any adjournment  thereof,  the board of directors
may fix a record  date,  which record date shall not precede the date upon which
the resolution fixing the record date is adopted by the board of directors,  and
which record date shall not be more than sixty nor less than ten days before the
date of such meeting. If no record date is fixed by the board of directors,  the
record date for determining  stockholders  entitled to notice of or to vote at a
meeting of stockholders shall be the close of business on the next day preceding
the day on which  notice is  given,  or if  notice  is  waived,  at the close of
business on the day next  preceding  the day on which the  meeting  was held.  A
determination  of  stockholders  of record entitled to notice of or to vote at a
meeting of stockholders shall apply to any adjournment of the meeting; provided,
however, that the board of directors may fix a new record date for the adjourned
meeting.

     Section 4.  Fixing a Record  Date for Action by Written  Consent.  In order
that the  corporation  may  determine  the  stockholders  entitled to consent to
corporate action in writing without a meeting,  the board of directors may fix a
record  date,  which  record  date  shall not  precede  the date upon  which the
resolution  fixing the record  date is  adopted by the board of  directors,  and
which  date  shall  not be more  than ten days  after  the date  upon  which the
resolution  fixing the record date is adopted by the board of  directors.  If no
record  date has been  fixed by the  board of  directors,  the  record  date for
determining  stockholders  entitled  to consent to  corporate  action in writing
without a meeting, when no prior action by the board of directors is required by
statute, shall be the first date on which a signed written consent setting forth
the action  taken or proposed to be taken is  delivered  to the  corporation  by
delivery to its registered office in the State of Delaware,  its principal place
of business,  or an officer or agent of the  corporation  having  custody of the
book in which  proceedings of meetings of  stockholders  are recorded.  Delivery
made to the corporation's  registered office shall be by hand or by certified or
registered mail, return receipt  requested.  If no record date has been fixed by
the board of directors and prior action by the board of directors is required by
statute,  the record date for  determining  stockholders  entitled to consent to
corporate  action in writing without a meeting shall be at the close of business
on the day on which the board of  directors  adopts the  resolution  taking such
prior action.

     Section  5.  Fixing a Record  Date for Other  Purposes.  In order  that the
corporation  may determine the  stockholders  entitled to receive payment of any
dividend or other  distribution  or allotment or any rights or the  stockholders
entitled to exercise any rights in respect of any change, conversion or exchange
of stock, or for the purposes of any other lawful action, the board of directors
may fix a record  date,  which record date shall not precede the date upon which
the resolution fixing the record date is adopted, and which record date shall be
not more than sixty days prior to such action.  If no record date is fixed,  the
record date for  determining  stockholders  for any such purpose shall be at the
close  of  business  on the day on  which  the  board of  directors  adopts  the
resolution relating thereto.

     Section  6.  Registered  Stockholders.   Prior  to  the  surrender  to  the
corporation of the  certificate or  certificates  for a share or shares of stock
with a request to record the transfer of such share or shares,  the  corporation
may treat the registered owner as the person entitled to receive  dividends,  to
vote,  to receive  notifications,  and  otherwise to exercise all the rights and
powers  of an  owner.  The  corporation  shall  not be  bound to  recognize  any
equitable  or other  claim to or interest in such share or shares on the part of
any other person, whether or not it shall have express or other notice thereof.

     Section 7.  Subscriptions for Stock.  Unless otherwise  provided for in the
subscription  agreement,  subscriptions for shares shall be paid in full at such
time, or in such  installments  and at such times, as shall be determined by the
board of  directors.  Any call made by the board of  directors  for  payment  on
subscriptions  shall be  uniform as to all shares of the same class or as to all
shares  of the  same  series.  In the  case of  default  in the  payment  of any
installment  or call when such  payment is due, the  corporation  may proceed to
collect the amount due in the same manner as any debt due the corporation.

                                   ARTICLE VII
                               GENERAL PROVISIONS

     Section 1. Dividends.  Dividends upon the capital stock of the corporation,
subject to the provisions of the  certificate of  incorporation,  if any, may be
declared by the board of directors at any regular or special  meeting,  pursuant
to law. Dividends may be paid in cash, in property,  or in shares of the capital
stock,  subject to the provisions of the  certificate of  incorporation.  Before
payment  of any  dividend,  there  may  be set  aside  out of any  funds  of the
corporation available for dividends such sum or sums as the members of the board
of directors from time to time, in their absolute discretion,  think proper as a
reserve or reserves to meeting  contingencies,  or for equalizing dividends,  or
for  repairing  or  maintaining  any property of the  corporation,  or any other
purpose and the members of the board of directors may modify or abolish any such
reserve in the manner in which it was created.

     Section 2. Checks,  Drafts or Orders.  All checks,  drafts, or other orders
for the  payment  of money by or to the  corporation  and all  notes  and  other
evidences of indebtedness  issued in the name of the corporation shall be signed
by such officer or  officers,  agent or agents of the  corporation,  and in such
manner, as shall be determined by resolution of the board of directors or a duly
authorized committee thereof.

     Section 3. Execution of Instruments. All agreements indentures,  mortgages,
deeds, conveyances, transfers, contracts, checks, notes, drafts, loan documents,
letters of credit, master agreements, swap agreements, guarantees of signatures,
certificates,   declarations,  receipts,  discharges,  releases,  satisfactions,
settlements,  petitions,  schedules,  amounts, affidavits,  bonds, undertakings,
proxies  and  other   instruments   or  documents   may  be  signed,   executed,
acknowledged,  verified,  attested,  delivered  or  accepted  on  behalf  of the
corporation  by the chairman of the board,  any vice chairman of the board,  the
president,  any managing director, any director, any senior vice president,  any
vice president, any assistant vice president, or any individual who is listed on
the  corporation's  officer's  payroll  in  a  position  equal  to  any  of  the
aforementioned officer positions, or such other officers, employees or agents as
the board of directors or any of such  designated  officers or  individuals  may
direct.  The  provisions  of  this  Section  3 are  supplementary  to any  other
provision of these By-laws and shall not be construed to authorize  execution of
instruments otherwise dictated by law.

     Section 4. Fiscal  Year.  The fiscal year of the  corporation  shall be the
year ending December 31.

     Section 5.  Corporate  Seal. The board of directors may provide a corporate
seal which shall be in the form of a circle and shall have inscribed thereon the
name of the corporation and the words "Corporate Seal,  Delaware".  The seal may
be used by  causing it or a  facsimile  thereof  to be  impressed  or affixed or
reproduced or otherwise.

     Section 6. Voting Securities Owned By Corporation. Voting securities in any
other corporation held by the corporation  shall be voted by the president,  any
managing  director  or senior  vice  president,  unless  the board of  directors
specifically confers authority to vote with respect thereof, which authority may
be general or confined to specific instances, upon some other person or officer.
Any  person  authorized  to vote  securities  shall  have the  power to  appoint
proxies, with general power of substitution.

     Section 7. Inspection of Books and Records.  Any stockholder of record,  in
person or by attorney or other  agent,  shall,  upon  written  demand under oath
stating the purpose thereof,  have the right during the usual hours for business
to inspect for any proper purpose the corporation's  stock ledger, a list of its
stockholders,  and its other books and  records,  and to make copies or extracts
therefrom.  A proper purpose shall mean any purpose  reasonably  related to such
person's interest as a stockholder. In every instance where an attorney or other
agent shall be the person who seeks the right to  inspection,  the demand  under
oath shall be  accompanied  by a power of attorney or such other  writing  which
authorizes  the attorney or other agent to so act on behalf of the  stockholder.
The demand  under oath shall be directed to the  corporation  at its  registered
office in the State of Delaware or at its principal place of business.

     Section 8.  Section  Headings.  Section  headings in these  By-laws are for
convenience of reference only and shall not be given any  substantive  effect in
limiting or otherwise construing any provision herein.

     Section 9.  Inconsistent  Provisions.  In the event that any  provision  of
these By-laws is or becomes  inconsistent  with any provision of the certificate
of  incorporation,  the General  Corporation Law of the State of Delaware or any
other  applicable  law, the  provision of these  By-laws  shall not be given any
effect to the extent of such  inconsistency  but shall  otherwise  be given full
force and effect.

                                  ARTICLE VIII
                          SEPARATE CONDUCT OF BUSINESS

     Section 1. The corporation  shall maintain  separate  corporate records and
books of account.  The books of the corporation may be kept outside the State of
Delaware at such place or places as may be  designated  from time to time by the
board of directors or in the By-laws of the corporation.

     Section 2. The  corporation's  cash accounts  shall not be commingled  with
those of any of its affiliates.

     Section  3.  The  corporation   shall,  when  appropriate,   obtain  proper
authorization from its board of directors for corporate action.

     Section 4. The  corporation  shall  conduct  its  business  so as to not to
mislead others as to the identity of the entity with which they are concerned.

     Section 5. The  corporation  shall provide for its  operating  expenses and
liabilities  from  its  own  funds,   which  may  include  funds  borrowed  from
affiliates.

     Section  6.  The  corporation   shall,  when  appropriate,   obtain  proper
authorization from its stockholders for corporate action.

     Section  7. The  corporation  shall act  solely in its  corporate  name and
through its duly authorized officers or agents in the conduct of its business.

     Section 8. The  corporation  shall not hold itself out as being  liable for
the debts of any other entity and shall not permit any  affiliate to hold itself
out as liable for the debts of the corporation.

     Section 9. The corporation  shall maintain an arm's length  relationship in
any transactions entered into or other business dealings with its affiliates .

                                   ARTICLE IX
                                   AMENDMENTS

     Except as provided in Sections 14 and 15 of Article III,  these By-laws may
be amended,  altered,  or repealed and new By-laws adopted at any meeting of the
board of directors by a majority vote. The fact that the power to adopt,  amend,
alter or repeal the By-laws has been conferred upon the board of directors shall
not divest the stockholders of the same power.


                 [Letterhead of Cadwalader, Wickersham & Taft]

                                December __, 1997



NationsLink Funding Corporation
NationsBank Corporate Center
100 North Tryon Street
Charlotte, North Carolina  28225

                  Re:      NationsLink Funding Corporation
                           Mortgage Pass-Through Certificates
                           Registration Statement on Form S-3
                           ----------------------------------


Dear Sirs:

     We have acted as special  counsel to  NationsLink  Funding  Corporation,  a
Delaware  corporation  (the  "Registrant"),  in connection with the registration
under  the  Securities  Act  of  1933,  as  amended  (the  "Act"),  of  Mortgage
Pass-Through  Certificates  (the  "Certificates"),  and the related  filing of a
Registration  Statement on Form S-3 (the "Registration  Statement")  relating to
the Certificates. The Certificates are issuable in series under separate pooling
and  servicing  agreements  (each  such  agreement,  a  "Pooling  and  Servicing
Agreement")  among the Registrant and a trustee,  a master  servicer,  a special
servicer  and/or  a  REMIC  administrator  to be  identified  in the  prospectus
supplement for each such series of Certificates.

     In connection with rendering this opinion letter, we have examined the form
of the Pooling and Servicing  Agreement filed as an Exhibit to the  Registration
Statement, the Registration Statement and such other documents as we have deemed
necessary as a basis for the opinions expressed below. As to matters of fact, we
have relied upon representations or certifications of officers of the Registrant
and its affiliates or public officials.  We have assumed the authenticity of all
documents submitted to us as originals,  the genuineness of all signatures,  the
legal  capacity of natural  persons and the  conformity  to the originals of all
documents  submitted  to us as copies.  We have assumed that all parties had the
corporate  power  and  authority  to enter  into  and  perform  all  obligations
thereunder.  As to such parties,  we also have assumed the due  authorization by
all requisite  corporate  action,  the due execution and delivery and, except as
expressed in opinion 2 below, the enforceability of such documents.

     In rendering this opinion  letter,  we express no opinion as to the laws of
any  jurisdiction  other  than the  substantive  laws of the  State of New York,
(without regard to conflicts of laws principles), nor do we express any opinion,
either implicitly or otherwise,  on any issue not expressly  addressed below. In
rendering this opinion letter,  we have not passed upon and do not pass upon the
application of the "doing business" or securities laws of any jurisdiction. This
opinion letter is further subject to the qualification  that  enforceability may
be limited by (i) bankruptcy, insolvency, liquidation, receivership, moratorium,
reorganization  or  other  laws  affecting  the  enforcement  of the  rights  of
creditors  generally and (ii) general principles of equity,  whether enforcement
is sought in a proceeding in equity or at law.

     Based upon and subject to the foregoing,  we are of the opinion that,  with
respect to a series of  Certificates as to which we are designated as counsel in
the applicable prospectus supplement:

     1. When a Pooling and Servicing  Agreement for such series of  Certificates
has been duly authorized by all necessary action and duly executed and delivered
by the parties thereto,  the Pooling and Servicing Agreement will be a legal and
valid obligation of the Registrant.

     2. When a Pooling and Servicing  Agreement for such series of  Certificates
has been duly authorized by all necessary action and duly executed and delivered
by the parties thereto,  and when the Certificates of such series have been duly
executed and  authenticated in accordance with the provisions of the Pooling and
Servicing  Agreement  and issued and sold as  contemplated  in the  Registration
Statement and the prospectus and prospectus  supplement  delivered in connection
therewith,  the Certificates will be legally and validly issued and outstanding,
fully  paid and  non-assessable,  and the  holders of the  Certificates  will be
entitled to the benefits of the Pooling and Servicing Agreement.

     3. The description of federal income tax  consequences  appearing under the
heading "Certain Federal Income Tax Consequences" in the prospectus contained in
the Registration  Statement 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 opinion letter as an Exhibit to the
Registration Statement, and to the use of our name in the prospectus included in
the  Registration  Statement  under the  headings  "Legal  Matters" and "Certain
Federal  Income Tax  Consequences".  This  consent is not to be  construed as an
admission  that we are a person  whose  consent is required to be filed with the
Regulation Statement under the provisions of the Act.

                                          Very truly yours,

                                          /s/ Cadwalader, Wickersham & Taft



                                     CONSENT



I, Robert W. Long, Jr., Assistant General Counsel of NationsBank Corporation, do
hereby  consent  to  the  use  of my  name  in the  prospectus  included  in the
Registration Statement on Form S-3 filed by NationsLink Funding Corporation with
the Securities and Exchange Commission.

/s/ Robert W. Long, Jr.
- ----------------------------
Robert W. Long, Jr.

                         NATIONSLINK FUNDING CORPORATION

                                POWER OF ATTORNEY

         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below  constitutes  and appoints each of Robert W. Long,  Esq.,  John T.
McCarthy and James E. Naumann as his true and lawful attorney-in-fact and agent,
with full power of  substitution  and  resubstitution,  for him and in his name,
place and stead,  in any and all capacities  (including his capacity as director
and/or  officer  of  NationsLink  Funding  Corporation),  to  sign  any  or  all
amendments (including  post-effective  amendments) to the Registration Statement
on Form  S-3,  and to file  the  same,  with all  exhibits  thereto,  and  other
documents in connection therewith,  with the Securities and Exchange Commission,
granting unto said attorney-in-fact and agent full power and authority to do and
perform each and every act and thing  requisite  and necessary to be done in and
about the  premises,  as fully and to all  intents  and  purposes as he might or
could do in person,  hereby ratifying and confirming that said  attorney-in-fact
and agent, or his substitute or substitutes, may lawfully do or cause to be done
by virtue hereof.

SIGNATURE                      TITLE                          DATE

/s/ John T. McCarthy           Director (President and        December 30, 1997
John T. McCarthy               Chief Executive Officer)

/s/ Michael D. Malone          Director                       December 30, 1997
Michael D. Malone

/s/ James E. Naumann           Director                       December 30 , 1997
James E. Naumann               (Chief Accounting Officer
                               and Chief Financial Officer)


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