DEUTSCHE MORTGAGE & ASSET RECEIVING CORP
S-3/A, 1996-11-21
ASSET-BACKED SECURITIES
Previous: TRUSTED INFORMATION SYSTEMS INC, 10-Q, 1996-11-21
Next: EQCC HOME EQUITY LOAN TRUST 1996-2, 8-K, 1996-11-21



    As filed with the Securities and Exchange Commission on November 21, 1996
                                                       Registration No. 333-4272
================================================================================
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM S-3

                               AMENDMENT NO. 2 TO
                             REGISTRATION STATEMENT

                                      UNDER

                           THE SECURITIES ACT OF 1933


                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
             (Exact name of registrant as specified in its charter)

                                    Delaware
         (State or other jurisdiction of incorporation or organization)

                                   04-3310019
                     (I.R.S. employer identification number)


                             One International Place
                                    Room 608
                                Boston, MA 02110
                                 (617) 951-7690

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

                           Corporation Service Company
                                1013 Centre Road
                           Wilmington, Delaware 19805
                                 (302) 998-0595

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

                                   Copies to:

                             William J. Cullen, Esq.
                             Thacher Proffitt & Wood
                             Two World Trade Center
                            New York, New York 10048
                                 (212) 912-7682


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

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



<PAGE>


     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. [ ]

<TABLE>
<CAPTION>
                                CALCULATION OF REGISTRATION FEE
- ----------------------------------------------------------------------------------------------------------
                                                         Proposed        Proposed
                                                         Maximum         Maximum
                                                         Offering        Aggregate         Amount of
Title of Securities Being                Amount           Price          Offering        Registration
Registered                          to be Registered     Per Unit          Price              Fee
- ----------------------------------------------------------------------------------------------------------
<S>                                   <C>                  <C>         <C>              <C>           
Mortgage Pass-Through Certificates    $500,000,000         100%        $500,000,000     $151,556.74(1)
- ----------------------------------------------------------------------------------------------------------
</TABLE>


(1) Previously paid.

     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  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>


disclosure in the 424(b) prospectus.  You may wish to supplementally furnish the
staff with copies of draft pages prior to the use of the  prospectus  supplement
that includes novel or unique features.  We would review these draft pages on an
expedited basis.

     Response

     The Registrant acknowledges comment no. 38.



<PAGE>


Ms. Paula Dubberly
November 21, 1996                                                       Page 16.

     If you should have any questions concerning this response letter, please do
not hesitate to call the  undersigned at (212) 912-7682 or Sharon Anson at (212)
912-7806.

                                                     Very truly yours,


                                                     /s/ William J. Cullen
                                                     ---------------------------
                                                     William J. Cullen

<PAGE>


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

                   SUBJECT TO COMPLETION, DATED _______, 199_



                                        [Version 1 - Base Prospectus Supplement]


PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________, 199_)

                            $________________________

                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                                    Depositor

               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, DEUTSCHE BANK AG
                           OR ANY OF THEIR AFFILIATES.

       NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED
           OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY
                      OR BY THE DEPOSITOR, DEUTSCHE BANK AG
                           OR ANY OF THEIR 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 __ 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.

     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. See "Risk Factors-Limited  Liquidity"
herein. The Offered Certificates will not be listed on any securities exchange.

     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

                                  [UNDERWRITER]

                             ________________, 199__


<PAGE>


                                       ii

(cover continued)

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


<PAGE>


                                       iii

(cover continued)

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...............    Mortgage   Pass-Through    Certificates,
                                        Series 199__-__.

Depositor...........................    Deutsche   Mortgage  &  Asset  Receiving
                                        Corporation, a Delaware Corporation. See
                                        "The Depositor" in the  Prospectus.  The
                                        Offered  Certificates are not insured or
                                        guaranteed  by the  Depositor,  Deutsche
                                        Bank AG or any of their affiliates.

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"   herein   and
                                        "Description      of     the     Pooling
                                        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__.

Registration; Denominations.........    The Class A Certificates will be issued,
                                        maintained   and   transferred   on  the
                                        book-entry    records    of    DTC    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.


<PAGE>


                                                               S-2

                                        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.
                                        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").  In the Purchase Agreement,
                                        the   Mortgage   Loan  Seller  has  made
                                        certain  representations  and warranties
                                        to   the    Depositor    regarding   the
                                        characteristics   and   quality  of  the
                                        Mortgage Loans and, as more particularly
                                        described herein, has agreed to cure any
                                        material  breach  thereof or  repurchase
                                        the   affected    Mortgage    Loan.   In
                                        connection  with the  assignment  of its
                                        interests in the  Mortgage  Loans to the
                                        Trustee,  the Depositor will also assign
                                        its rights under the Purchase  Agreement
                                        insofar  as they  relate to or arise out
                                        of   the    Mortgage    Loan    Seller's
                                        representations and warranties regarding
                                        the Mortgage Loans.  See "Description of
                                        the  Mortgage  Pool-Representations  and
                                        Warranties; Repurchases" herein.

                                        Each Mortgage Loan is secured by a first
                                        mortgage  lien on a fee simple estate in
                                        a commercial  property being operated as
                                        a  _________,  _________  or _______ (__
                                        Mortgage Loans which  represent ____% of
                                        the   Initial   Pool   Balance)   or   a
                                        multifamily rental property (__ Mortgage
                                        Loans which represent __% of the Initial
                                        Pool   Balance)   (each,   a  "Mortgaged
                                        Property").  ________  of  the  Mortgage
                                        Loans,  which  represent  _____%  of the
                                        Initial  Pool  Balance,  are  secured by
                                        liens on Mortgaged Properties located in
                                        _______________. The remaining Mortgaged
                                        Properties   are   located    throughout
                                        ___________     other    states.     See
                                        "Description     of     the     Mortgage
                                        Pool-Additional       Mortgage      Loan
                                        Information"  and  "Risk   Factors-Risks
                                        Associated With Multifamily  Properties"
                                        and "-Risks  Associated with ___________
                                        Properties"  and   "Description  of  the
                                        Mortgage  Pool-Additional  Mortgage Loan
                                        Information" herein.  ___________ of the
                                        Mortgage Loans,  which represent ______%
                                        of the Initial Pool Balance, provide for
                                        scheduled  payments of principal  and/or
                                        interest ("Monthly  Payments") to be due
                                        on the  first  day of  each  month;  the
                                        remainder of the Mortgage  Loans provide
                                        for  Monthly  Payments  to be due on the
                                        ____, _____,  _____ or _____ day of each
                                        month  (the date in any month on which a
                                        Monthly  Payment on a  Mortgage  Loan is
                                        first   due,   the  "Due   Date").   The
                                        annualized   rate  at   which   interest
                                        accrues (the "Mortgage Rate") on ____ of
                                        the  Mortgage  Loans (the "ARM  Loans"),
                                        which  represent  _____% of the  Initial
                                        Pool  Balance,  is subject to adjustment
                                        on specified Due Dates


<PAGE>


                                       S-3

                                        (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.

                                        All of the  Mortgage  Loans  provide for
                                        monthly  payments of principal  based on
                                        amortization   schedules   significantly
                                        longer than the remaining  terms of such
                                        Mortgage    Loans,    thereby    leaving
                                        substantial  principal  amounts  due and
                                        payable  (each  such  payment,  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


<PAGE>


                                       S-4

                                        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


<PAGE>


                                       S-5

                                        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,


<PAGE>


                                                               S-6

                                        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",


<PAGE>


                                       S-7

                                        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 (net
                                        of  related   Servicing   Fees)  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 (net of related
                                        Servicing  Fees), 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  "Description of the
                                        Pooling 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


<PAGE>


                                       S-8

                                        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.


<PAGE>


                                       S-9

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 Trust  Fund,  and the
                                        Class R  Certificates  will be the  sole
                                        class  of  "residual  interests"  in the
                                        Trust Fund.

                                        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  to  United  States
                                        Persons 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


<PAGE>


                                      S-10

                                        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>


                                      S-11


                                  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.

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

     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
"Description  of the  Pooling  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


<PAGE>


                                      S-12

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

     [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  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


<PAGE>


                                      S-13

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.

     Book-Entry  Registration.  The  Class  A  Certificates  will  be  initially
represented by one or more certificates registered in the name of Cede & Co., as
the  nominee  for DTC,  and will not be  registered  in the names of the related
holders  of  Certificates  or their  nominees.  As a result,  holders of Class A
Certificates  will  not be  recognized  as  "Certificateholders."  Hence,  those
beneficial owners will be able to exercise the rights of holders of Certificates
only  indirectly  through  DTC and DTC  Participants.  See  "Description  of the
Certificates-General" and "-Book-Entry  Registration" herein and "Description of
the  Certificates-Book-Entry  Registration  and Definitive  Certificates" in the
Prospectus.

                        DESCRIPTION OF THE MORTGAGE POOL

General

     The Trust Fund will consist primarily of ___ conventional, balloon Mortgage
Loans with an Initial Pool Balance of  $_______________.  Each  Mortgage Loan is
evidenced  by a promissory  note (a "Mortgage  Note") and secured by a mortgage,
deed of trust or other similar security instrument (a "Mortgage") that creates a
first mortgage lien on a fee simple estate in a 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 "Description of the Pooling 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


<PAGE>


                                      S-14

     ___ 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.


<PAGE>


                                      S-15




<PAGE>


                                      S-16

                      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 Gross Margins(%)                 ARM Loans        Date Balance          Date Balance
              -------------------------                 ---------        ------------          ------------
<S>                                                  <C>              <C>                   <C>              




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


Weighted Average
Gross Margin: ____%






<PAGE>


                                      S-17

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


<PAGE>


                                      S-18



                 Maximum Annual Mortgage Rates for the ARM Loans
<TABLE>
<CAPTION>
                                                                                              Percent by
                 Range of Maximum                     Number of      Aggregate Cut-off     Aggregate Cut-off
             Annual 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
             Annual 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 minimum
annual Mortgage Rates.


<PAGE>


                                      S-19



                              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
                                 Number of         Aggregate Cut-off     Average Cut-off      Aggregate Cut-off     Weighted Average
      Property Type           Mortgage Loans         Date Balance         Date Balance           Date Balance       Occupancy Rate
      -------------           --------------         ------------         -------------         --------------      --------------
<S>                           <C>                   <C>                   <C>                  <C>                  <C>   
Multifamily...............
[other property
types]....................

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


               Geographic Distribution 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>


<PAGE>


                                      S-20




<PAGE>


                                      S-21

                  Original Term to Stated Maturity (in Months)
<TABLE>
<CAPTION>
                                                  Number of                                       Percent by
               Range of 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 of 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


<PAGE>


                                      S-22


                               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>


                                      S-23

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

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): _____x(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.


<PAGE>


                                      S-24


     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):  _____%





<PAGE>


                                      S-25


                           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):
   -----%






<PAGE>


                                      S-26


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



<PAGE>


                                      S-27

     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


<PAGE>


                                      S-28

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
"Description   of  the  Pooling   Agreements-Representations   and   Warranties;
Repurchases" in the Prospectus.

Changes in Mortgage Pool Characteristics

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

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


                         SERVICING OF THE MORTGAGE LOANS

General

     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]


<PAGE>


                                      S-29

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:



<PAGE>


                                      S-30

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


<PAGE>


                                      S-31

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 "Description of
the Pooling  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]



<PAGE>


                                      S-32

     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


<PAGE>


                                      S-33

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 DTC  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  DTC  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  DTC  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 DTC  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.  The Class A Certificates will be registered as one or more global
Certificates held by Cede & Co., as nominee of DTC. Beneficial interests in such
Certificates will be held by investors through the book-entry facilities of


<PAGE>


                                      S-34

DTC. Except as described below, no Class A Certificate Owner will be entitled to
receive a physical  certificate  representing  its  beneficial  interest in such
Certificates (a "Definitive Class A Certificate").

     Beneficial  ownership  of a Class A  Certificate  will be  recorded  on the
records of the brokerage  firm,  bank,  thrift  institution  or other  financial
intermediary (each, a "Financial Intermediary") that maintains the related Class
A  Certificate  Owner's  account  for  such  purpose.  In  turn,  the  Financial
Intermediary's  ownership  of such Class A  Certificate  will be recorded on the
records of DTC (or of a participating  firm that acts as agent for the Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the related  Class A Certificate  Owner's  Financial  Intermediary  is not a DTC
Participant).  Therefore, the related Class A Certificate Owner must rely on the
foregoing  procedures  to  evidence  its  beneficial  ownership  of  a  Class  A
Certificate.  Beneficial  ownership  of  a  Class  A  Certificate  may  only  be
transferred by compliance  with the procedures of such Financial  Intermediaries
and DTC  Participants.  Arrangements  may be made for clearance  and  settlement
through the Euroclear System and CEDEL, S.A., if they are DTC Participants.

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

     Distributions  of principal of and interest on the Book-Entry  Certificates
will be made on each  Distribution  Date  by the  Trustee  to DTC.  DTC  will be
responsible  for  crediting  the amount of such  payments to the accounts of the
applicable DTC Participants in accordance with DTC's normal procedures. Each DTC
Participant  will be  responsible  for  disbursing  such payments to the Class A
Certificate  Owners that it represents  and to each Financial  Intermediary  for
which it acts as agent. Each such Financial Intermediary will be responsible for
disbursing funds to the Class A Certificate Owners that it represents.

     Under a book-entry  format,  Class A Certificate Owners may experience some
delay in their receipt of payments, since such payments will be forwarded by the
Trustee to DTC. Because DTC can only act on behalf of Financial  Intermediaries,
the ability of a Class A Certificate Owner to pledge to persons or entities that
do not  participate  in the DTC system,  or otherwise take actions in respect of
such  Class  A  Certificates,  may  be  limited  due  to the  lack  of  physical
certificates for such Class A Certificates. In addition, issuance of the Class A
Certificates in book-entry form may reduce the liquidity of such Certificates in
the  secondary  market since  certain  potential  investors  may be unwilling to
purchase Certificates for which they cannot obtain physical certificates.

     DTC has  advised  the  Depositor  and the  Trustee  that,  unless and until
Definitive Class A Certificates  are issued,  DTC will take any action permitted
to be taken by a  Certificateholder  under the Pooling and  Servicing  Agreement
only  at  the  direction  of one  or  more  Financial  Intermediaries  to  whose
depository  accounts  the  Class A  Certificates  are  credited.  DTC  may  take
conflicting  actions  with respect to other Class A  Certificates  to the extent
that such actions are taken on behalf of Financial Intermediaries whose holdings
include such Class A Certificates.

     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, DTC
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,


<PAGE>


                                      S-35

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  Proceeds,   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 "Description of the Pooling  Agreements-Certificate
     Account" in the Prospectus.

     The "Due Period" for each  Distribution Date will be the period that begins
on the [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"


<PAGE>


                                      S-36

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.


<PAGE>


                                      S-37


     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


<PAGE>


                                      S-38

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 Proceeds, 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.


<PAGE>


                                      S-39


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  "Description of the Pooling  Agreements - Certain  Matters  Regarding the
Trustee" in the Prospectus,  certain  reimbursements  to the Master Servicer and
the  Depositor  as  described  under  "Description  of the Pooling  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.



<PAGE>


                                      S-40

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 Proceeds,
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  "Description  of the
Pooling 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.



<PAGE>


                                      S-41

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 "Description
of the Pooling  Agreements-Evidence as to Compliance" in the Prospectus, (d) all
accountants'  reports  delivered  to the  Trustee  since  the  Delivery  Date as
described  under   "Description  of  the  Pooling   Agreements-Evidence   as  to
Compliance" in the Prospectus,  (e) the most recent property  inspection  report
prepared by or on behalf of the 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 DTC
Participants.  Conveyance  of  notices  and other  communications  by DTC to DTC
Participants,  by DTC  Participants  to  Financial  Intermediaries  and  Class A
Certificate  Owners,  and by  Financial  Intermediaries  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.



<PAGE>


                                      S-42

     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  "Description  of the  Pooling
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.




<PAGE>


                                      S-43

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  "Description of the Pooling  Agreements-the
Trustee", "-Duties of the Trustee", "-Certain Matters Regarding the Trustee" and
"-Resignation and Removal of the Trustee" in the Prospectus.

                        YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

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

     Pass-Through  Rate.  The  Pass-Through  Rate  applicable  to 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    "Description   of   the   Pooling
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


<PAGE>


                                      S-44

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


<PAGE>


                                      S-45

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 Proceeds, 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


<PAGE>


                                      S-46

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, 1997........................................... 
_________ 25, 1998...........................................
_________ 25, 1999...........................................
_________ 25, 2000...........................................
_________ 25, 2001...........................................
_________ 25, 2002...........................................
_________ 25, 2003...........................................
_________ 25, 2004...........................................
_________ 25, 2005...........................................
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, 1997.......................................
_________ 25, 1998.......................................
_________ 25, 1999.......................................
_________ 25, 2000.......................................
_________ 25, 2001.......................................
_________ 25, 2002.......................................
_________ 25, 2003.......................................
_________ 25, 2004.......................................
_________ 25, 2005.......................................
Weighted Average Life (years)(A).........................
</TABLE>




<PAGE>


                                      S-47

- ----------
(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>          <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.



<PAGE>


                                      S-48

     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,  Thacher  Proffitt & Wood,
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.



<PAGE>


                                      S-49

     The  Offered  Certificates  will be treated as  "qualifying  real  property
loans"  within the meaning of Section  593(d) of the Code,  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 860(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 "Description of the Pooling  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:  (i)  thrift  institutions  holding  residual  interests  having
"significant value" and (ii) the transfer of "noneconomic" residual interests to
United  States  persons.  Pursuant to the Pooling and Servicing  Agreement,  the
Class R Certificates  may not be transferred to non-United  States persons.  See
"Certain  Federal Income Tax  Consequences--REMICS--Taxation  of Owners of REMIC
Residual Certificates" in the Prospectus.

     The REMIC  Regulations  provide for the determination of whether a residual
interest has "significant  value" for purposes of applying the rules relating to
"excess  inclusions"  with  respect to  residual  interests.  Based on the REMIC
Regulations,  the  Class R  Certificates  do not  have  significant  value  and,
accordingly,  thrift  institutions  and their  affiliates will be prevented from
using their unrelated losses or loss carryovers to offset any excess  inclusions
with  respect to the Class R  Certificates,  which will be in an amount equal to
all or virtually all of the taxable income  includable by holders of the Class R
Certificates.  See "Certain Federal Income Tax  Consequences-REMICs-Taxation  of
Owners of REMIC Residual Certificates-Excess Inclusions" in the Prospectus.

     The REMIC  Regulations  also  provide  that a transfer  to a United  States
person of "noneconomic"  residual  interests will be disregarded for all federal
income tax purposes, and that 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


<PAGE>


                                      S-50

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.



<PAGE>


                                      S-51

     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  Underwriter  by  ________________.  Certain  federal income tax matters and
other matters will be passed upon for the Depositor by Thacher Proffitt & Wood.

                                     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


<PAGE>


                                      S-52

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  [Underwriter]  an  individual
prohibited  transaction  exemption,  Prohibited Transaction Exemption _____ (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) [Underwriter], (b) any person directly or indirectly, through one or
more  intermediaries,  controlling,  controlled by or under common  control with
[Underwriter], 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  Corporation  ("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


<PAGE>


                                      S-53

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)


<PAGE>


                                      S-54

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 t 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........................
Description of the Pooling 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..................................




                       DEUTSCHE MORTGAGE & ASSET RECEIVING
                                   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]
                                                  
                                                  
                                                  
                                                  
                             Dated __________, 199_
                                                  
                                                  



<PAGE>

                                                          
                                                          
                                                          
                                                          
 Rating.................................................  
 Index of Principal Definitions.........................  
                                                          
                                                          
<PAGE>

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



<PAGE>


                         INDEX OF PRINCIPAL DEFINITIONS

30/360 basis      ..........................................................S-34
Accrued Certificate Interest................................................S-35
Advance           .....................................................S-6, S-37
ARM Loans         ...........................................................S-2
Available Distribution Amount...............................................S-33
Balloon Payment   ...........................................................S-3
CEDEL             ..........................................................S-13
Certificate Balance...........................................................ii
Certificate Registrar.......................................................S-31
Certificates      .............................................................i
Class             .............................................................i
Class A Certificate Owner....................................................S-2
Class B Available Distribution Amount........................................S-5
Class S Certificates.........................................................iii
Collateral Support Deficit.............................................S-8, S-37
Constant Prepayment Rate....................................................S-42
CPR               ..........................................................S-42
Cut-off Date      ............................................................ii
Cut-off Date Balance........................................................S-13
Debt Service Coverage Ratio.................................................S-21
Definitive Class A Certificate.........................................S-2, S-31
Delivery Date     ............................................................ii
Depositor         ...........................................................S-1
Determination Date..........................................................S-33
Distributable Certificate Interest..........................................S-35
Distributable Principal.....................................................S-35
Distribution Date ......................................................ii, S-32
Distribution Date Statement.................................................S-38
Due Date          ...........................................................S-2
Due Period        ..........................................................S-33
Effective Net Mortgage Rate.................................................S-34
ERISA             ..........................................................S-10
ERISA Considerations........................................................S-49
Euroclear         ..........................................................S-13
Financial Intermediary......................................................S-31
Fixed Rate Loans  ...........................................................S-3
Form 8-K          ..........................................................S-26
Gross Margin      ...........................................................S-3
Index             ...........................................................S-3
Initial Pool Balance..........................................................ii
Interest Rate Adjustment Date................................................S-2
LTV Ratio         ..........................................................S-22
Master Servicer   ...........................................................S-1
Master Servicing Fee........................................................S-28
Monthly Payments  ...........................................................S-2
Mortgage          ..........................................................S-13
Mortgage Loan Seller.........................................................S-1
Mortgage Loans    ............................................................ii
Mortgage Note     ..........................................................S-13
Mortgage Pool     ............................................................ii
Mortgage Rate     ...........................................................S-2
Mortgaged Property.....................................................S-2, S-13
Net Aggregate Prepayment Interest Shortfall.................................S-35
Net Mortgage Rate ...........................................................S-4
Net Operating Income........................................................S-21
Nonrecoverable Advance......................................................S-38
Offered Certificates.....................................................i, S-31
Ownership Percentage........................................................S-35
Pass-Through Rate ............................................................ii
Payment Adjustment Date......................................................S-3
Percentage Interest.........................................................S-31
Plan              ..........................................................S-49
Pooling and Servicing Agreement..............................................S-3
Prepayment Interest Excess..................................................S-29
Prepayment Premiums.........................................................S-14
Purchase Agreement...........................................................S-2
Purchase Price    ..........................................................S-25
Reimbursement Rate..........................................................S-38
Related Proceeds  ..........................................................S-37
REMIC Administrator..........................................................S-1
REMIC Regular Certificates....................................................ii
REO Loan          ..........................................................S-36
REO Property      ....................................................S-27, S-30
Senior Certificates......................................................i, S-30
Servicing Fees    ..........................................................S-28
Special Servicer  ...........................................................S-1
Special Servicing Fee.......................................................S-28
Specially Serviced Mortgage Assets..........................................S-27
Specially Serviced Mortgage Loans...........................................S-27
Stated Principal Balance....................................................S-36
Trust Fund        ............................................................ii
Trustee           ...........................................................S-1
Underwriter       .......................................................i, S-47
Underwriting Agreement......................................................S-47
Voting Rights     ..........................................................S-39
Workout Fee       ..........................................................S-28


<PAGE>


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

                   SUBJECT TO COMPLETION, DATED _______, 199_



                                         [Version 2 - Health Care Concentration]


PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________, 199_)

                           $__________________________

                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                                    Depositor

               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, DEUTSCHE BANK AG
                           OR ANY OF THEIR AFFILIATES.

       NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED
           OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY
                      OR BY THE DEPOSITOR, DEUTSCHE BANK AG
                           OR ANY OF THEIR 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 __ 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.

     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. See "Risk Factors-Limited  Liquidity"
herein. The Offered Certificates will not be listed on any securities exchange.

     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

                                  [UNDERWRITER]

                             ________________, 199__


<PAGE>


                                       ii

(cover continued)

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"). Each Mortgage Loan is
secured  by a  first  mortgage  lien on a fee  simple  estate  in real  property
operated  as a Health  Care-Related  Facility  (as  defined in the  Prospectus),
retail  property,   office  building  or  multifamily  rental  property.  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.


<PAGE>


                                       iii


(cover continued)

     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 ...............   Mortgage   Pass-Through    Certificates,
                                        Series 199__-__.

Depositor ...........................   Deutsche   Mortgage  &  Asset  Receiving
                                        Corporation, a Delaware Corporation. See
                                        "The Depositor" in the  Prospectus.  The
                                        Offered  Certificates are not insured or
                                        guaranteed  by the  Depositor,  Deutsche
                                        Bank AG or any of their affiliates.

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"   herein   and
                                        "Description      of     the     Pooling
                                        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__.

Registration; Denominations .........   The Class A Certificates will be issued,
                                        maintained   and   transferred   on  the
                                        book-entry    records    of    DTC    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.

                                        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


<PAGE>


                                       S-2

                                        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.

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").  In the Purchase Agreement,
                                        the   Mortgage   Loan  Seller  has  made
                                        certain  representations  and warranties
                                        to   the    Depositor    regarding   the
                                        characteristics   and   quality  of  the
                                        Mortgage Loans and, as more particularly
                                        described herein, has agreed to cure any
                                        material  breach  thereof or  repurchase
                                        the   affected    Mortgage    Loan.   In
                                        connection  with the  assignment  of its
                                        interests in the  Mortgage  Loans to the
                                        Trustee,  the Depositor will also assign
                                        its rights under the Purchase  Agreement
                                        insofar  as they  relate to or arise out
                                        of   the    Mortgage    Loan    Seller's
                                        representations and warranties regarding
                                        the Mortgage Loans.  See "Description of
                                        the  Mortgage  Pool-Representations  and
                                        Warranties; Repurchases" herein.

                                        Each Mortgage Loan is secured by a first
                                        mortgage  lien on a fee simple estate in
                                        real property (as to such Mortgage Loan,
                                        the "Mortgaged  Property") operated as a
                                        Health    Care-Related    Facility   (__
                                        Mortgage Loans which  represent ____% of
                                        the  Initial  Pool  Balance),  a  retail
                                        property   (__   Mortgage   Loans  which
                                        represent   ___%  of  the  Initial  Pool
                                        Balance),   an   office   building   (__
                                        Mortgage Loans which  represent ____% of
                                        the   Initial   Pool   Balance)   or   a
                                        multifamily rental property (__ Mortgage
                                        Loans which represent __% of the Initial
                                        Pool Balance).  ________ of the Mortgage
                                        Loans,  which  represent  _____%  of the
                                        Initial  Pool  Balance,  are  secured by
                                        liens on Mortgaged Properties located in
                                        _______________. The remaining Mortgaged
                                        Properties   are   located    throughout
                                        ___________     other    states.     See
                                        "Description     of     the     Mortgage
                                        Pool-Additional       Mortgage      Loan
                                        Information"  and  "Risk   Factors-Risks
                                        Associated With Multifamily  Properties"
                                        and "-Risks  Associated with ___________
                                        Properties"  and   "Description  of  the
                                        Mortgage  Pool-Additional  Mortgage Loan
                                        Information" herein.  ___________ of the
                                        Mortgage Loans,  which represent ______%
                                        of the Initial Pool Balance, provide for
                                        scheduled  payments of principal  and/or
                                        interest ("Monthly  Payments") to be due
                                        on the  first  day of  each  month;  the
                                        remainder of the Mortgage  Loans provide
                                        for  Monthly  Payments  to be due on the
                                        ____, _____,  _____ or _____ day of each
                                        month  (the date in any month on which a
                                        Monthly  Payment on a  Mortgage  Loan is
                                        first   due,   the  "Due   Date").   The
                                        annualized   rate  at   which   interest
                                        accrues (the "Mortgage Rate") on ____ of
                                        the  Mortgage  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

<PAGE>


                                       S-3

                                        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.

                                        All of the  Mortgage  Loans  provide for
                                        monthly  payments of principal  based on
                                        amortization   schedules   significantly
                                        longer than the remaining  terms of such
                                        Mortgage    Loans,    thereby    leaving
                                        substantial  principal  amounts  due and
                                        payable  (each  such  payment,  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


<PAGE>


                                       S-4

                                        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

<PAGE>


                                       S-5

                                        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


<PAGE>


                                       S-6

                                        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 (net
                                        of  related   Servicing   Fees)  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


<PAGE>


                                       S-7

                                        or   otherwise,   only   of   delinquent
                                        interest   (net  of  related   Servicing
                                        Fees),    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  "Description of the
                                        Pooling 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.


<PAGE>


                                       S-8

                                        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 Trust  Fund,  and the
                                        Class R  Certificates  will be the  sole
                                        class  of  "residual  interests"  in the
                                        Trust Fund.



<PAGE>


                                       S-9

                                        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  to  United  States
                                        Persons 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


<PAGE>


                                      S-10

                                        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>


                                      S-11

                                  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.

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

     Certain Yield  Considerations.  The yield on any Offered  Certificate  will
depend on (a) the price at which such  Certificate  is  purchased by an investor
and (b) the rate,  timing and amount of distributions on such  Certificate.  The
rate,  timing and amount of  distributions on any Offered  Certificate  will, in
turn,  depend  on,  among  other  things,  (w) the  Pass-Through  Rate  for such
Certificate,  (x) the rate and timing of principal payments (including principal
prepayments)  and other  principal  collections on or in respect of the Mortgage
Loans and the extent to which such amounts are to be applied or otherwise result
in a reduction of the Certificate  Balance [or Notional  Amount] of the Class of
Certificates  to which  such  Certificates  belongs,  (y) the rate,  timing  and
severity  of losses on or in  respect  of the  Mortgage  Loans and the extent to
which such losses result in a reduction of the Certificate  Balance [or Notional
Amount] of the Class of Certificates to which such Certificate  belongs, and (z)
the timing and severity of any Net Aggregate  Prepayment Interest Shortfalls and
the  extent  to  which  such  shortfalls  are  allocated  in  reduction  of  the
Distributable Certificate Interest payable on the Class of Certificates to which
such Certificate  belongs. It is impossible to predict with certainty any of the
factors described in the preceding sentence. Accordingly,  investors may find it
difficult  to analyze  the effect that such  factors  might have on the yield to
maturity  of any Class of Offered  Certificates.  [The yield to  maturity of the
Class S  Certificates  will be  highly  sensitive  to the  rate  and  timing  of
principal   payments   (including  by  reason  of   prepayments,   defaults  and
liquidations) on or in respect of the Mortgage Loans, and investors in the Class
S Certificates  should fully consider the associated  risks,  including the risk
that an  extremely  rapid rate of  amortization  and  prepayment  of the related
Notional  Amount could  result in the failure of such  investors to recoup their
initial  investments.]  See "Description of the Mortgage Pool",  "Description of
the Certificates--Distributions" and "--Subordination;  Allocation of Collateral
Support Deficit" and "Yield and Maturity Considerations" herein. See also "Yield
and Maturity Considerations" in the Prospectus.

     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
"Description  of the  Pooling  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.

<PAGE>


                                      S-12


     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 Health Care-Related Facilities. Certain types of Health
Care-Related   Facilities   (including   nursing  homes)  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 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 the  Mortgage  Loans  secured  thereby,  could be
adversely affected.

     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

<PAGE>


                                      S-13

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.  Moreover,  where  licenses or other  governmental
approvals  are  necessary,  such are  generally  personal to the operator of the
facility. Accordingly, in the event of foreclosure of a defaulted Mortgage Loan,
the  purchaser  at  foreclosure  would  generally  not  be  entitled  to  obtain
governmental  reimbursement  payments  relating  to  services  furnished  at the
facility  prior to  foreclosure,  and might be required to obtain new government
operating licenses or approvals.

     Risks  Particular  to Retail  Properties.  In addition  to risks  generally
associated with income producing real estate, mortgage loans secured by liens on
retail properties can also be adversely affected by changes in consumer spending
patterns,  local  competitive  conditions (such as the supply of retail space or
the existence or construction of new competitive  shopping  centers),  growth of
alternative  forms of retailing (such as direct mail and video shopping networks
which need little or no retail space) and the public perception of the safety of
customers  at shopping  centers.  In addition,  significant  tenants at a retail
property  play an important  part in  generating  customer  traffic and making a
retail property a desirable location for other tenants at such property.

     A retail  property may also be adversely  affected if a significant  tenant
ceases  operations at such  location  (which may occur on account of a voluntary
decision not to renew a lease,  bankruptcy or  insolvency  of such tenant,  such
tenant's general cessation of business activities or for other reasons). Certain
tenants at retail  properties  may be entitled to  terminate  their leases if an
anchor tenant ceases operations at such property. In such cases, there can be no
assurance  that any such anchor  tenants  will  continue to occupy  space in the
related shopping centers.

     Risks Particular to Office  Properties.  Mortgage loans secured by liens on
office  properties can be adversely  affected by local  competitive  conditions,
including the overall  supply of office space and the  existence of  competitive
buildings.  For example,  office  buildings that are not equipped to accommodate
the needs of modern  businesses may become  functionally  obsolete and unable to
attract tenants. Similarly, a property will likely suffer if prospective tenants
consider  it  less  attractive,   or  less  well-located,   than  nearby  office
properties.  Accordingly,  office  properties  generally require their owners to
expend significant sums to pay for capital improvements and tenant improvements,
as well as costs related to re-leasing space.

     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.
Certain of the Mortgaged Properties may be subject to rent stabilization or rent
control laws. 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  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.



<PAGE>


                                      S-14

     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.

     Book-Entry  Registration.  The  Class  A  Certificates  will  be  initially
represented by one or more certificates registered in the name of Cede & Co., as
the  nominee  for DTC,  and will not be  registered  in the names of the related
holders  of  Certificates  or their  nominees.  As a result,  holders of Class A
Certificates  will  not be  recognized  as  "Certificateholders."  Hence,  those
beneficial owners will be able to exercise the rights of holders of Certificates
only  indirectly  through  DTC and DTC  Participants.  See  "Description  of the
Certificates-General" and "-Book-Entry  Registration" herein and "Description of
the  Certificates-Book-Entry  Registration  and Definitive  Certificates" in the
Prospectus.


                        DESCRIPTION OF THE MORTGAGE POOL

General

     The Trust Fund will consist primarily of ___ conventional, balloon Mortgage
Loans with an Initial Pool Balance of  $_______________.  Each  Mortgage Loan is
evidenced  by a promissory  note (a "Mortgage  Note") and secured by a mortgage,
deed of trust or other similar security instrument (a "Mortgage") that creates a
first  mortgage  lien on a fee  simple  estate in real  property  (a  "Mortgaged
Property") operated as a Health  Care-Related  Facility,  a retail property,  an
office  building  or a  multifamily  rental  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 "Description of the Pooling Agreements-Assignment of Mortgage
Loans;  Repurchases"  in the  Prospectus.  For purposes of the  Prospectus,  the
Mortgage Loan Seller constitutes a "Mortgage Asset Seller".



<PAGE>


                                      S-15

     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


<PAGE>


                                      S-16


     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.



<PAGE>


                                      S-17
<TABLE>

                      Mortgage Rates as of the Cut-off Date
<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 .......................................
                                                    ==============   ===================   ====================

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

</TABLE>


<TABLE>

                         Gross Margins for the ARM Loans
<CAPTION>

                                                                                                Percent by
                                                        Number of      Aggregate Cut-off     Aggregate Cut-off
              Range of Gross Margins(%)                 ARM Loans        Date Balance          Date Balance
              -------------------------                 ---------        ------------          ------------

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




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

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




Weighted Average
Gross Margin: ____%


</TABLE>




<PAGE>


                                      S-18
<TABLE>

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

                                                      Monthly
                                 Mortgage Rate        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>                   <C>




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


<TABLE>


                Maximum Lifetime Mortgage Rates for the ARM Loans

<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 .....................................
                                                  ==============   ==================   ===================


                                                   

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

</TABLE>


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

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


<TABLE>

                Minimum Lifetime Mortgage Rates for the ARM Loans
<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 .....................................
                                                   ==============   ==================   ===================


                                                   

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

</TABLE>


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

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


<PAGE>


                                      S-19
<TABLE>



                 Maximum Annual Mortgage Rates for the ARM Loans
<CAPTION>

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



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


                                                   

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

</TABLE>


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

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


<TABLE>


                 Minimum Annual Mortgage Rates for the ARM Loans
<CAPTION>

                                                                                              Percent by
                 Range of Minimum                     Number of      Aggregate Cut-off     Aggregate Cut-off
             Annual Mortgage Rates(%)                 ARM Loans        Date Balance          Date Balance
             ------------------------                 ---------        ------------          ------------
<S>                                                <C>              <C>                   <C>



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


                                                   

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

</TABLE>


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

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

<PAGE>


                                      S-20
<TABLE>

                                                        Cut-off Date Balances
<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 .....................................
                                                   ==============   ==================   ===================


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

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

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

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

</TABLE>

<TABLE>

                          Types of Mortgaged Properties
<CAPTION>

                                                                                                                      Percent by
                                                            Number of              Aggregate Cut-off Date          Aggregate Cut-off
                  Property Type                           Mortgage Loans                  Balance                    Date Balance
                  -------------                           --------------                  -------                   -------------
<S>                                                     <C>                        <C>                             <C>    
Multifamily ..................................
Retail .......................................
Office .......................................
Health Care-Related Facility .................
[other property types] .......................

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


</TABLE>


<PAGE>


                                      S-21



               Geographic Distribution 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 of Original                  Mortgage           Aggregate Cut-off         Aggregate Cut-off
               Terms (in Months)                   Loans              Date Balance              Date Balance
               -----------------                   -----              ------------              ------------

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






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


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

</TABLE>



<PAGE>


                                      S-22

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

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






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



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
</TABLE>




<PAGE>


                                      S-23


                               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>


                                      S-24

     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.

<TABLE>

                         Debt Service Coverage Ratios(A)
<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) .............  --------------   ---------------------------   -------------------
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): _____x(E)
</TABLE>

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

(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.



<PAGE>


                                      S-25

     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.

<TABLE>

                            LTV Ratios at Origination
<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 .........................
                                      ==============   ===========================   ===================



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

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

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

</TABLE>




<PAGE>


                                      S-26
<TABLE>

                           LTV Ratios at Cut-off Date
<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 .........................
                                      ==============   ===========================   ===================



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):
   _____%


</TABLE>




<PAGE>


                                      S-27
<TABLE>

                                 Occupancy Rates
<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 .........................
                                      ==============   ===========================   ===================



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

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

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

</TABLE>


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

(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.

<TABLE>


            Prepayment Restrictions in Effect as of the Cut-off Date
<CAPTION>
                                                                                              Weighted Averages
                                                % by      Cum.      ----------------------------------------------------------------
                                  Aggregate   Aggregate   % of                                                            Indicative
                                   Cut-off    Cut-off    Initial                 Stated      Remaining                      Cut-off
    Prepayment         Number       Date        Date      Pool      Mortgage    Remaining      Amort.            Implied     Date
   Restrictions       of Loans     Balance     Balance   Balance      Rate      Term (Mo.)   Term (Mo.)   DSCR    DSCR       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.



<PAGE>


                                      S-28

     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,

<PAGE>


                                      S-29

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 "Description of the Pooling  Agreements-Representations
and Warranties; Repurchases" in the Prospectus.

Changes in Mortgage Pool Characteristics

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

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


                         SERVICING OF THE MORTGAGE LOANS

General

     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


<PAGE>


                                      S-30

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.


<PAGE>


                                      S-31


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.


     

<PAGE>


                                      S-32

     [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   "Description   of  the   Pooling
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.

     

<PAGE>


                                      S-33


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.

     

<PAGE>


                                      S-34

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 DTC  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  DTC  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  DTC  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 DTC  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.  The Class A Certificates will be registered as one or more global
Certificates held by Cede & Co., as nominee of DTC. Beneficial interests in such
Certificates will be held by investors through the book-entry facilities of DTC.
Except as  described  below,  no Class A  Certificate  Owner will be entitled to
receive a physical  certificate  representing  its  beneficial  interest in such
Certificates (a "Definitive Class A Certificate").

     Beneficial  ownership  of a Class A  Certificate  will be  recorded  on the
records of the brokerage  firm,  bank,  thrift  institution  or other  financial
intermediary (each, a "Financial Intermediary") that maintains the related Class
A  Certificate  Owner's  account  for  such  purpose.  In  turn,  the  Financial
Intermediary's  ownership  of such Class A  Certificate  will be recorded on the
records of DTC (or of a participating  firm that acts as agent for the Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the related  Class A Certificate  Owner's  Financial  Intermediary  is not a DTC
Participant).  Therefore, the related Class A Certificate Owner must rely on the
foregoing  procedures  to  evidence  its  beneficial  ownership  of  a  Class  A
Certificate. Beneficial ownership of a Class A Certificate may only be

     

<PAGE>


                                      S-35

transferred by compliance  with the procedures of such Financial  Intermediaries
and DTC  Participants.  Arrangements  may be made for clearance  and  settlement
through the Euroclear System and CEDEL, S.A., if they are DTC Participants.

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

     Distributions  of principal of and interest on the Book-Entry  Certificates
will be made on each  Distribution  Date  by the  Trustee  to DTC.  DTC  will be
responsible  for  crediting  the amount of such  payments to the accounts of the
applicable DTC Participants in accordance with DTC's normal procedures. Each DTC
Participant  will be  responsible  for  disbursing  such payments to the Class A
Certificate  Owners that it represents  and to each Financial  Intermediary  for
which it acts as agent. Each such Financial Intermediary will be responsible for
disbursing funds to the Class A Certificate Owners that it represents.

     Under a book-entry  format,  Class A Certificate Owners may experience some
delay in their receipt of payments, since such payments will be forwarded by the
Trustee to DTC. Because DTC can only act on behalf of Financial  Intermediaries,
the ability of a Class A Certificate Owner to pledge to persons or entities that
do not  participate  in the DTC system,  or otherwise take actions in respect of
such  Class  A  Certificates,  may  be  limited  due  to the  lack  of  physical
certificates for such Class A Certificates. In addition, issuance of the Class A
Certificates in book-entry form may reduce the liquidity of such Certificates in
the  secondary  market since  certain  potential  investors  may be unwilling to
purchase Certificates for which they cannot obtain physical certificates.

     DTC has  advised  the  Depositor  and the  Trustee  that,  unless and until
Definitive Class A Certificates  are issued,  DTC will take any action permitted
to be taken by a  Certificateholder  under the Pooling and  Servicing  Agreement
only  at  the  direction  of one  or  more  Financial  Intermediaries  to  whose
depository  accounts  the  Class A  Certificates  are  credited.  DTC  may  take
conflicting  actions  with respect to other Class A  Certificates  to the extent
that such actions are taken on behalf of Financial Intermediaries whose holdings
include such Class A Certificates.

     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, DTC
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

     

<PAGE>


                                      S-36

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  Proceeds,  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 "Description of the Pooling  Agreements-Certificate
     Account" in the Prospectus.

     The "Due Period" for each  Distribution Date will be the period that begins
on the [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

     

<PAGE>


                                      S-37

          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,

     

<PAGE>


                                      S-38

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 Proceeds, 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".

     

<PAGE>


                                      S-39


     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.


     

<PAGE>


                                      S-40

     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  "Description of the Pooling  Agreements - Certain  Matters  Regarding the
Trustee" in the Prospectus,  certain  reimbursements  to the Master Servicer and
the  Depositor  as  described  under  "Description  of the Pooling  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

     

<PAGE>


                                      S-41

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 Proceeds,
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  "Description  of the
Pooling 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 "Description
of the Pooling  Agreements-Evidence as to Compliance" in the Prospectus, (d) all
accountants'  reports  delivered  to the  Trustee  since  the  Delivery  Date as
described  under   "Description  of  the  Pooling   Agreements-Evidence   as  to
Compliance" in the Prospectus,  (e) the most recent property  inspection  report
prepared by or on behalf of the 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

     

<PAGE>


                                      S-42

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 DTC
Participants.  Conveyance  of  notices  and other  communications  by DTC to DTC
Participants,  by DTC  Participants  to  Financial  Intermediaries  and  Class A
Certificate  Owners,  and by  Financial  Intermediaries  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  "Description  of the  Pooling
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

     

<PAGE>


                                      S-43

responsible   for  the   administration   of  the  Trust  Fund  are  located  at
_____________________________.  See  "Description of the Pooling  Agreements-the
Trustee", "-Duties of the Trustee", "-Certain Matters Regarding the Trustee" and
"-Resignation and Removal of the Trustee" in the Prospectus.


                        YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

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

     Pass-Through  Rate.  The  Pass-Through  Rate  applicable  to 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    "Description   of   the   Pooling
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.

     

<PAGE>


                                      S-44


     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,
retail shopping space, office space or beds in a Health  Care-Related  Facility,
as the case may be, 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).


     

<PAGE>


                                      S-45

     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 Proceeds, 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

     

<PAGE>


                                      S-46

the  initial  Certificate  Balance  of the Class A  Certificates  that  would be
outstanding after each of the dates shown at the indicated CPRs.

<TABLE>

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

Date                                                            0%           %          %          %           %
- ----                                                            --          --         --         --          --
<S>                                                            <C>        <C>        <C>         <C>        <C>  
Delivery Date ...........................................      100.0      100.0      100.0       100.0      100.0
_________ 25, 1997 ......................................
_________ 25, 1998 ......................................
_________ 25, 1999 ......................................
_________ 25, 2000 ......................................
_________ 25, 2001 ......................................
_________ 25, 2002 ......................................
_________ 25, 2003 ......................................
_________ 25, 2004 ......................................
_________ 25, 2005 ......................................
Weighted Average Life (years)(A) ........................

</TABLE>

- ----

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

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

<TABLE>

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

Date                                                            0%           %          %          %           %
- ----                                                            --          --         --         --          --
<S>                                                            <C>        <C>        <C>         <C>        <C>  
Delivery Date ...........................................      100.0      100.0      100.0       100.0      100.0
_________ 25, 1997 ......................................
_________ 25, 1998 ......................................
_________ 25, 1999 ......................................
_________ 25, 2000 ......................................
_________ 25, 2001 ......................................
_________ 25, 2002 ......................................
_________ 25, 2003 ......................................
_________ 25, 2004 ......................................
_________ 25, 2005 ......................................
Weighted Average Life (years)(A) ........................

</TABLE>

     

<PAGE>


                                      S-47

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

(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.

<TABLE>

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

Assumed Purchase Price                                 0%            %            %            %            %            %
- ----------------------                                 --           --           --           --           --           --
<S>                                                   <C>          <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

     

<PAGE>


                                      S-48

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,  Thacher  Proffitt & Wood,
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  "qualifying  real  property
loans"  within the meaning of Section  593(d) of the Code,  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

     

<PAGE>


                                      S-49

described  in  Section   856(c)(3)(B)  of  the  Code.   Moreover,   the  Offered
Certificates  will be  "qualified  mortgages"  within  the  meaning  of  Section
860(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 "Description of the Pooling  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:  (i)  thrift  institutions  holding  residual  interests  having
"significant value" and (ii) the transfer of "noneconomic" residual interests to
United  States  persons.  Pursuant to the Pooling and Servicing  Agreement,  the
Class R Certificates  may not be transferred to non-United  States persons.  See
"Certain  Federal Income Tax  Consequences--REMICS--Taxation  of Owners of REMIC
Residual Certificates" in the Prospectus.

     The REMIC  Regulations  provide for the determination of whether a residual
interest has "significant  value" for purposes of applying the rules relating to
"excess  inclusions"  with  respect to  residual  interests.  Based on the REMIC
Regulations,  the  Class R  Certificates  do not  have  significant  value  and,
accordingly,  thrift  institutions  and their  affiliates will be prevented from
using their unrelated losses or loss carryovers to offset any excess  inclusions
with  respect to the Class R  Certificates,  which will be in an amount equal to
all or virtually all of the taxable income  includable by holders of the Class R
Certificates.  See "Certain Federal Income Tax  Consequences-REMICs-Taxation  of
Owners of REMIC Residual Certificates-Excess Inclusions" in the Prospectus.

     The REMIC  Regulations  also  provide  that a transfer  to a United  States
person of "noneconomic"  residual  interests will be disregarded for all federal
income tax purposes, and that 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

     

<PAGE>


                                      S-50

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

     

<PAGE>


                                      S-51

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  Underwriter  by  ________________.  Certain  federal income tax matters and
other matters will be passed upon for the Depositor by Thacher Proffitt & Wood.


                                     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



<PAGE>


                                      S-52

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  [Underwriter]  an  individual
prohibited  transaction  exemption,  Prohibited Transaction Exemption _____ (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) [Underwriter], (b) any person directly or indirectly, through one or
more  intermediaries,  controlling,  controlled by or under common  control with
[Underwriter], 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  Corporation  ("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

     

<PAGE>


                                      S-53

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.


     

<PAGE>


                                      S-54

     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 .......................
Description of the Pooling 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 ........................


                       DEUTSCHE MORTGAGE & ASSET RECEIVING
                                   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]
                                                            
                                                            
                                                            
                                                            
                             Dated __________, 199_
                                                            
     

<PAGE>



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




<PAGE>


                         INDEX OF PRINCIPAL DEFINITIONS

30/360 basis ...............................................................S-38
Accrued Certificate Interest ...............................................S-38
Advance ...............................................................S-6, S-40
ARM Loans ...................................................................S-2
Available Distribution Amount ..............................................S-36
Balloon Payment .............................................................S-3
CEDEL ......................................................................S-14
Certificate Balance ..........................................................ii
Certificate Registrar ......................................................S-34
Certificates ..................................................................i
Class .........................................................................i
Class A Certificate Owner ...................................................S-1
Class B Available Distribution Amount .......................................S-5
Class S Certificates ........................................................iii
Collateral Support Deficit ............................................S-8, S-40
Constant Prepayment Rate ...................................................S-45
CPR ........................................................................S-45
Cut-off Date .................................................................ii
Cut-off Date Balance .......................................................S-14
Debt Service Coverage Ratio ................................................S-24
Definitive Class A Certificate ........................................S-1, S-34
Delivery Date ................................................................ii
Depositor ...................................................................S-1
Determination Date .........................................................S-36
Distributable Certificate Interest .........................................S-38
Distributable Principal ....................................................S-38
Distribution Date ......................................................ii, S-35
Distribution Date Statement ................................................S-41
Due Date ....................................................................S-2
Due Period .................................................................S-36
Effective Net Mortgage Rate ................................................S-38
ERISA ......................................................................S-10
ERISA Considerations .......................................................S-52
Euroclear ..................................................................S-14
Financial Intermediary .....................................................S-34
Fixed Rate Loans ............................................................S-3
Form 8-K ...................................................................S-29
Gross Margin ................................................................S-2
Index .......................................................................S-2
Initial Pool Balance .........................................................ii
Interest Rate Adjustment Date ...............................................S-2
LTV Ratio ..................................................................S-25
Master Servicer .............................................................S-1
Master Servicing Fee .......................................................S-31
Monthly Payments ............................................................S-2
Mortgage ...................................................................S-14
Mortgage Loan Seller ........................................................S-1
Mortgage Loans ...............................................................ii
Mortgage Note ..............................................................S-14
Mortgage Pool ................................................................ii
Mortgage Rate ...............................................................S-2
Mortgaged Property ....................................................S-2, S-14
Net Aggregate Prepayment Interest Shortfall ................................S-38
Net Mortgage Rate ...........................................................S-4
Net Operating Income .......................................................S-24
Nonrecoverable Advance .....................................................S-41
Offered Certificates ....................................................i, S-34
Ownership Percentage .......................................................S-39
Pass-Through Rate ............................................................ii
Payment Adjustment Date .....................................................S-3
Percentage Interest ........................................................S-34
Plan .......................................................................S-52
Pooling and Servicing Agreement .............................................S-3
Prepayment Interest Excess .................................................S-32
Prepayment Premiums ........................................................S-15
Purchase Agreement ..........................................................S-2
Purchase Price .............................................................S-28
Reimbursement Rate .........................................................S-41
Related Proceeds ...........................................................S-41
REMIC Administrator .........................................................S-1
REMIC Regular Certificates ...................................................ii
REO Loan ...................................................................S-39
REO Property .........................................................S-30, S-33
Senior Certificates .....................................................i, S-33
Servicing Fees .............................................................S-31
Special Servicer ............................................................S-1
Special Servicing Fee ......................................................S-31
Specially Serviced Mortgage Assets .........................................S-30
Specially Serviced Mortgage Loans ..........................................S-30
Stated Principal Balance ...................................................S-39
Trust Fund ...................................................................ii
Trustee .....................................................................S-1
Underwriter .............................................................i, S-50
Underwriting Agreement .....................................................S-50
Voting Rights ..............................................................S-42
Workout Fee ................................................................S-31


<PAGE>


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

                   SUBJECT TO COMPLETION, DATED _______, 199_

                                          [Version 3 - Restaurant Concentration]

PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________, 199_)

                            $------------------------

                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                                    Depositor
               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, DEUTSCHE BANK AG
                           OR ANY OF THEIR AFFILIATES.

       NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED
           OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY
                      OR BY THE DEPOSITOR, DEUTSCHE BANK AG 
                          OR ANY OF THEIR 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 __ 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.

     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. See "Risk Factors-Limited  Liquidity"
herein. The Offered Certificates will not be listed on any securities exchange.

     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

                                  [UNDERWRITER]
                             ________________, 199__

<PAGE>

                                       ii

(cover continued)

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"). Each Mortgage Loan is
secured  by a  first  mortgage  lien on a fee  simple  estate  in real  property
operated as a restaurant, retail property, office building or multifamily rental
property.  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.

<PAGE>

                                       iii

(cover continued)

     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...............    Mortgage   Pass-Through    Certificates,
                                        Series 199__-__.

Depositor...........................    Deutsche   Mortgage  &  Asset  Receiving
                                        Corporation, a Delaware Corporation. See
                                        "The Depositor" in the  Prospectus.  The
                                        Offered  Certificates are not insured or
                                        guaranteed  by the  Depositor,  Deutsche
                                        Bank AG or any of their affiliates.

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"   herein   and
                                        "Description      of     the     Pooling
                                        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__.

Registration; Denominations.........    The Class A Certificates will be issued,
                                        maintained   and   transferred   on  the
                                        book-entry    records    of    DTC    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.

                                        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

<PAGE>

                                       S-2

                                                                                
                                                                                
                                        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.




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").  In the Purchase Agreement,
                                        the   Mortgage   Loan  Seller  has  made
                                        certain  representations  and warranties
                                        to   the    Depositor    regarding   the
                                        characteristics   and   quality  of  the
                                        Mortgage Loans and, as more particularly
                                        described herein, has agreed to cure any
                                        material  breach  thereof or  repurchase
                                        the   affected    Mortgage    Loan.   In
                                        connection  with the  assignment  of its
                                        interests in the  Mortgage  Loans to the
                                        Trustee,  the Depositor will also assign
                                        its rights under the Purchase  Agreement
                                        insofar  as they  relate to or arise out
                                        of   the    Mortgage    Loan    Seller's
                                        representations and warranties regarding
                                        the Mortgage Loans.  See "Description of
                                        the  Mortgage  Pool-Representations  and
                                        Warranties; Repurchases" herein.

                                        Each Mortgage Loan is secured by a first
                                        mortgage  lien on a fee simple estate in
                                        real property (as to such Mortgage Loan,
                                        the "Mortgaged  Property") operated as a
                                        restaurant   (__  Mortgage  Loans  which
                                        represent  ____%  of  the  Initial  Pool
                                        Balance), a retail property (__ Mortgage
                                        Loans  which   represent   ___%  of  the
                                        Initial   Pool   Balance),   an   office
                                        building   (__   Mortgage   Loans  which
                                        represent  ____%  of  the  Initial  Pool
                                        Balance)   or   a   multifamily   rental
                                        property   (__   Mortgage   Loans  which
                                        represent   __%  of  the  Initial   Pool
                                        Balance).   ________  of  the   Mortgage
                                        Loans,  which  represent  _____%  of the
                                        Initial  Pool  Balance,  are  secured by
                                        liens on Mortgaged Properties located in
                                        _______________. The remaining Mortgaged
                                        Properties   are   located    throughout
                                        ___________     other    states.     See
                                        "Description     of     the     Mortgage
                                        Pool-Additional       Mortgage      Loan
                                        Information"  and  "Risk   Factors-Risks
                                        Associated With Multifamily  Properties"
                                        and "-Risks  Associated with ___________
                                        Properties"  and   "Description  of  the
                                        Mortgage  Pool-Additional  Mortgage Loan
                                        Information" herein.  ___________ of the
                                        Mortgage Loans,  which represent ______%
                                        of the Initial Pool Balance, provide for
                                        scheduled  payments of principal  and/or
                                        interest ("Monthly  Payments") to be due
                                        on the  first  day of  each  month;  the
                                        remainder of the Mortgage  Loans provide
                                        for  Monthly  Payments  to be due on the
                                        ____, _____,  _____ or _____ day of each
                                        month  (the date in any month on which a
                                        Monthly  Payment on a  Mortgage  Loan is
                                        first   due,   the  "Due   Date").   The
                                        annualized   rate  at   which   interest
                                        accrues (the "Mortgage Rate") on ____ of
                                        the  Mortgage  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

<PAGE>

                                       S-3

                                        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.

                                        All of the  Mortgage  Loans  provide for
                                        monthly  payments of principal  based on
                                        amortization   schedules   significantly
                                        longer than the remaining  terms of such
                                        Mortgage    Loans,    thereby    leaving
                                        substantial  principal  amounts  due and
                                        payable  (each  such  payment,  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


<PAGE>

                                       S-4

                                        (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

<PAGE>

                                       S-5

                                        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

<PAGE>

                                       S-6

                                        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 (net
                                        of  related   Servicing   Fees)  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 (net of related
                                        Servicing Fees),

<PAGE>

                                       S-7

                                        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  "Description of the
                                        Pooling 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.


<PAGE>

                                       S-8

                                        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 Trust  Fund,  and the
                                        Class R  Certificates  will be the  sole
                                        class  of  "residual  interests"  in the
                                        Trust Fund.

<PAGE>

                                       S-9

                                        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  to  United  States
                                        Persons 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

<PAGE>

                                      S-10

                                        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>

                                      S-11

                                  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.

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

     Certain Yield  Considerations.  The yield on any Offered  Certificate  will
depend on (a) the price at which such  Certificate  is  purchased by an investor
and (b) the rate,  timing and amount of distributions on such  Certificate.  The
rate,  timing and amount of  distributions on any Offered  Certificate  will, in
turn,  depend  on,  among  other  things,  (w) the  Pass-Through  Rate  for such
Certificate,  (x) the rate and timing of principal payments (including principal
prepayments)  and other  principal  collections on or in respect of the Mortgage
Loans and the extent to which such amounts are to be applied or otherwise result
in a reduction of the Certificate  Balance [or Notional  Amount] of the Class of
Certificates  to which  such  Certificates  belongs,  (y) the rate,  timing  and
severity  of losses on or in  respect  of the  Mortgage  Loans and the extent to
which such losses result in a reduction of the Certificate  Balance [or Notional
Amount] of the Class of Certificates to which such Certificate  belongs, and (z)
the timing and severity of any Net Aggregate  Prepayment Interest Shortfalls and
the  extent  to  which  such  shortfalls  are  allocated  in  reduction  of  the
Distributable Certificate Interest payable on the Class of Certificates to which
such Certificate  belongs. It is impossible to predict with certainty any of the
factors described in the preceding sentence. Accordingly,  investors may find it
difficult  to analyze  the effect that such  factors  might have on the yield to
maturity  of any Class of Offered  Certificates.  [The yield to  maturity of the
Class S  Certificates  will be  highly  sensitive  to the  rate  and  timing  of
principal   payments   (including  by  reason  of   prepayments,   defaults  and
liquidations) on or in respect of the Mortgage Loans, and investors in the Class
S Certificates  should fully consider the associated  risks,  including the risk
that an  extremely  rapid rate of  amortization  and  prepayment  of the related
Notional  Amount could  result in the failure of such  investors to recoup their
initial  investments.]  See "Description of the Mortgage Pool",  "Description of
the Certificates--Distributions" and "--Subordination;  Allocation of Collateral
Support Deficit" and "Yield and Maturity Considerations" herein. See also "Yield
and Maturity Considerations" in the Prospectus.

     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
"Description  of the  Pooling  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.

<PAGE>

                                      S-12

     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 Restaurant  Properties.  Repayment of a mortgage loan
made on the  security of a restaurant  is dependent  primarily on the success of
the  restaurant.   Various   factors  may  affect  the  economic   viability  of
restaurants,  including but not limited to competition  from other  restaurants;
perceptions by prospective  customers of the safety,  convenience,  services and
attractiveness  of the restaurant;  the cost,  quality and  availability of food
products;  changes in demographics,  consumer habits and traffic  patterns;  the
ability to provide or contract for capable management and adequate  maintenance;
and  retroactive  changes  to  building  codes  and  other  legal  requirements.
Additional factors that can affect the success of a restaurant that is part of a
regionally  or  nationally-known   chain  of  restaurants  include  actions  and
omissions of any  franchisor  (including  management  practices  that  adversely
affect the nature of the business or that require the  franchisee to expend sums
for  renovation,  refurbishment  or  expansion);  the ability of a franchisor to
provide  support in the way of advertising  and  arrangements  with providers of
products and services;  and the  bankruptcy or business  discontinuation  of any
such franchisor.

<PAGE>

                                      S-13

     Risks  Particular  to Retail  Properties.  In addition  to risks  generally
associated with income producing real estate, mortgage loans secured by liens on
retail properties can also be adversely affected by changes in consumer spending
patterns,  local  competitive  conditions (such as the supply of retail space or
the existence or construction of new competitive  shopping  centers),  growth of
alternative  forms of retailing (such as direct mail and video shopping networks
which need little or no retail space) and the public perception of the safety of
customers  at shopping  centers.  In addition,  significant  tenants at a retail
property  play an important  part in  generating  customer  traffic and making a
retail property a desirable location for other tenants at such property.

     A retail  property may also be adversely  affected if a significant  tenant
ceases  operations at such  location  (which may occur on account of a voluntary
decision not to renew a lease,  bankruptcy or  insolvency  of such tenant,  such
tenant's general cessation of business activities or for other reasons). Certain
tenants at retail  properties  may be entitled to  terminate  their leases if an
anchor tenant ceases operations at such property. In such cases, there can be no
assurance  that any such anchor  tenants  will  continue to occupy  space in the
related shopping centers.

     Risks Particular to Office  Properties.  Mortgage loans secured by liens on
office  properties can be adversely  affected by local  competitive  conditions,
including the overall  supply of office space and the  existence of  competitive
buildings.  For example,  office  buildings that are not equipped to accommodate
the needs of modern  businesses may become  functionally  obsolete and unable to
attract tenants. Similarly, a property will likely suffer if prospective tenants
consider  it  less  attractive,   or  less  well-located,   than  nearby  office
properties.  Accordingly,  office  properties  generally require their owners to
expend significant sums to pay for capital improvements and tenant improvements,
as well as costs related to re-leasing space.

     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.
Certain of the Mortgaged Properties may be subject to rent stabilization or rent
control laws. 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  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.

<PAGE>

                                      S-14

     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.

     Book-Entry  Registration.  The  Class  A  Certificates  will  be  initially
represented by one or more certificates registered in the name of Cede & Co., as
the  nominee  for DTC,  and will not be  registered  in the names of the related
holders  of  Certificates  or their  nominees.  As a result,  holders of Class A
Certificates  will  not be  recognized  as  "Certificateholders."  Hence,  those
beneficial owners will be able to exercise the rights of holders of Certificates
only  indirectly  through  DTC and DTC  Participants.  See  "Description  of the
Certificates-General" and "-Book-Entry  Registration" herein and "Description of
the  Certificates-Book-Entry  Registration  and Definitive  Certificates" in the
Prospectus.

                        DESCRIPTION OF THE MORTGAGE POOL

General

     The Trust Fund will consist primarily of ___ conventional, balloon Mortgage
Loans with an Initial Pool Balance of  $_______________.  Each  Mortgage Loan is
evidenced  by a promissory  note (a "Mortgage  Note") and secured by a mortgage,
deed of trust or other similar security instrument (a "Mortgage") that creates a
first  mortgage  lien on a fee  simple  estate in real  property  (a  "Mortgaged
Property") operated as a restaurant,  a retail property, an office building or a
multifamily  rental  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 "Description of the Pooling 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.

<PAGE>

                                      S-15

     ____________  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.


<PAGE>

                                      S-16

                      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 Gross Margins(%)                 ARM Loans        Date Balance          Date Balance
              -------------------------                 ---------        ------------          ------------

<S>                                                  <C>              <C>                  <C>   
   Total............................                 --------------   ------------------   -------------------

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

Weighted Average
Gross Margin: ____%

<PAGE>

                                      S-17

  Frequency of Adjustments to Mortgage Rates and Monthly Payments for the ARM
                                     Loans

<TABLE>
<CAPTION>
                                                      Monthly
                                 Mortgage Rate        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>                  <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............................

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


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

</TABLE>

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










<PAGE>
                                      S-18


                Maximum Annual Mortgage Rates for the ARM Loans

<TABLE>
<CAPTION>
                                                                                              Percent by
                 Range of Maximum                     Number of      Aggregate Cut-off     Aggregate Cut-off
             Annual 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
             Annual 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 minimum
     annual Mortgage Rates.


<PAGE>

                                      S-19

                              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
                                                            Number of              Aggregate Cut-off Date          Aggregate Cut-off
                  Property Type                           Mortgage Loans                  Balance                    Date Balance
                  -------------                           --------------                  -------                   -------------
<S>                                                       <C>                             <C>                       <C>            
Multifamily.........................
Retail..............................
Office..............................
Restaurant..........................
[other property types]..............

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

<PAGE>

                                      S-20

               Geographic Distribution 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 of 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

<PAGE>

                                      S-21

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

<TABLE>
<CAPTION>
                                                  Number of                                      Percent by
              Range of 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

<PAGE>

                                      S-22

                                                         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>

                                      S-23

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


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): _____x(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.

<PAGE>

                                      S-24

     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):  _____%

<PAGE>

                                      S-25

                           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):
   -----%



<PAGE>

                                      S-26

                                 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>
                                                                                        
                                                                    % by        Cum.    
                                                    Aggregate     Aggregate      % of   
                                                     Cut-off      Cut-off       Initial 
         Prepayment                    Number         Date          Date         Pool   
        Restrictions                  of Loans       Balance       Balance      Balance 
        ------------                  --------     ----------    ----------     ------- 
<S>                                   <C>          <C>           <C>            <C>   
Locked Out (A)                       
Yield Maintenance (B)                
Declining Percentage Premium         
____% Premium                        
____% Premium                        
No Prepayment Restrictions           
                                
TOTALS
</TABLE>








<TABLE>
<CAPTION>
                                              Weighted Averages                                                       
                                      ----------------------------------------------------------------------------  
                                                                                                       Indicative   
                                                        Stated        Remaining                          Cut-off    
         Prepayment                      Mortgage      Remaining       Amort.                Implied      Date      
        Restrictions                       Rate        Term (Mo.)     Term (Mo.)   DSCR       DSCR         LTV      
        ------------                     --------     -----------    -----------   ----      ------     ------      
<S>                                      <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.

<PAGE>

                                      S-27

     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,

<PAGE>

                                      S-28

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 "Description of the Pooling  Agreements-Representations
and Warranties; Repurchases" in the Prospectus.

Changes in Mortgage Pool Characteristics

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

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

                         SERVICING OF THE MORTGAGE LOANS

General

     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

<PAGE>

                                      S-29

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.

<PAGE>

                                      S-30

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.

<PAGE>

                                      S-31

     [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 "Description of
the Pooling  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.

<PAGE>

                                      S-32

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.

<PAGE>

                                      S-33

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 DTC  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  DTC  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  DTC  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 DTC  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.  The Class A Certificates will be registered as one or more global
Certificates held by Cede & Co., as nominee of DTC. Beneficial interests in such
Certificates will be held by investors through the book-entry facilities of DTC.
Except as  described  below,  no Class A  Certificate  Owner will be entitled to
receive a physical  certificate  representing  its  beneficial  interest in such
Certificates (a "Definitive Class A Certificate").

     Beneficial  ownership  of a Class A  Certificate  will be  recorded  on the
records of the brokerage  firm,  bank,  thrift  institution  or other  financial
intermediary (each, a "Financial Intermediary") that maintains the related Class
A  Certificate  Owner's  account  for  such  purpose.  In  turn,  the  Financial
Intermediary's  ownership  of such Class A  Certificate  will be recorded on the
records of DTC (or of a participating  firm that acts as agent for the Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the related  Class A Certificate  Owner's  Financial  Intermediary  is not a DTC
Participant).  Therefore, the related Class A Certificate Owner must rely on the
foregoing  procedures  to  evidence  its  beneficial  ownership  of  a  Class  A
Certificate. Beneficial ownership of a Class A Certificate may only be

<PAGE>

                                      S-34

transferred by compliance  with the procedures of such Financial  Intermediaries
and DTC  Participants.  Arrangements  may be made for clearance  and  settlement
through the Euroclear System and CEDEL, S.A., if they are DTC Participants.

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

     Distributions  of principal of and interest on the Book-Entry  Certificates
will be made on each  Distribution  Date  by the  Trustee  to DTC.  DTC  will be
responsible  for  crediting  the amount of such  payments to the accounts of the
applicable DTC Participants in accordance with DTC's normal procedures. Each DTC
Participant  will be  responsible  for  disbursing  such payments to the Class A
Certificate  Owners that it represents  and to each Financial  Intermediary  for
which it acts as agent. Each such Financial Intermediary will be responsible for
disbursing funds to the Class A Certificate Owners that it represents.

     Under a book-entry  format,  Class A Certificate Owners may experience some
delay in their receipt of payments, since such payments will be forwarded by the
Trustee to DTC. Because DTC can only act on behalf of Financial  Intermediaries,
the ability of a Class A Certificate Owner to pledge to persons or entities that
do not  participate  in the DTC system,  or otherwise take actions in respect of
such  Class  A  Certificates,  may  be  limited  due  to the  lack  of  physical
certificates for such Class A Certificates. In addition, issuance of the Class A
Certificates in book-entry form may reduce the liquidity of such Certificates in
the  secondary  market since  certain  potential  investors  may be unwilling to
purchase Certificates for which they cannot obtain physical certificates.

     DTC has  advised  the  Depositor  and the  Trustee  that,  unless and until
Definitive Class A Certificates  are issued,  DTC will take any action permitted
to be taken by a  Certificateholder  under the Pooling and  Servicing  Agreement
only  at  the  direction  of one  or  more  Financial  Intermediaries  to  whose
depository  accounts  the  Class A  Certificates  are  credited.  DTC  may  take
conflicting  actions  with respect to other Class A  Certificates  to the extent
that such actions are taken on behalf of Financial Intermediaries whose holdings
include such Class A Certificates.

     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, DTC
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


<PAGE>

                                      S-35

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  Proceeds,   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 "Description of the Pooling  Agreements-Certificate
     Account" in the Prospectus.

     The "Due Period" for each  Distribution Date will be the period that begins
on the [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

<PAGE>

                                      S-36

          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,

<PAGE>

                                      S-37

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 Proceeds, 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".

<PAGE>

                                      S-38

     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.

<PAGE>

                                      S-39

     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  "Description of the Pooling  Agreements - Certain  Matters  Regarding the
Trustee" in the Prospectus,  certain  reimbursements  to the Master Servicer and
the Depositor as described under  "Description of the Pooling 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

<PAGE>

                                      S-40

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 Proceeds,
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  "Description  of the
Pooling 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 "Description
of the Pooling  Agreements-Evidence as to Compliance" in the Prospectus, (d) all
accountants'  reports  delivered  to the  Trustee  since  the  Delivery  Date as
described  under   "Description  of  the  Pooling   Agreements-Evidence   as  to
Compliance" in the Prospectus,  (e) the most recent property  inspection  report
prepared by or on behalf of the 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


<PAGE>

                                      S-41

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 DTC
Participants.  Conveyance  of  notices  and other  communications  by DTC to DTC
Participants,  by DTC  Participants  to  Financial  Intermediaries  and  Class A
Certificate  Owners,  and by  Financial  Intermediaries  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  "Description  of the  Pooling
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

<PAGE>

                                      S-42

responsible   for  the   administration   of  the  Trust  Fund  are  located  at
_____________________________.  See  "Description of the Pooling  Agreements-the
Trustee", "-Duties of the Trustee", "-Certain Matters Regarding the Trustee" and
"-Resignation and Removal of the Trustee" in the Prospectus.

                        YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

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

     Pass-Through  Rate.  The  Pass-Through  Rate  applicable  to 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 ____  "Description  of the  Pooling
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.

<PAGE>

                                      S-43

     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,
food services,  retail  shopping  space or office space,  as the case may be, 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).

<PAGE>

                                      S-44

          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 Proceeds, 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

<PAGE>

                                      S-45

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, 1997...........................................
_________ 25, 1998...........................................
_________ 25, 1999...........................................
_________ 25, 2000...........................................
_________ 25, 2001...........................................
_________ 25, 2002...........................................
_________ 25, 2003...........................................
_________ 25, 2004...........................................
_________ 25, 2005...........................................
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, 1997.......................................
_________ 25, 1998.......................................
_________ 25, 1999.......................................
_________ 25, 2000.......................................
_________ 25, 2001.......................................
_________ 25, 2002.......................................
_________ 25, 2003.......................................
_________ 25, 2004.......................................
_________ 25, 2005.......................................
Weighted Average Life (years)(A).........................
</TABLE>

<PAGE>

                                      S-46
- ---------- 

(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>          <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

<PAGE>

                                      S-47

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,  Thacher  Proffitt & Wood,
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  "qualifying  real  property
loans"  within the meaning of Section  593(d) of the Code,  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

<PAGE>

                                      S-48

described  in  Section   856(c)(3)(B)  of  the  Code.   Moreover,   the  Offered
Certificates  will be  "qualified  mortgages"  within  the  meaning  of  Section
860(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 "Description of the Pooling  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:  (i)  thrift  institutions  holding  residual  interests  having
"significant value" and (ii) the transfer of "noneconomic" residual interests to
United  States  persons.  Pursuant to the Pooling and Servicing  Agreement,  the
Class R Certificates  may not be transferred to non-United  States persons.  See
"Certain  Federal Income Tax  Consequences--REMICS--Taxation  of Owners of REMIC
Residual Certificates" in the Prospectus.

     The REMIC  Regulations  provide for the determination of whether a residual
interest has "significant  value" for purposes of applying the rules relating to
"excess  inclusions"  with  respect to  residual  interests.  Based on the REMIC
Regulations,  the  Class R  Certificates  do not  have  significant  value  and,
accordingly,  thrift  institutions  and their  affiliates will be prevented from
using their unrelated losses or loss carryovers to offset any excess  inclusions
with  respect to the Class R  Certificates,  which will be in an amount equal to
all or virtually all of the taxable income  includable by holders of the Class R
Certificates.  See "Certain Federal Income Tax  Consequences-REMICs-Taxation  of
Owners of REMIC Residual Certificates-Excess Inclusions" in the Prospectus.

     The REMIC  Regulations  also  provide  that a transfer  to a United  States
person of "noneconomic"  residual  interests will be disregarded for all federal
income tax purposes, and that 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

<PAGE>

                                      S-49

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

<PAGE>

                                      S-50

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  Underwriter  by  ________________.  Certain  federal income tax matters and
other matters will be passed upon for the Depositor by Thacher Proffitt & Wood.

                                     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

<PAGE>

                                      S-51

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  [Underwriter]  an  individual
prohibited  transaction  exemption,  Prohibited Transaction Exemption _____ (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) [Underwriter], (b) any person directly or indirectly, through one or
more  intermediaries,  controlling,  controlled by or under common  control with
[Underwriter], 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  Corporation  ("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

<PAGE>

                                      S-52

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.

<PAGE>

                                      S-53

     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 t 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 o 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........................
Description of the Pooling 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.........................


                       DEUTSCHE MORTGAGE & ASSET RECEIVING
                                   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]
                                                          
                             Dated __________, 199_
                                                          
                                                          

<PAGE>

                                     ANNEX A
                  CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS






<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS

30/360 basis      ..........................................................S-38
Accrued Certificate Interest................................................S-38
Advance           .....................................................S-6, S-40
ARM Loans         ...........................................................S-2
Available Distribution Amount...............................................S-36
Balloon Payment   ...........................................................S-3
CEDEL             ..........................................................S-14
Certificate Balance...........................................................ii
Certificate Registrar.......................................................S-34
Certificates      .............................................................i
Class             .............................................................i
Class A Certificate Owner....................................................S-1
Class B Available Distribution Amount........................................S-5
Class S Certificates.........................................................iii
Collateral Support Deficit.............................................S-8, S-40
Constant Prepayment Rate....................................................S-45
CPR               ..........................................................S-45
Cut-off Date      ............................................................ii
Cut-off Date Balance........................................................S-14
Debt Service Coverage Ratio.................................................S-24
Definitive Class A Certificate.........................................S-1, S-34
Delivery Date     ............................................................ii
Depositor         ...........................................................S-1
Determination Date..........................................................S-36
Distributable Certificate Interest..........................................S-38
Distributable Principal.....................................................S-38
Distribution Date ......................................................ii, S-35
Distribution Date Statement.................................................S-41
Due Date          ...........................................................S-2
Due Period        ..........................................................S-36
Effective Net Mortgage Rate.................................................S-38
ERISA             ..........................................................S-10
ERISA Considerations........................................................S-52
Euroclear         ..........................................................S-14
Financial Intermediary......................................................S-34
Fixed Rate Loans  ...........................................................S-3
Form 8-K          ..........................................................S-29
Gross Margin      ...........................................................S-2
Index             ...........................................................S-2
Initial Pool Balance..........................................................ii
Interest Rate Adjustment Date................................................S-2
LTV Ratio         ..........................................................S-25
Master Servicer   ...........................................................S-1
Master Servicing Fee........................................................S-31
Monthly Payments  ...........................................................S-2
Mortgage          ..........................................................S-14
Mortgage Loan Seller.........................................................S-1
Mortgage Loans    ............................................................ii
Mortgage Note     ..........................................................S-14
Mortgage Pool     ............................................................ii
Mortgage Rate     ...........................................................S-2
Mortgaged Property.....................................................S-2, S-14
Net Aggregate Prepayment Interest Shortfall.................................S-38
Net Mortgage Rate ...........................................................S-4
Net Operating Income........................................................S-24
Nonrecoverable Advance......................................................S-41
Offered Certificates.....................................................i, S-34
Ownership Percentage........................................................S-39
Pass-Through Rate ............................................................ii
Payment Adjustment Date......................................................S-3
Percentage Interest.........................................................S-34
Plan              ..........................................................S-52
Pooling and Servicing Agreement..............................................S-3
Prepayment Interest Excess..................................................S-32
Prepayment Premiums.........................................................S-15
Purchase Agreement...........................................................S-2
Purchase Price    ..........................................................S-28
Reimbursement Rate..........................................................S-41
Related Proceeds  ..........................................................S-41
REMIC Administrator..........................................................S-1
REMIC Regular Certificates....................................................ii
REO Loan          ..........................................................S-39
REO Property      ....................................................S-30, S-33
Senior Certificates......................................................i, S-33
Servicing Fees    ..........................................................S-31
Special Servicer  ...........................................................S-1
Special Servicing Fee.......................................................S-31
Specially Serviced Mortgage Assets..........................................S-30
Specially Serviced Mortgage Loans...........................................S-30
Stated Principal Balance....................................................S-39
Trust Fund        ............................................................ii
Trustee           ...........................................................S-1
Underwriter       .......................................................i, S-50
Underwriting Agreement......................................................S-50
Voting Rights     ..........................................................S-42
Workout Fee       ..........................................................S-31


<PAGE>


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

                   SUBJECT TO COMPLETION, DATED _______, 199_



                          [Version 4 - Health Care and
                            Restaurant Concentration]



PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________, 199_)

                           $__________________________

                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                                    Depositor

               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, DEUTSCHE BANK AG
                           OR ANY OF THEIR AFFILIATES.

       NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED
           OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY
                      OR BY THE DEPOSITOR, DEUTSCHE BANK AG
                           OR ANY OF THEIR 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 __ 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.

     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. See "Risk Factors-Limited  Liquidity"
herein. The Offered Certificates will not be listed on any securities exchange.

     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

                                  [UNDERWRITER]

                             ________________, 199__


<PAGE>


                                       ii

(cover continued)

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"). Each Mortgage Loan is
secured  by a  first  mortgage  lien on a fee  simple  estate  in real  property
operated  as a  restaurant,  Health  Care-Related  Facility  (as  defined in the
Prospectus), retail property, office building or multifamily rental property. 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.


<PAGE>


                                       iii


(cover continued)

     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................   Mortgage   Pass-Through    Certificates,
                                        Series 199__-__.

Depositor...........................    Deutsche   Mortgage  &  Asset  Receiving
                                        Corporation, a Delaware Corporation. See
                                        "The Depositor" in the  Prospectus.  The
                                        Offered  Certificates are not insured or
                                        guaranteed  by the  Depositor,  Deutsche
                                        Bank AG or any of their affiliates.

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"   herein   and
                                        "Description      of     the     Pooling
                                        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__.

Registration; Denominations.........    The Class A Certificates will be issued,
                                        maintained   and   transferred   on  the
                                        book-entry    records    of    DTC    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.

                                        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



<PAGE>


                                       S-2

                                        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.

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").  In the Purchase Agreement,
                                        the   Mortgage   Loan  Seller  has  made
                                        certain  representations  and warranties
                                        to   the    Depositor    regarding   the
                                        characteristics   and   quality  of  the
                                        Mortgage Loans and, as more particularly
                                        described herein, has agreed to cure any
                                        material  breach  thereof or  repurchase
                                        the   affected    Mortgage    Loan.   In
                                        connection  with the  assignment  of its
                                        interests in the  Mortgage  Loans to the
                                        Trustee,  the Depositor will also assign
                                        its rights under the Purchase  Agreement
                                        insofar  as they  relate to or arise out
                                        of   the    Mortgage    Loan    Seller's
                                        representations and warranties regarding
                                        the Mortgage Loans.  See "Description of
                                        the  Mortgage  Pool-Representations  and
                                        Warranties; Repurchases" herein.

                                        Each Mortgage Loan is secured by a first
                                        mortgage  lien on a fee simple estate in
                                        real property (as to such Mortgage Loan,
                                        the "Mortgaged  Property") operated as a
                                        restaurant   (__  Mortgage  Loans  which
                                        represent  ____%  of  the  Initial  Pool
                                        Balance), a Health Care-Related Facility
                                        (__ Mortgage Loans which represent ____%
                                        of the Initial Pool  Balance),  a retail
                                        property   (__   Mortgage   Loans  which
                                        represent   ___%  of  the  Initial  Pool
                                        Balance),   an   office   building   (__
                                        Mortgage Loans which  represent ____% of
                                        the   Initial   Pool   Balance)   or   a
                                        multifamily rental property (__ Mortgage
                                        Loans which represent __% of the Initial
                                        Pool Balance).  ________ of the Mortgage
                                        Loans,  which  represent  _____%  of the
                                        Initial  Pool  Balance,  are  secured by
                                        liens on Mortgaged Properties located in
                                        _______________. The remaining Mortgaged
                                        Properties   are   located    throughout
                                        ___________     other    states.     See
                                        "Description     of     the     Mortgage
                                        Pool-Additional       Mortgage      Loan
                                        Information"  and  "Risk   Factors-Risks
                                        Associated With Multifamily  Properties"
                                        and "-Risks  Associated with ___________
                                        Properties"  and   "Description  of  the
                                        Mortgage  Pool-Additional  Mortgage Loan
                                        Information" herein.  ___________ of the
                                        Mortgage Loans,  which represent ______%
                                        of the Initial Pool Balance, provide for
                                        scheduled  payments of principal  and/or
                                        interest ("Monthly  Payments") to be due
                                        on the  first  day of  each  month;  the
                                        remainder of the Mortgage  Loans provide
                                        for  Monthly  Payments  to be due on the
                                        ____, _____,  _____ or _____ day of each
                                        month  (the date in any month on which a
                                        Monthly  Payment on a  Mortgage  Loan is
                                        first   due,   the  "Due   Date").   The
                                        annualized   rate  at   which   interest
                                        accrues (the "Mortgage Rate") on ____ of
                                        the  Mortgage  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


<PAGE>


                                       S-3

                                        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.


                                        All of the  Mortgage  Loans  provide for
                                        monthly  payments of principal  based on
                                        amortization   schedules   significantly
                                        longer than the remaining  terms of such
                                        Mortgage    Loans,    thereby    leaving
                                        substantial  principal  amounts  due and
                                        payable  (each  such  payment,  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]



<PAGE>


                                       S-4

                                        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

<PAGE>


                                       S-5

  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


<PAGE>


                                       S-6

                                        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 (net
                                        of  related   Servicing   Fees)  on  the
                                        Mortgage  Loans  or, in the case of each
                                        Mortgage Loan that is delinquent


<PAGE>


                                       S-7

                                        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  (net  of
                                        related  Servicing  Fees),  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  "Description of the
                                        Pooling 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

[

<PAGE>


                                       S-8

                                                    
                                        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"


<PAGE>


                                       S-9

                                        in the  Trust  Fund,  and  the  Class  R
                                        Certificates  will be the sole  class of
                                        "residual interests" in the Trust Fund.

                                        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  to  United  States
                                        Persons 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.



<PAGE>


                                      S-10

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>


                                      S-11

                                  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.

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

     Certain Yield  Considerations.  The yield on any Offered  Certificate  will
depend on (a) the price at which such  Certificate  is  purchased by an investor
and (b) the rate,  timing and amount of distributions on such  Certificate.  The
rate,  timing and amount of  distributions on any Offered  Certificate  will, in
turn,  depend  on,  among  other  things,  (w) the  Pass-Through  Rate  for such
Certificate,  (x) the rate and timing of principal payments (including principal
prepayments)  and other  principal  collections on or in respect of the Mortgage
Loans and the extent to which such amounts are to be applied or otherwise result
in a reduction of the Certificate  Balance [or Notional  Amount] of the Class of
Certificates  to which  such  Certificates  belongs,  (y) the rate,  timing  and
severity  of losses on or in  respect  of the  Mortgage  Loans and the extent to
which such losses result in a reduction of the Certificate  Balance [or Notional
Amount] of the Class of Certificates to which such Certificate  belongs, and (z)
the timing and severity of any Net Aggregate  Prepayment Interest Shortfalls and
the  extent  to  which  such  shortfalls  are  allocated  in  reduction  of  the
Distributable Certificate Interest payable on the Class of Certificates to which
such Certificate  belongs. It is impossible to predict with certainty any of the
factors described in the preceding sentence. Accordingly,  investors may find it
difficult  to analyze  the effect that such  factors  might have on the yield to
maturity  of any Class of Offered  Certificates.  [The yield to  maturity of the
Class S  Certificates  will be  highly  sensitive  to the  rate  and  timing  of
principal   payments   (including  by  reason  of   prepayments,   defaults  and
liquidations) on or in respect of the Mortgage Loans, and investors in the Class
S Certificates  should fully consider the associated  risks,  including the risk
that an  extremely  rapid rate of  amortization  and  prepayment  of the related
Notional  Amount could  result in the failure of such  investors to recoup their
initial  investments.]  See "Description of the Mortgage Pool",  "Description of
the Certificates--Distributions" and "--Subordination;  Allocation of Collateral
Support Deficit" and "Yield and Maturity Considerations" herein. See also "Yield
and Maturity Considerations" in the Prospectus.

     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
"Description  of the  Pooling  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.


<PAGE>


                                      S-12


     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 Restaurant  Properties.  Repayment of a mortgage loan
made on the  security of a restaurant  is dependent  primarily on the success of
the  restaurant.   Various   factors  may  affect  the  economic   viability  of
restaurants,  including but not limited to competition  from other  restaurants;
perceptions by prospective  customers of the safety,  convenience,  services and
attractiveness  of the restaurant;  the cost,  quality and  availability of food
products;  changes in demographics,  consumer habits and traffic  patterns;  the
ability to provide or contract for capable management and adequate  maintenance;
and  retroactive  changes  to  building  codes  and  other  legal  requirements.
Additional factors that can affect the success of a restaurant that is part of a
regionally  or  nationally-known   chain  of  restaurants  include  actions  and
omissions of any  franchisor  (including  management  practices  that  adversely
affect the nature of the business or that require the  franchisee to expend sums
for  renovation,  refurbishment  or  expansion);  the ability of a franchisor to
provide  support in the way of advertising  and  arrangements  with providers of
products and services;  and the  bankruptcy or business  discontinuation  of any
such franchisor.


<PAGE>


                                      S-13

     Risks Particular to Health Care-Related Facilities. Certain types of Health
Care-Related   Facilities   (including   nursing  homes)  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 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 the  Mortgage  Loans  secured  thereby,  could be
adversely affected.

     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.
Moreover, where licenses or other governmental approvals are necessary, such are
generally personal to the operator of the facility. Accordingly, in the event of
foreclosure of a defaulted  Mortgage  Loan,  the purchaser at foreclosure  would
generally not be entitled to obtain governmental reimbursement payments relating
to  services  furnished  at the  facility  prior to  foreclosure,  and  might be
required to obtain new government operating licenses or approvals.

     Risks  Particular  to Retail  Properties.  In addition  to risks  generally
associated with income producing real estate, mortgage loans secured by liens on
retail properties can also be adversely affected by changes in consumer spending
patterns,  local  competitive  conditions (such as the supply of retail space or
the existence or construction of new competitive  shopping  centers),  growth of
alternative  forms of retailing (such as direct mail and video shopping networks
which need little or no retail space) and the public perception of the safety of
customers  at shopping  centers.  In addition,  significant  tenants at a retail
property  play an important  part in  generating  customer  traffic and making a
retail property a desirable location for other tenants at such property.

     A retail  property may also be adversely  affected if a significant  tenant
ceases  operations at such  location  (which may occur on account of a voluntary
decision not to renew a lease,  bankruptcy or  insolvency  of such tenant,  such
tenant's general cessation of business activities or for other reasons). Certain
tenants at retail  properties  may be entitled to  terminate  their leases if an
anchor tenant ceases operations at such property. In such cases, there can be no
assurance  that any such anchor  tenants  will  continue to occupy  space in the
related shopping centers.

     Risks Particular to Office  Properties.  Mortgage loans secured by liens on
office  properties can be adversely  affected by local  competitive  conditions,
including the overall  supply of office space and the  existence of  competitive
buildings.  For example,  office  buildings that are not equipped to accommodate
the needs of modern  businesses may become  functionally  obsolete and unable to
attract tenants. Similarly, a property will likely suffer if prospective tenants
consider  it  less  attractive,   or  less  well-located,   than  nearby  office
properties.  Accordingly,  office  properties  generally require their owners to
expend significant sums to pay for capital improvements and tenant improvements,
as well as costs related to re-leasing space.

     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.
Certain of the Mortgaged Properties may be subject to rent stabilization or rent
control laws. 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.



<PAGE>


                                      S-14


     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.

     Book-Entry  Registration.  The  Class  A  Certificates  will  be  initially
represented by one or more certificates registered in the name of Cede & Co., as
the  nominee  for DTC,  and will not be  registered  in the names of the related
holders  of  Certificates  or their  nominees.  As a result,  holders of Class A
Certificates  will  not be  recognized  as  "Certificateholders."  Hence,  those
beneficial owners will be able to exercise the rights of holders of Certificates
only  indirectly  through  DTC and DTC  Participants.  See  "Description  of the
Certificates-General" and "-Book-Entry  Registration" herein and "Description of
the  Certificates-Book-Entry  Registration  and Definitive  Certificates" in the
Prospectus.


                        DESCRIPTION OF THE MORTGAGE POOL

General

     The Trust Fund will consist primarily of ___ conventional, balloon Mortgage
Loans with an Initial Pool Balance of  $_______________.  Each  Mortgage Loan is
evidenced  by a promissory  note (a "Mortgage  Note") and secured by a mortgage,
deed of trust or other similar security instrument (a "Mortgage") that creates a
first  mortgage  lien on a fee  simple  estate in real  property  (a  "Mortgaged
Property") operated as a restaurant,  a Health Care-Related  Facility,  a retail
property,  an office building or a multifamily rental 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



<PAGE>


                                      S-15

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 "Description of the Pooling 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.



<PAGE>


                                      S-16

[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.




<PAGE>


                                      S-17
<TABLE>
<CAPTION>

                                                Mortgage Rates as of the Cut-off Date

                                                       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 Gross Margins(%)                 ARM Loans        Date Balance          Date Balance
              -------------------------                 ---------      -----------------     -----------------
<S>                                                  <C>            <C>                   <C>    





                                                     --------------   ------------------   -------------------
   Total............................................


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

</TABLE>

Weighted Average
Gross Margin: ____%







<PAGE>


                                      S-18

<TABLE>
<CAPTION>

                          Frequency of Adjustments to Mortgage Rates and Monthly Payments for the ARM Loans

                                                      Monthly
                                 Mortgage Rate        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>                   <C>    





                                                                   --------------  ------------------   -------------------
      Total..................

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





                                          Maximum Lifetime Mortgage Rates for the ARM Loans

                                                                                              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..........................................


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


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

                                                                                              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>                   <C>    






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


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



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

</TABLE>

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


<PAGE>


                                      S-19



<TABLE>
<CAPTION>
                                           Maximum Annual Mortgage Rates for the ARM Loans

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





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


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

                                                   
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.


<CAPTION>


                                           Minimum Annual Mortgage Rates for the ARM Loans

                                                                                              Percent by
                 Range of Minimum                     Number of      Aggregate Cut-off     Aggregate Cut-off
             Annual Mortgage Rates(%)                 ARM Loans        Date Balance          Date Balance
             -----------------------                  ----------     ------------------    ------------------
<S>                                                   <C>            <C>                   <C>    






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


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

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

</TABLE>

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



<PAGE>


                                      S-20
<TABLE>
<CAPTION>


                                                        Cut-off Date Balances

                                                         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>                   <C>










                                                      --------------   ------------------   -------------------
Total...............................................


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


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

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

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


<CAPTION>

                                                    Types of Mortgaged Properties

                                                                                                                      Percent by
                                                            Number of              Aggregate Cut-off Date          Aggregate Cut-off
                  Property Type                           Mortgage Loans                  Balance                    Date Balance
                  -------------                           --------------           ----------------------           -------------
<S>                                                       <C>                      <C>                              <C>    
          
Multifamily......................................
Retail...........................................
Office...........................................
Health Care-Related Facility.....................
Restaurant.......................................
[other property types]...........................

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


</TABLE>


<PAGE>


                                      S-21

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



                                        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.................


<CAPTION>

                                            Original Term to Stated Maturity (in Months)

                                                  Number of                                       Percent by
               Range of 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




<PAGE>


                                      S-22
<TABLE>
<CAPTION>


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

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








                                               --------------   -------------------------   -------------------
Total.........................................


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

                                            
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

</TABLE>


<PAGE>


                                      S-23

<TABLE>
<CAPTION>



                                                         Year of Origination

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







                                               --------------   -------------------------   -------------------
Total.........................................


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

                                              


<CAPTION>

                                                     Year of Scheduled Maturity

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









                                  ---------------------   ------------------   -------------------
   Total.........................


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

                                  


</TABLE>

<PAGE>


                                      S-24

   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.

<TABLE>
<CAPTION>

                                                   Debt Service Coverage Ratios(A)

           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)..............  --------------   ---------------------------   -------------------
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): _____x(E)

</TABLE>
 
- -------------------

(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.




<PAGE>


                                      S-25

     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.

<TABLE>
<CAPTION>

                                                      LTV Ratios at Origination

                                           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...................


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

                                   

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

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

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


</TABLE>



<PAGE>


                                      S-26

<TABLE>
<CAPTION>


                                                     LTV Ratios at Cut-off Date

                                           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...................


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

                                
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):
   -----%


</TABLE>




<PAGE>


                                                   
<TABLE>
<CAPTION>
                                      S-27

                                                           Occupancy Rates

                                                       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....................................


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

                                                


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

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

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

</TABLE>

- ----------
(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.


<TABLE>
<CAPTION>

                                      Prepayment Restrictions in Effect as of the Cut-off Date

                                          % by     Cum.                           Weighted Averages
                                                           -----------------------------------------------------------------------
                            Aggregate   Aggregate   % of                                                              Indicative
                             Cut-off    Cut-off    Initial               Stated      Remaining                          Cut-off
 Prepayment       Number      Date        Date      Pool     Mortgage   Remaining     Amort.                Implied      Date
Restrictions     of Loans    Balance     Balance   Balance     Rate     Term (Mo.)   Term (Mo.)   DSCR       DSCR         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.



<PAGE>


                                      S-28

     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,


<PAGE>


                                      S-29

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 "Description of the Pooling  Agreements-Representations
and Warranties; Repurchases" in the Prospectus.

Changes in Mortgage Pool Characteristics

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

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


                         SERVICING OF THE MORTGAGE LOANS

General

     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


<PAGE>


                                      S-30

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.



<PAGE>


                                      S-31


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.



<PAGE>


                                      S-32

     [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 "Description of
the Pooling  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.


<PAGE>


                                      S-33


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.



<PAGE>


                                      S-34

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 DTC  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  DTC  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  DTC  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 DTC  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.  The Class A Certificates will be registered as one or more global
Certificates held by Cede & Co., as nominee of DTC. Beneficial interests in such
Certificates will be held by investors through the book-entry facilities of DTC.
Except as  described  below,  no Class A  Certificate  Owner will be entitled to
receive a physical  certificate  representing  its  beneficial  interest in such
Certificates (a "Definitive Class A Certificate").

     Beneficial  ownership  of a Class A  Certificate  will be  recorded  on the
records of the brokerage  firm,  bank,  thrift  institution  or other  financial
intermediary (each, a "Financial Intermediary") that maintains the related Class
A  Certificate  Owner's  account  for  such  purpose.  In  turn,  the  Financial
Intermediary's  ownership  of such Class A  Certificate  will be recorded on the
records of DTC (or of a participating  firm that acts as agent for the Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the related  Class A Certificate  Owner's  Financial  Intermediary  is not a DTC
Participant).  Therefore, the related Class A Certificate Owner must rely on the
foregoing  procedures  to  evidence  its  beneficial  ownership  of  a  Class  A
Certificate. Beneficial ownership of a Class A Certificate may only be



<PAGE>


                                      S-35

transferred by compliance  with the procedures of such Financial  Intermediaries
and DTC  Participants.  Arrangements  may be made for clearance  and  settlement
through the Euroclear System and CEDEL, S.A., if they are DTC Participants.

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

     Distributions  of principal of and interest on the Book-Entry  Certificates
will be made on each  Distribution  Date  by the  Trustee  to DTC.  DTC  will be
responsible  for  crediting  the amount of such  payments to the accounts of the
applicable DTC Participants in accordance with DTC's normal procedures. Each DTC
Participant  will be  responsible  for  disbursing  such payments to the Class A
Certificate  Owners that it represents  and to each Financial  Intermediary  for
which it acts as agent. Each such Financial Intermediary will be responsible for
disbursing funds to the Class A Certificate Owners that it represents.

     Under a book-entry  format,  Class A Certificate Owners may experience some
delay in their receipt of payments, since such payments will be forwarded by the
Trustee to DTC. Because DTC can only act on behalf of Financial  Intermediaries,
the ability of a Class A Certificate Owner to pledge to persons or entities that
do not  participate  in the DTC system,  or otherwise take actions in respect of
such  Class  A  Certificates,  may  be  limited  due  to the  lack  of  physical
certificates for such Class A Certificates. In addition, issuance of the Class A
Certificates in book-entry form may reduce the liquidity of such Certificates in
the  secondary  market since  certain  potential  investors  may be unwilling to
purchase Certificates for which they cannot obtain physical certificates.

     DTC has  advised  the  Depositor  and the  Trustee  that,  unless and until
Definitive Class A Certificates  are issued,  DTC will take any action permitted
to be taken by a  Certificateholder  under the Pooling and  Servicing  Agreement
only  at  the  direction  of one  or  more  Financial  Intermediaries  to  whose
depository  accounts  the  Class A  Certificates  are  credited.  DTC  may  take
conflicting  actions  with respect to other Class A  Certificates  to the extent
that such actions are taken on behalf of Financial Intermediaries whose holdings
include such Class A Certificates.

     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, DTC
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


<PAGE>


                                      S-36

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  Proceeds,   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  "Description  of  the  Pooling  Agreements-Certificate
Account" in the Prospectus.

     The "Due Period" for each  Distribution Date will be the period that begins
on the [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


<PAGE>


                                      S-37

          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,


<PAGE>


                                      S-38

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 Proceeds, 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".


<PAGE>


                                      S-39


     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.



<PAGE>


                                      S-40

     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  "Description of the Pooling  Agreements - Certain  Matters  Regarding the
Trustee" in the Prospectus,  certain  reimbursements  to the Master Servicer and
the  Depositor  as  described  under  "Description  of the Pooling  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


<PAGE>


                                      S-41

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 Proceeds,
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  "Description  of the
Pooling 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 "Description
of the Pooling  Agreements-Evidence as to Compliance" in the Prospectus, (d) all
accountants'  reports  delivered  to the  Trustee  since  the  Delivery  Date as
described  under   "Description  of  the  Pooling   Agreements-Evidence   as  to
Compliance" in the Prospectus,  (e) the most recent property  inspection  report
prepared by or on behalf of the 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


<PAGE>


                                      S-42

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 DTC
Participants.  Conveyance  of  notices  and other  communications  by DTC to DTC
Participants,  by DTC  Participants  to  Financial  Intermediaries  and  Class A
Certificate  Owners,  and by  Financial  Intermediaries  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  "Description  of the  Pooling
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



<PAGE>


                                      S-43

responsible   for  the   administration   of  the  Trust  Fund  are  located  at
_____________________________.  See  "Description of the Pooling  Agreements-the
Trustee", "-Duties of the Trustee", "-Certain Matters Regarding the Trustee" and
"-Resignation and Removal of the Trustee" in the Prospectus.


                        YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

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

     Pass-Through  Rate.  The  Pass-Through  Rate  applicable  to 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    "Description   of   the   Pooling
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.


<PAGE>


                                      S-44


     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,
food  services,  retail  shopping  space,  office  space  or  beds  in a  Health
Care-Related  Facility,  as the case  may be,  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).



<PAGE>


                                      S-45

     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 Proceeds, 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


<PAGE>


                                      S-46

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:

Date                                       0%         %       %      %       %
- ----                                       --        --      --     --      --
Delivery Date............................. 100.0    100.0   100.0   100.0  100.0
_________ 25, 1997........................
_________ 25, 1998........................
_________ 25, 1999........................
_________ 25, 2000........................
_________ 25, 2001........................
_________ 25, 2002........................
_________ 25, 2003........................
_________ 25, 2004........................
_________ 25, 2005........................
Weighted Average Life (years)(A)..........


- ----

(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:


Date                                       0%         %       %      %       %
- ----                                       --        --      --     --      --
Delivery Date............................. 100.0    100.0   100.0   100.0  100.0
_________ 25, 1997........................
_________ 25, 1998........................
_________ 25, 1999........................
_________ 25, 2000........................
_________ 25, 2001........................
_________ 25, 2002........................
_________ 25, 2003........................
_________ 25, 2004........................
_________ 25, 2005........................
Weighted Average Life (years)(A)..........




[NY01:238039.2]  17629-00005  11/15/96 1:03pm

<PAGE>


                                      S-47

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

(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

Assumed Purchase Price      0%         %         %         %        %         %
- ----------------------      --        --        --        --       --        --
$________________........  ____%    ____%      ____%     ____%   ____%     ____%



     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



<PAGE>


                                      S-48

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,  Thacher  Proffitt & Wood,
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  "qualifying  real  property
loans"  within the meaning of Section  593(d) of the Code,  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



<PAGE>


                                      S-49

described  in  Section   856(c)(3)(B)  of  the  Code.   Moreover,   the  Offered
Certificates  will be  "qualified  mortgages"  within  the  meaning  of  Section
860(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 "Description of the Pooling  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:  (i)  thrift  institutions  holding  residual  interests  having
"significant value" and (ii) the transfer of "noneconomic" residual interests to
United  States  persons.  Pursuant to the Pooling and Servicing  Agreement,  the
Class R Certificates  may not be transferred to non-United  States persons.  See
"Certain  Federal Income Tax  Consequences--REMICS--Taxation  of Owners of REMIC
Residual Certificates" in the Prospectus.

     The REMIC  Regulations  provide for the determination of whether a residual
interest has "significant  value" for purposes of applying the rules relating to
"excess  inclusions"  with  respect to  residual  interests.  Based on the REMIC
Regulations,  the  Class R  Certificates  do not  have  significant  value  and,
accordingly,  thrift  institutions  and their  affiliates will be prevented from
using their unrelated losses or loss carryovers to offset any excess  inclusions
with  respect to the Class R  Certificates,  which will be in an amount equal to
all or virtually all of the taxable income  includable by holders of the Class R
Certificates.  See "Certain Federal Income Tax  Consequences-REMICs-Taxation  of
Owners of REMIC Residual Certificates-Excess Inclusions" in the Prospectus.

     The REMIC  Regulations  also  provide  that a transfer  to a United  States
person of "noneconomic"  residual  interests will be disregarded for all federal
income tax purposes, and that 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


<PAGE>


                                      S-50

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


<PAGE>


                                      S-51

     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  Underwriter  by  ________________.  Certain  federal income tax matters and
other matters will be passed upon for the Depositor by Thacher Proffitt & Wood.


                                     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

<PAGE>


                                      S-52

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  [Underwriter]  an  individual
prohibited  transaction  exemption,  Prohibited Transaction Exemption _____ (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) [Underwriter], (b) any person directly or indirectly, through one or
more  intermediaries,  controlling,  controlled by or under common  control with
[Underwriter], 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  Corporation  ("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


<PAGE>


                                      S-53

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.



<PAGE>


                                      S-54

     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 t 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 o 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........................
Description of the Pooling 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.........................




                       DEUTSCHE MORTGAGE & ASSET RECEIVING
                                   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]
                                                      
                                                      
                                                      
                                                      
                             Dated __________, 199_
                                                      
                                                      
                                                      
                                                      









<PAGE>



                                     ANNEX A
                  CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS



<PAGE>


                         INDEX OF PRINCIPAL DEFINITIONS

30/360 basis      .........................................................S-38
Accrued Certificate Interest...............................................S-38
Advance           ....................................................S-6, S-40
ARM Loans         ..........................................................S-2
Available Distribution Amount..............................................S-36
Balloon Payment   ..........................................................S-3
CEDEL             .........................................................S-14
Certificate Balance..........................................................ii
Certificate Registrar......................................................S-34
Certificates      ............................................................i
Class             ............................................................i
Class A Certificate Owner...................................................S-1
Class B Available Distribution Amount.......................................S-5
Class S Certificates........................................................iii
Collateral Support Deficit............................................S-8, S-40
Constant Prepayment Rate...................................................S-45
CPR               .........................................................S-45
Cut-off Date      ...........................................................ii
Cut-off Date Balance.......................................................S-14
Debt Service Coverage Ratio................................................S-24
Definitive Class A Certificate........................................S-1, S-34
Delivery Date     ...........................................................ii
Depositor         ..........................................................S-1
Determination Date.........................................................S-36
Distributable Certificate Interest.........................................S-38
Distributable Principal....................................................S-38
Distribution Date .....................................................ii, S-35
Distribution Date Statement................................................S-41
Due Date          ..........................................................S-2
Due Period        .........................................................S-36
Effective Net Mortgage Rate................................................S-38
ERISA             .........................................................S-10
ERISA Considerations.......................................................S-52
Euroclear         .........................................................S-14
Financial Intermediary.....................................................S-34
Fixed Rate Loans  ..........................................................S-3
Form 8-K          .........................................................S-29
Gross Margin      ..........................................................S-2
Index             ..........................................................S-2
Initial Pool Balance.........................................................ii
Interest Rate Adjustment Date...............................................S-2
LTV Ratio         .........................................................S-25
Master Servicer   ..........................................................S-1
Master Servicing Fee.......................................................S-31
Monthly Payments  ..........................................................S-2
Mortgage          .........................................................S-14
Mortgage Loan Seller........................................................S-1
Mortgage Loans    ...........................................................ii
Mortgage Note     .........................................................S-14
Mortgage Pool     ...........................................................ii
Mortgage Rate     ..........................................................S-2
Mortgaged Property....................................................S-2, S-14
Net Aggregate Prepayment Interest Shortfall................................S-38
Net Mortgage Rate ..........................................................S-4
Net Operating Income.......................................................S-24
Nonrecoverable Advance.....................................................S-41
Offered Certificates....................................................i, S-34
Ownership Percentage.......................................................S-39
Pass-Through Rate ...........................................................ii
Payment Adjustment Date.....................................................S-3
Percentage Interest........................................................S-34
Plan              .........................................................S-52
Pooling and Servicing Agreement.............................................S-3
Prepayment Interest Excess.................................................S-32
Prepayment Premiums........................................................S-15
Purchase Agreement..........................................................S-2
Purchase Price    .........................................................S-28
Reimbursement Rate.........................................................S-41
Related Proceeds  .........................................................S-41
REMIC Administrator.........................................................S-1
REMIC Regular Certificates...................................................ii
REO Loan          .........................................................S-39
REO Property      ...................................................S-30, S-33
Senior Certificates.....................................................i, S-33
Servicing Fees    .........................................................S-31
Special Servicer  ..........................................................S-1
Special Servicing Fee......................................................S-31
Specially Serviced Mortgage Assets.........................................S-30
Specially Serviced Mortgage Loans..........................................S-30
Stated Principal Balance...................................................S-39
Trust Fund        ...........................................................ii
Trustee           ..........................................................S-1
Underwriter       ......................................................i, S-50
Underwriting Agreement.....................................................S-50
Voting Rights     .........................................................S-42
Workout Fee       .........................................................S-31


<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 ________, 199_

                                                      [Version 1 - General Base]

                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                       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 Deutsche  Mortgage & Asset  Receiving  Corporation
(the  "Depositor")  and including 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"). The Mortgage Loans in (and the mortgage loans underlying the
MBS in) any Trust Fund will be secured by first or junior  liens on, or security
interests  in,  one or  more  of the  following  types  of  real  property:  (i)
residential  properties consisting of five or more rental or cooperatively-owned
dwelling units and mobile home parks; and (ii) commercial  properties consisting
of office  buildings,  retail  shopping  facilities,  hotels and motels,  health
care-related  facilities,  recreational  vehicle  parks,  warehouse  facilities,
mini-warehouse  facilities,   self-storage  facilities,  industrial  facilities,
parking lots, restaurants, mixed use properties (that is, any combination of the
foregoing),  and  unimproved  land.  However,  neither  restaurants  nor  health
care-related  facilities will represent security for a material concentration of
the Mortgage  Loans in (or the mortgage  loans  underlying the MBS in) any Trust
Fund,  based on principal  balance at the time such Trust Fund is formed.  If so
specified in the related Prospectus  Supplement,  the Trust Fund for a series of
Certificates  may also  include  letters  of  credit,  surety  bonds,  insurance
policies,  guarantees,  reserve funds, guaranteed investment contracts, 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.  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, DEUTSCHE BANK AG OR ANY
OF THEIR  AFFILIATES.  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,  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,


<PAGE>


                                      (ii)

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 ______, 199_


<PAGE>


                                      (iii)

(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".

     An Index of Principal Definitions is included at the end of this Prospectus
specifying the location of  definitions of important or frequently  used defined
terms.


<PAGE>


                                      (iv)

                              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 Regional
Offices located as follows:  Chicago  Regional  Office,  500 West Madison,  14th
Floor,  Chicago,  Illinois 60661;  New York Regional  Office,  Seven World Trade
Center,  New York, New York 10048.  Copies of such material can also be obtained
from the Public  Reference  Section of the Commission,  450 Fifth Street,  N.W.,
Washington,  D.C.  20549,  at prescribed  rates and  electronically  through the
Commission's  Electronic  Data Gathering,  Analysis and Retrieval  system at the
Commission's Web site (http://www.sec.gov).

     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.



<PAGE>


                                       (v)

     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 the Depositor at One  International  Place,  Room 608, Boston,  Massachusetts
02110, Attention: Secretary, or by telephone at (617) 951-7690.


<PAGE>


                                      (vi)

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                                              Page
                                                                                                                              ----

<S>                                                                                                                           <C>
PROSPECTUS SUPPLEMENT........................................................................................................ iv

AVAILABLE INFORMATION........................................................................................................ iv

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

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

RISK FACTORS.................................................................................................................  8
         Limited Liquidity of Offered Certificates...........................................................................  8
         Credit Support Limitations..........................................................................................  9
         Effect of Prepayments on Average Life of Certificates...............................................................  9
         Effect of Prepayments on Yield of Certificates ..................................................................... 11
         Limited Nature of Ratings........................................................................................... 11
         Certain Factors Affecting Delinquency, Foreclosure and Loss of the Mortgage Loans................................... 11
         Inclusion of Delinquent and Nonperforming Mortgage Loans in a Mortgage Asset Pool................................... 15
         Termination......................................................................................................... 15

DESCRIPTION OF THE TRUST FUNDS............................................................................................... 16
         General............................................................................................................. 16
         Mortgage Loans...................................................................................................... 16
         MBS................................................................................................................. 20
         Certificate Accounts................................................................................................ 21
         Credit Support...................................................................................................... 21
         Cash Flow Agreements................................................................................................ 21

YIELD AND MATURITY CONSIDERATIONS............................................................................................ 22
         General............................................................................................................. 22
         Pass-Through Rate................................................................................................... 22
         Payment Delays...................................................................................................... 22
         Certain Shortfalls in Collections of Interest....................................................................... 22
         Yield and Prepayment Considerations................................................................................. 23
         Weighted Average Life and Maturity.................................................................................. 24
         Other Factors Affecting Yield, Weighted Average Life and Maturity................................................... 25

THE DEPOSITOR................................................................................................................ 27

DEUTSCHE BANK AG............................................................................................................. 27

DESCRIPTION OF THE CERTIFICATES.............................................................................................. 28
         General............................................................................................................. 28
         Distributions of Interest on the Certificates....................................................................... 29
</TABLE>


<PAGE>


                                                        (vii)
<TABLE>
<CAPTION>

<S>                                                                                                                           <C>
         Distributions of Principal of the Certificates...................................................................... 30
         Distributions on the Certificates in Respect of Prepayment Premiums or in Respect of Equity
         Participations...................................................................................................... 31
         Allocation of Losses and Shortfalls................................................................................. 31
         Advances in Respect of Delinquencies................................................................................ 31
         Reports to Certificateholders....................................................................................... 32
         Voting Rights....................................................................................................... 34
         Termination......................................................................................................... 34
         Book-Entry Registration and Definitive Certificates................................................................. 35

DESCRIPTION OF THE POOLING AGREEMENTS........................................................................................ 36
         General............................................................................................................. 36
         Assignment of Mortgage Loans; Repurchases........................................................................... 37
         Representations and Warranties; Repurchases......................................................................... 38
         Collection and Other Servicing Procedures........................................................................... 39
         Sub-Servicers....................................................................................................... 41
         Certificate Account................................................................................................. 42
         Modifications, Waivers and Amendments of Mortgage Loans............................................................. 44
         Realization Upon Defaulted Mortgage Loans........................................................................... 45
         Hazard Insurance Policies........................................................................................... 46
         Due-on-Sale and Due-on-Encumbrance Provisions....................................................................... 47
         Servicing Compensation and Payment of Expenses...................................................................... 47
         Evidence as to Compliance........................................................................................... 48
         Certain Matters Regarding the Master Servicer, the Special Servicer, the REMIC Administrator and the
         Depositor........................................................................................................... 49
         Events of Default................................................................................................... 50
         Rights Upon Event of Default........................................................................................ 51
         Amendment........................................................................................................... 51
         List of Certificateholders.......................................................................................... 52
         The Trustee......................................................................................................... 52
         Duties of the Trustee............................................................................................... 52
         Certain Matters Regarding the Trustee............................................................................... 53
         Resignation and Removal of the Trustee.............................................................................. 53

DESCRIPTION OF CREDIT SUPPORT................................................................................................ 53
         General............................................................................................................. 53
         Subordinate Certificates............................................................................................ 54
         Insurance or Guarantees with Respect to Mortgage Loans.............................................................. 54
         Letter of Credit.................................................................................................... 55
         Certificate Insurance and Surety Bonds.............................................................................. 55
         Reserve Funds....................................................................................................... 55
         Credit Support with respect to MBS.................................................................................. 55

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS...................................................................................... 56
         General............................................................................................................. 56
         Types of Mortgage Instruments....................................................................................... 56
</TABLE>


<PAGE>



                                                         (viii)
<TABLE>
<CAPTION>

<S>                                                                                                                            <C>
          Leases and Rents.................................................................................................... 57
          Personalty.......................................................................................................... 57
          Foreclosure......................................................................................................... 57
          Bankruptcy Laws..................................................................................................... 60
          Environmental Considerations........................................................................................ 62
          Due-on-Sale and Due-on-Encumbrance Provisions....................................................................... 63
          Junior Liens; Rights of Holders of Senior Liens..................................................................... 64
          Subordinate Financing............................................................................................... 64
          Default Interest and Limitations on Prepayments..................................................................... 64
          Applicability of Usury Laws......................................................................................... 65
          Certain Laws and Regulations........................................................................................ 65
          Americans with Disabilities Act..................................................................................... 65
          Soldiers' and Sailors' Civil Relief Act of 1940..................................................................... 65
          Forfeitures in Drug and RICO Proceedings............................................................................ 66

 CERTAIN FEDERAL INCOME TAX CONSEQUENCES...................................................................................... 66
          General............................................................................................................. 66
          REMICs.............................................................................................................. 67
          Grantor Trust Funds................................................................................................. 84

 STATE AND OTHER TAX CONSEQUENCES............................................................................................. 93

 ERISA CONSIDERATIONS......................................................................................................... 93
          General............................................................................................................. 93
          Plan Asset Regulations.............................................................................................. 94
          Consultation With Counsel........................................................................................... 96
          Tax Exempt Investors................................................................................................ 96

 LEGAL INVESTMENT............................................................................................................. 96

 USE OF PROCEEDS.............................................................................................................. 97

 METHOD OF DISTRIBUTION....................................................................................................... 98

 LEGAL MATTERS................................................................................................................ 99

 FINANCIAL INFORMATION........................................................................................................ 99

 RATING....................................................................................................................... 99

 INDEX OF PRINCIPAL DEFINITIONS...............................................................................................100
</TABLE>


<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...........................    Deutsche   Mortgage  &  Asset  Receiving
                                        Corporation, a Delaware corporation. See
                                        "The Depositor".

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

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.   See
                                        "Description      of     the     Pooling
                                        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.   See  "Description  of  the
                                        Pooling  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".

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.  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,  one or
                                        more  of the  following  types  of  real
                                        property:   (i)  residential  properties
                                        ("Multifamily Properties") consisting of
                                        five     or     more      rental      or
                                        cooperatively-owned  dwelling  units  in
                                        high-rise,  mid-rise or garden apartment
                                        buildings or other residential


<PAGE>


                                       -2-

                                        structures,  and mobile home parks;  and
                                        (ii) commercial properties  ("Commercial
                                        Properties")    consisting   of   office
                                        buildings,  retail  shopping  facilities
                                        (such as  shopping  centers,  malls  and
                                        individual  stores),  hotels and motels,
                                        health care-related  facilities (such as
                                        hospitals,  skilled nursing  facilities,
                                        nursing    homes,     congregate    care
                                        facilities    and    senior    housing),
                                        recreational  vehicle  parks,  warehouse
                                        facilities,  mini-warehouse  facilities,
                                        self-storage   facilities,    industrial
                                        facilities,  parking lots,  restaurants,
                                        mixed  use  properties   (that  is,  any
                                        combination  of  the   foregoing),   and
                                        unimproved   land.   However,    neither
                                        restaurants   nor  health   care-related
                                        facilities 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.  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.  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".



<PAGE>


                                       -3-

                                        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  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


<PAGE>


                                       -4-

                                        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


<PAGE>


                                       -5-

                                        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


<PAGE>


                                       -6-

                                        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,
                                        which may include a letter of credit,  a
                                        surety  bond,  an  insurance  policy,  a
                                        guarantee,   a   reserve   fund,   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)  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  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


<PAGE>


                                       -7-

                                        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
                                        Regular   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
                                        provisions of the Code.

                                        Investors  are advised to consult  their
                                        tax advisors concerning the specific tax
                                        consequences  to them  of the  purchase,
                                        ownership and disposition of the Offered
                                        Certificates   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>


                                       -8-

                                  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 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


<PAGE>


                                       -9-


     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


<PAGE>


                                      -10-


     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


<PAGE>


                                      -11-

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  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


<PAGE>


                                      -12-

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  and  motel
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  operating,  liquor  and  other  licenses  upon a
transfer of the hotel,  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


<PAGE>


                                      -13-

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    "Description    of   the   Pooling
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


<PAGE>


                                      -14-

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


<PAGE>


                                      -15-

or more classes of Offered  Certificates of the related series. See "Description
of the Pooling Agreements-Hazard Insurance Policies".

     Risks of Geographic Concentration. Certain geographic regions of the United
States from time to time will experience weaker regional economic conditions and
housing markets,  and,  consequently,  will experience  higher rates of loss and
delinquency than will be experienced on mortgage loans generally. For example, a
region's economic  condition and housing market may be directly,  or indirectly,
adversely   affected  by  natural  disasters  or  civil   disturbances  such  as
earthquakes,  hurricanes, floods, eruptions or riots. The economic impact of any
of these types of events may also be felt in areas beyond the region immediately
affected by the disaster or  disturbance.  The Mortgage Loans  securing  certain
series  of  Certificates  may  be  concentrated  in  these  regions,   and  such
concentration  may present risk  considerations  in addition to those  generally
present for similar mortgage-backed securities without such concentration.

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.  However,  Mortgage Loans which are seriously  delinquent
loans (that is, loans more than 60 days  delinquent  or as to which  foreclosure
has been commenced) will not constitute a material concentration of the Mortgage
Loans in any Trust Fund, based on principal  balance at the time such Trust Fund
is formed. 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".

Termination

     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.  The solicitation of bids will be conducted
in a commercially reasonable manner and, generally, assets will be sold at their
fair market  value.  In  addition,  if so  specified  in the related  Prospectus
Supplement, upon the reduction of the aggregate principal balance of some or all
of the Mortgage Assets by a specified percentage,  a party or parties designated
therein may be authorized to purchase such Mortgage Assets, generally at a price
equal  to, in the case of any  Mortgage  Asset,  the  unpaid  principal  balance
thereof  plus  accrued  interest  (or,  in some cases,  at fair  market  value).
However,  circumstances  may arise in which such fair  market  value may be less
than the unpaid balance of the related Mortgage  Assets,  together with interest
thereon,  sold  and  therefore,  as a  result  of such a sale or  purchase,  the
Certificateholders  of one or more Classes of Certificates may receive an amount
less than the  Certificate  Balance of, and accrued  unpaid  interest  on, their
Certificates. See Description of the Certificates--Termination."



<PAGE>


                                      -16-

                         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. 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 one
or more of the following  types of real  property:  (i)  residential  properties
("Multifamily    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,  and mobile home  parks;  and (ii)
commercial properties ("Commercial  Properties") consisting of office buildings,
retail  shopping  facilities  (such as shopping  centers,  malls and  individual
stores),  hotels or motels,  health care-related  facilities (such as hospitals,
skilled nursing facilities, nursing homes, congregate care facilities and senior
housing),  recreational  vehicle  parks,  warehouse  facilities,  mini-warehouse
facilities,   self-storage  facilities,  industrial  facilities,  parking  lots,
restaurants,  mixed use properties  (that is, any combination of the foregoing),
and  unimproved  land.  However,  neither  restaurants  nor health  care-related
facilities 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.  The  Multifamily   Properties  may  include  mixed  commercial  and
residential  structures  and apartment  buildings  owned by private  cooperative
housing corporations ("Cooperatives"). Unless otherwise specified in the related
Prospectus Supplement,  each Mortgage will create a first priority mortgage lien
on a 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.

     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


<PAGE>


                                      -17-

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. However, Mortgage Loans which are seriously
delinquent  loans (that is,  loans more than 60 days  delinquent  or as to which
foreclosure has been commenced) will not constitute a material  concentration of
the Mortgage  Loans in any Trust Fund,  based on  principal  balance at the time
such Trust Fund is formed.

     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   facilities.
Commercial  Properties  may be  owner-occupied  or leased  to a small  number of
tenants. Thus, the Net


<PAGE>


                                      -18-

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


<PAGE>


                                      -19-

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,   Lockout  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.


<PAGE>


                                      -20-


     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) either (i) will have been
acquired  (other than from the  Depositor or an affiliate  thereof) in bona fide
secondary market  transactions or (ii) if so specified in the related Prospectus
Supplement,  may be derived  from the  Depositor's  (or an  affiliate's)  unsold
allotments from the Depositor (or an affiliate's) previous offerings.

     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.



<PAGE>


                                      -21-

     The  Prospectus  Supplement  for a series  of  Certificates  that  evidence
interests  in MBS  will  specify:  (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  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.

     The Depositor  will provide the same  information  regarding the MBS in any
Trust Fund in its reports  filed  under the  Exchange  Act with  respect to such
Trust Fund as was  provided by the related MBS Issuer in its own such reports if
such MBS was publicly offered or the reports the related MBS Issuer provides the
related MBS Trustee if such MBS was privately issued.

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 "Description of the Pooling 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,  which may  include a letter of credit,  a surety  bond,  an  insurance
policy, a guarantee,  a reserve fund, or any combination thereof. The amount and
types of such  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  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.



<PAGE>


                                      -22-


                        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


<PAGE>


                                      -23-

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


<PAGE>


                                      -24-

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


<PAGE>


                                      -25-

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


<PAGE>


                                      -26-

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


<PAGE>


                                      -27-

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

     The Depositor is a special purpose corporation incorporated in the State of
Delaware on March 22, 1996,  for the purpose of engaging in the business,  among
other things,  of acquiring and depositing  mortgage assets in trust in exchange
for  certificates  evidencing  interest in such trusts and selling or  otherwise
distributing  such  certificates.  The Depositor is not an affiliate of Deutsche
Bank AG. The  principal  executive  offices of the  Depositor are located at One
International Place, Room 608, Boston, Massachusetts 02110. Its telephone number
is (617) 951-7690. The Depositor's  capitalization is nominal. All of the shares
of capital  stock of the  Depositor  are held by The  Deutsche  Mortgage & Asset
Receiving  Trust,  a  Massachusetts  charitable  lead trust (the "DMARC  Trust")
formed by J H Management Corporation and J H Holdings Corporation, both of which
are Massachusetts  corporations.  J H Holdings Corporation is the trustee of the
DMARC Trust, which holds no assets other than the stock of the Depositor. All of
the stock of J H Holdings Corporation and of J H Management  Corporation is held
by the 1960  Trust,  an  independent  charitable  organization  qualified  under
Section  501(c)(3) of the Code, and operated for the benefit of a  Massachusetts
charitable institution.

     None of the Depositor,  J H Management  Corporation,  Deutsche Bank A.G. or
any of their respective affiliates will insure or guarantee distributions on the
Certificates of any series.


                                DEUTSCHE BANK AG

     It is  anticipated  that  the  assets  conveyed  to the  Trust  Fund by the
Depositor  will have been acquired by the Depositor  from Deutsche Bank AG or an
affiliate  thereof.  Deutsche Bank AG is the largest banking  institution in the
Federal  Republic  of Germany  and one of the  largest  in the world.  It is the
parent company of a group (the  "Deutsche Bank Group")  consisting of commercial
banks,  investment  banking and fund  management  companies,  mortgage banks and
property  finance  companies,   installment  financing  and  leasing  companies,
insurance companies,  research and consultancy  companies and other domestic and
foreign companies.  The Deutsche Bank Group employs over 74,000 staff members at
more than 2,400 branches and offices around the world.



<PAGE>


                                      -28-


                         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 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, S.A. or the
Euroclear System, 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


<PAGE>


                                      -29-

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



<PAGE>


                                      -30-

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



<PAGE>


                                      -31-

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.



<PAGE>


                                      -32-


     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
Agreement and described in such Prospectus Supplement.

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

Reports to Certificateholders

     On each Distribution Date, together with the distribution to the holders of
each class of the Offered  Certificates of a series, a Master Servicer,  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;




<PAGE>


                                      -33-

     (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 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.


<PAGE>


                                      -34-

     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. The Depositor will provide the
same  information with respect to any MBSs in its own reports that were publicly
offered  and the  reports  the  related  MBS Issuer  provides  to the Trustee if
privately issued.

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
Agreement and as otherwise specified in the related Prospectus  Supplement.  See
"Description  of the Pooling  Agreements-Amendment".  The  holders of  specified
amounts of Certificates  of a particular  series will have the 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
"Description of the Pooling  Agreements-Events of Default",  "-Rights Upon Event
of Default" and "-Resignation and Removal of the Trustee".

Termination

     The  obligations  created  by the  Pooling  Agreement  for each  series  of
Certificates will terminate 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  Agreement.
Written  notice  of  termination  of a Pooling  Agreement  will be given to each
Certificateholder of the related series, and the final distribution will be made
only upon  presentation  and surrender of the Certificates of such series at the
location to be specified in the notice of termination.

     If  so  specified  in  the  related  Prospectus  Supplement,  a  series  of
Certificates may be subject to optional early termination through the repurchase
of the  Mortgage  Assets  in the  related  Trust  Fund by the  party or  parties
specified therein, under the circumstances and in the manner set forth therein.

     In addition,  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. The solicitation of
bids will be  conducted  in a  commercially  reasonable  manner and,  generally,
assets will be sold at their fair market value. Circumstances may arise in which
such fair market value may be less than the unpaid balance of the Mortgage Loans
sold and therefore, as a result of such a sale, the Certificateholders of one or
more  Classes of  Certificates  may receive an amount less than the  Certificate
Balance of, and accrued unpaid interest on, their Certificates.


<PAGE>


                                      -35-

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 The
Depository  Trust  Company  ("DTC")  or  its  nominee.  If so  provided  in  the
Prospectus  Supplement,  arrangements  may be made for clearance and  settlement
through the Euroclear System or CEDEL, S.A., if they are participants in DTC.

     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  ("DTC
Participants")  and  facilitate  the  clearance  and  settlement  of  securities
transactions between DTC Participants through electronic computerized book-entry
changes in their accounts, thereby eliminating the need for physical movement of
securities  certificates.  DTC  Participants  that  maintain  accounts  with DTC
include  securities  brokers and dealers,  banks,  trust  companies and clearing
corporations  and may include other  organizations.  DTC is owned by a number of
DTC  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 is also  available to others such as banks,  brokers,  dealers
and trust  companies  that  directly or  indirectly  clear through or maintain a
custodial  relationship  with a DTC  Participant  that maintains as account with
DTC.  The  rules  applicable  to DTC and DTC  Participants  are on file with the
Commission.

     Purchases of Book-Entry  Certificates  under the DTC system must be made by
or through,  and will be recorded on the records of, the brokerage  firm,  bank,
thrift  institution  or  other  financial   intermediary   (each,  a  "Financial
Intermediary")  that maintains the beneficial  owner's account for such purpose.
In turn, the Financial  Intermediary's  ownership of such  Certificates  will be
recorded  on the records of DTC (or of a  participating  firm that acts as agent
for the Financial  Intermediary,  whose interest will in turn be recorded on the
records of DTC, if the beneficial  owner's  Financial  Intermediary is not a DTC
Participant).  Therefore,  the  beneficial  owner  must  rely  on the  foregoing
procedures  to evidence  its  beneficial  ownership  of such  Certificates.  The
beneficial  ownership  interest  of the  owner of a  Book-Entry  Certificate  (a
"Certificate  Owner")  may only be  transferred  by  compliance  with the rules,
regulations   and   procedures  of  such   Financial   Intermediaries   and  DTC
Participants.

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

     Conveyance of notices and other  communications  by DTC to DTC Participants
and by DTC Participants to Financial  Intermediaries and 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 DTC  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  DTC   Participants   to  Financial
Intermediaries and 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 DTC  Participant  (and not of DTC, the Depositor or
any Trustee, Master Servicer, Special Servicer


<PAGE>


                                      -36-

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  Agreement) of
Book-Entry  Certificates will be the nominee of DTC, and the Certificate  Owners
will not be  recognized  as  Certificateholders  under  the  Pooling  Agreement.
Certificate   Owners   will   be   permitted   to   exercise   the   rights   of
Certificateholders  under the related Pooling Agreement only indirectly  through
the DTC  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 Agreement only at the direction of one or more
DTC  Participants  to  whose  account  with  DTC  interests  in  the  Book-Entry
Certificates are credited.  DTC may take conflicting actions with respect to the
Book-Entry  Certificates  to the extent that such actions are taken on behalf of
Financial Intermediaries whose holdings include such Certificates.

     Because DTC can act only on behalf of DTC Participants,  who in turn act on
behalf of Financial  Intermediaries 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 DTC  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
Agreement.


                      DESCRIPTION OF THE POOLING AGREEMENTS
General

     The  Certificates  of each  series  will be  issued  pursuant  to a Pooling
Agreement.  In general,  the  parties to a Pooling  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  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  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,  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 Agreement or any affiliate thereof
may own Certificates issued thereunder; however, except in limited circumstances
(including with respect to required consents to certain  amendments to a Pooling
Agreement),



<PAGE>


                                      -37-

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  Agreement will vary depending upon the nature of the
Certificates  to be issued  thereunder and the nature of the related Trust Fund.
The following summaries describe certain provisions that may appear in a Pooling
Agreement  under which  Certificates  that evidence  interests in Mortgage Loans
will be issued.  The  Prospectus  Supplement for a series of  Certificates  will
describe any provision of the related Pooling Agreement that materially  differs
from the  description  thereof  contained in this Prospectus and, if the related
Trust Fund includes MBS,  will  summarize all of the material  provisions of the
related Pooling  Agreement.  The summaries  herein do not purport to be complete
and are subject to, and are qualified in their  entirety by reference to, all of
the provisions of the Pooling  Agreement for each series of Certificates and the
description  of  such  provisions  in the  related  Prospectus  Supplement.  The
Depositor will provide a copy of the Pooling Agreement  (without  exhibits) that
relates to any series of  Certificates  without charge upon written request of a
holder  of a  Certificate  of  such  series  addressed  to 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
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  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 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



<PAGE>


                                      -38-

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 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.

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  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



<PAGE>


                                      -39-

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  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  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 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 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.



<PAGE>


                                      -40-


     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 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 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 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



<PAGE>


                                      -41-

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  Agreement.  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  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 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  Agreement.  See  "-Certificate
Account" and "-Servicing Compensation and Payment of Expenses".




<PAGE>


                                      -42-

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  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 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)  ("Insurance  Proceeds"  and
"Condemnation  Proceeds",  respectively)  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;


<PAGE>


                                      -43-

     (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  received  on or in respect of the  Mortgage  Loans
required to be deposited in the  Certificate  Account as provided in the related
Pooling Agreement and described in the related Prospectus Supplement.

     Withdrawals. Unless otherwise provided in the related Pooling Agreement and
described in the related Prospectus  Supplement,  a Master Servicer,  Trustee or
Special  Servicer may make  withdrawals  from the  Certificate  Account for each
Trust Fund 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,   Insurance  Proceeds  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
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;




<PAGE>


                                      -44-

     (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 Agreement for the benefit of Certificateholders;

     (xiii) to make any  other  withdrawals  permitted  by the  related  Pooling
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



<PAGE>


                                      -45-

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 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 within two years of acquisition,  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 for more than two
years after its  acquisition  will not result in the  imposition of a tax on the
Trust Fund or cause the Trust Fund (or any designated  portion  thereof) to fail
to qualify as a REMIC under



<PAGE>


                                      -46-

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 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 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 Proceeds,  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 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



<PAGE>


                                      -47-

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 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



<PAGE>


                                      -48-

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  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  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



<PAGE>


                                      -49-

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
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 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

     Unless  otherwise  specified in the  Prospectus  Supplement for a series of
Certificates, the related Pooling 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 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
Agreement.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling  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  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
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  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  Agreement,  or by reason of reckless  disregard of such  obligations or
duties. In addition, each Pooling 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  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 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,



<PAGE>


                                      -50-

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 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 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  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  Agreement,  or to the
Master  Servicer,  with a copy  to  each  other  party  to the  related  Pooling
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
Agreement,  or to the Special  Servicer,  with a copy to each other party to the
related Pooling 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  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  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 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  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
Agreement, or to the REMIC Administrator, with a copy to each other party to the
related Pooling 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.



<PAGE>


                                      -51-


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 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  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 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  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  Agreement  to
institute  any  proceeding  with respect to such Pooling  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  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
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 Agreement may be amended by the parties thereto,  without the consent of
any of the holders of  Certificates  covered by such Pooling  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



<PAGE>


                                      -52-

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  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  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  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
Agreement  or  of  modifying  in  any  manner  the  rights  of  the  holders  of
Certificates  covered by such Pooling  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 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 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  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  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




<PAGE>


                                      -53-

     The Trustee for each series of Certificates  will make no representation as
to  the  validity  or  sufficiency  of  the  related  Pooling  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 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 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  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  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  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




<PAGE>


                                      -54-

     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 surety  bond,  an insurance
policy or a guarantee,  the  establishment  of one or more reserve funds, 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.

     The Credit Support may not provide protection against all risks of loss and
will not guarantee  payment to  Certificateholders  of all amounts to which they
are entitled under the related Pooling Agreement.  If losses or shortfalls occur
that exceed the amount  covered by the 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.




<PAGE>


                                      -55-

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 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




<PAGE>


                                      -56-

     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". If a significant percentage of
Mortgage Loans (or mortgage loans  underlying  MBS), by balance,  are secured by
properties in a particular  state,  relevant state laws, to the extent they vary
materially from this discussion, will be discussed in the Prospectus Supplement.
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.



<PAGE>


                                      -57-


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.




<PAGE>


                                      -58-

     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.



<PAGE>


                                      -59-


     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.




<PAGE>


                                      -60-

     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




<PAGE>


                                      -61-

     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.




<PAGE>


                                      -62-

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
participated  in the management of such mortgaged  property or the operations of
the  borrower.  Such  liability  may exist  even if the  lender did not cause or
contribute  to the  contamination  and  regardless  of  whether  the  lender has
actually taken possession of a mortgaged property through  foreclosure,  deed in
lieu of foreclosure or otherwise. Moreover, such liability is not limited to the
original  or  unamortized  principal  balance  of a loan or to the  value of the
property  securing  a loan.  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 1996
(the "Act") amended,  among other things,  the provisions of CERCLA 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
mortgaged  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  all  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.

     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.




<PAGE>


                                      -63-

     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.

     Federal,  state  and local  environmental  regulatory  requirements  change
often. It is possible that compliance  with a new regulatory  requirement  could
impose significant compliance costs on a borrower. Such costs 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.

     To reduce the likelihood of such a loss, unless otherwise  specified in the
related Prospectus  Supplement,  the Pooling 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  "Description
of the Pooling 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



<PAGE>


                                      -64-

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.




<PAGE>


                                      -65-

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



<PAGE>


                                      -66-

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.  Unless
otherwise  specified  in  the  related  Prospectus  Supplement,  counsel  to the
Depositor for each series will be Thacher  Proffitt & Wood.  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 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



<PAGE>


                                      -67-

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.   With   respect  to  each   series  of  REMIC
Certificates, counsel to the Depositor will deliver its opinion generally to the
effect that,  assuming  compliance  with all  provisions of the related  Pooling
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



<PAGE>


                                      -68-

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  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 "qualifying real property loans" within the meaning of Section 593(d) of
the Code, "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 Sections
593(d) and 856(c)(5)(A) of the Code, and Treasury  regulations provide that real
property  acquired by foreclosure  constitutes  "qualifying real property loans"
for purposes of section 593(d) of the Code.




<PAGE>


                                      -69-

     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
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
"qualifying  real property loans" under Section 593(d) of the Code, "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



<PAGE>


                                      -70-

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 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.



<PAGE>


                                      -71-


     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



<PAGE>


                                      -72-

(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



<PAGE>


                                      -73-

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.




<PAGE>


                                      -74-

     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",
residual  interests  without  "significant  value"  and  "noneconomic"  residual
interests  discussed below. The fact that the tax liability  associated with the
income  allocated  to REMIC  Residual  Certificateholders  may  exceed  the cash
distributions  received  by  such  REMIC  Residual  Certificateholders  for  the
corresponding  period may  significantly  adversely  affect such REMIC  Residual
Certificateholders'  after-tax rate of return. 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  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



<PAGE>


                                      -75-

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 net
amount of interest  deductions  that are allowed the REMIC in each  taxable year
with respect to the REMIC Regular  Certificates of such class will be reduced by
an amount equal to the portion of the Issue



<PAGE>


                                      -76-

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



<PAGE>


                                      -77-

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.

     As an exception to the general rules described above,  thrift  institutions
are allowed to offset their excess inclusions with unrelated deductions,  losses
or loss carryovers,  but only if the REMIC Residual  Certificates are considered
to have "significant  value". The REMIC Regulations  provide that in order to be
treated as having significant  value, the REMIC Residual  Certificates must have
an aggregate  issue price at least equal to two percent of the  aggregate  issue
prices of all of the related  REMIC's  Regular  and  Residual  Certificates.  In
addition,  based on the Prepayment Assumption,  the anticipated weighted average
life of the REMIC Residual  Certificates  must equal or exceed 20 percent of the
anticipated  weighted  average  life  of the  REMIC,  based  on  the  Prepayment
Assumption  and  on any  required  or  permitted  clean  up  calls  or  required
liquidation provided for in the REMIC's  organizational  documents.  Although it
has not done so, the Treasury also has authority to issue regulations that would
treat the entire amount of income accruing on a REMIC Residual Certificate as an
excess  inclusion if the REMIC Residual  Certificates are considered not to have
"significant  value".  The related  Prospectus  Supplement will disclose whether
offered REMIC  Residual  Certificates  may be  considered  to have  "significant
value" under the REMIC Regulations;  provided, however, that any disclosure that
a REMIC Residual  Certificate will have  "significant  value" will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual   Certificate  will  have  "significant  value"  for  purposes  of  the
above-described  rules. The  above-described  exception for thrift  institutions
applies only to those  residual  interests  held  directly  by, and  deductions,
losses and loss  carryovers  incurred  by, such  institutions  (and not by other
members of an affiliated group of corporations  filing a consolidated income tax
return  with  such  thrift  institution)  or  by  certain   wholly-owned  direct
subsidiaries of such institutions  formed or operated  exclusively in connection
with the organization and operation of one or more REMICs.



<PAGE>


                                      -78-


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

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

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

     Mark-to-Market  Rules.  On December  28, 1993,  the IRS released  temporary
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 "negative value" REMIC Residual Certificate is not
treated  as a security  and thus  generally  may not be marked to  market.  This
exclusion from the  mark-to-market  requirement is expanded to include all REMIC
Residual  Certificates under proposed Treasury regulations  published January 4,
1995 which provide that any REMIC Residual  Certificate  issued after January 4,
1995 will not be treated as a security and therefore generally may not be marked
to market. Prospective



<PAGE>


                                      -79-

purchasers of a REMIC  Residual  Certificate  should  consult their tax advisors
regarding the possible  application of the  mark-to-market  requirement to REMIC
Residual Certificates.

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

     With respect to REMIC Residual  Certificates or REMIC Regular  Certificates
the holders of which  receive an  allocation  of fees and expenses in accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and (ii) such individual's,  estate's or trust's share of such fees and expenses
will be treated as a miscellaneous  itemized deduction  allowable subject to the
limitation of Section 67 of the Code,  which permits such deductions only to the
extent they exceed in the aggregate 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 a top marginal tax rate of 39.6% for  individuals and a
maximum marginal rate for long-term capital gains of individuals of 28%. 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



<PAGE>


                                      -80-

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



<PAGE>


                                      -81-

Tax").  Each Pooling Agreement will include  provisions  designed to prevent the
acceptance of any contributions that would be subject to such tax.

     REMICs also are subject to federal income tax at the highest corporate rate
on "net income from foreclosure property",  determined by reference to the rules
applicable  to real estate  investment  trusts.  "Net  income  from  foreclosure
property"  generally means gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
Unless  otherwise  disclosed  in the related  Prospectus  Supplement,  it is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

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

     Unless otherwise stated in the related  Prospectus  Supplement,  and to the
extent  permitted by then  applicable  laws,  any Prohibited  Transactions  Tax,
Contributions  Tax,  tax on "net income from  foreclosure  property" or state or
local income or franchise  tax that may be imposed on the REMIC will be borne by
the related 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 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  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



<PAGE>


                                      -82-

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 these  purposes,  a  "disqualified  organization"  means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will, with respect to such interest, be treated as a pass-through entity.

     Termination. A REMIC will terminate immediately after the Distribution Date
following  receipt by the REMIC of the final  payment in respect of the Mortgage
Loans or upon a sale of the REMIC's  assets  following the adoption by the REMIC
of a plan of complete  liquidation.  The last  distribution  on a REMIC  Regular
Certificate will be treated as a payment in retirement of a debt instrument.  In
the case of a REMIC Residual Certificate, if the last distribution on such REMIC
Residual  Certificate  is  less  than  the  REMIC  Residual  Certificateholder's
adjusted basis in such 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



<PAGE>


                                      -83-

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 "United  States  Person" (as defined  below) and is not subject to
federal  income  tax as a result of any  direct or  indirect  connection  to the
United States in addition to its ownership of a REMIC Regular  Certificate  will
not, unless otherwise disclosed in the related Prospectus Supplement, be subject
to United States federal income or withholding  tax in respect of a distribution
on a REMIC Regular Certificate,  provided that the holder complies to the extent
necessary  with certain  identification  requirements  (including  delivery of a
statement,   signed  by  the  Certificateholder   under  penalties  of  perjury,
certifying  that  such  Certificateholder  is not a  United  States  Person  and
providing the name and address of such  Certificateholder).  For these purposes,
"United  States  Person"  means a citizen or  resident of the United  States,  a
corporation,  partnership  or other entity created or organized in, or under the
laws of, the United States or any political subdivision thereof, or an estate or
trust whose income from sources without the United States is includible in gross
income  for  United  States  federal  income  tax  purposes  regardless  of  its
connection with the conduct of a trade or business within the United States.  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.



<PAGE>


                                      -84-


     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 Agreement.

Grantor Trust Funds

     Classification  of Grantor  Trust  Funds.  With  respect to each  series of
Grantor Trust Certificates, counsel to the Depositor will deliver its opinion to
the effect that,  assuming compliance with all provisions of the related Pooling
Agreement,  the related Grantor Trust Fund will be classified as a grantor trust
under subpart E, part I of subchapter J of the Code and not as a partnership  or
an association taxable as a corporation. 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) "qualifying  real property loans" within the meaning of Section
593(d) of the Code;  (ii) "loans . . . secured by an interest in real  property"
within   the   meaning  of  Section   7701(a)(19)(C)(v)   of  the  Code;   (iii)
"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 (iv) "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.




<PAGE>


                                      -85-

     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,  "qualifying real property loans" within
the meaning of Section  593(d) 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



<PAGE>


                                      -86-

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),



<PAGE>


                                      -87-

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



<PAGE>


                                      -88-

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



<PAGE>


                                      -89-

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



<PAGE>


                                      -90-

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.




<PAGE>


                                      -91-

     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 Proposed  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,  but no final  regulations  have  been  promulgated  with  respect  to
contingent  payment debt instruments.  Proposed  regulations were promulgated on
December 16, 1994 regarding contingent payment debt instruments.  As in the case
of the OID Regulations,  such proposed  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 that method, the issuer of a Grantor
Trust  Strip  Certificate  would  determine a projected  payment  schedule  with
respect to such Grantor Trust Strip Certificate.  Holders of Grantor Trust Strip
Certificates  would be bound by the issuer's  projected payment schedule,  which
would  consist 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 would be
determined so that the projected payment schedule  reflected the projected yield
reasonably  expected  to be  received  by the  holder of a Grantor  Trust  Strip
Certificate.  The projected yield referred to above would be a reasonable  rate,
not less  than  the  "applicable  Federal  rate"  that,  as of the  issue  date,
reflected 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,  and would add to, or subtract
from, such income any variation  between the payment  actually  received in such
month and the payment originally projected to be made in such month.

     In the absence of final Treasury  regulations  relating to debt instruments
providing  for  contingent  payments,  a projected  payment  schedule  under the
"noncontingent bond method" is not intended to be provided to holders.



<PAGE>


                                      -92-


     Certificateholders   should  consult  their  tax  advisors  concerning  the
possible  application of the contingent payment rules to the Grantor Trust Strip
Certificates.

     Sales  of  Grantor  Trust  Certificates.  Any  gain or  loss,  equal to the
difference  between  the amount  realized  on the sale or  exchange of a Grantor
Trust Certificate and its adjusted basis, recognized on such sale or exchange of
a Grantor  Trust  Certificate  by an  investor  who  holds  such  Grantor  Trust
Certificate  as a capital  asset,  will be capital  gain or loss,  except to the
extent of accrued and  unrecognized  market  discount,  which will be treated as
ordinary  income,  and (in the case of banks and other  financial  institutions)
except as provided  under Section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust Certificate generally will equal its cost, increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized  premium and by any  distributions  with respect to such Grantor Trust
Certificate.  The Code as of the date of this Prospectus provides a top marginal
tax rate of 39.6% for  individuals  and a maximum  marginal  rate for  long-term
capital  gains of  individuals  of 28%.  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



<PAGE>


                                                                 -93-

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



<PAGE>


                                      -94-

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.

     The prohibited  transaction  provisions of Section 406 of ERISA and Section
4975 of the Code may apply to a Trust Fund and cause the  Depositor,  the Master
Servicer, any Special Servicer, any Sub-Servicer,  any Manager, the Trustee, the
obligor under any credit enhancement  mechanism or certain affiliates thereof to
be  considered or become  Parties in Interest with respect to an investing  Plan
(or  of a  Plan  holding  an  interest  in an  investing  entity).  If  so,  the
acquisition  or holding of  Certificates  by or on behalf of the investing  Plan
could  also  give rise to a  prohibited  transaction  under  ERISA and the Code,
unless some  statutory or  administrative  exemption is available.  Certificates
acquired by a Plan may be assets of that Plan. Under the Plan Asset Regulations,
the Trust Fund,  including the Mortgage Asset Loans and the other assets held in
the Trust  Fund,  may also be  deemed  to be  assets of each Plan that  acquires
Certificates. Special caution should be exercised before Plan Assets are used to
acquire a Certificate in such circumstances, especially if, with respect to such
assets,  the  Depositor,   the  Master  Servicer,   any  Special  Servicer,  any
Sub-Servicer, any Manager, the Trustee, the obligor under any credit enhancement
mechanism or an affiliate  thereof  either (i) has  investment  discretion  with
respect  to  the   investment   of  Plan  Assets;   or  (ii)  has  authority  or
responsibility  to give (or regularly gives)  investment  advice with respect to
Plan Assets for a fee pursuant to an agreement or understanding that such advice
will serve as a primary basis for investment decisions with respect to such Plan
assets.

     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.




<PAGE>


                                      -95-

     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.

Prohibited Transaction Exemptions

     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";  PTCE 95-60,  which exempts  certain  transactions  between  insurance
company general accounts and Parties in Interest;  and PTCE 96-23, which exempts
certain  transactions  effected  on  behalf  of a  Plan  by an  "in-house  asset
manager".  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.

Insurance Company General Accounts

     In addition to any exemption that may be available under PTCE 95-60 for the
purchase  and  holding  of the  Certificates  by an  insurance  company  general
account,  the Small  Business  Job  Protection  Act of 1996 added a new  Section
401(c) to ERISA,  which provides certain exemptive relief from the provisions of
Part 4 of  Title  I of  ERISA  and  Section  4975  of the  Code,  including  the
prohibited  transaction  restrictions  imposed by ERISA and the  related  excise
taxes  imposed by the Code,  for  transactions  involving an  insurance  company
general  account.  Pursuant to Section  401(c) of ERISA,  the DOL is required to
issue final regulations  ("401(c)  Regulations") no later than December 31, 1997
which are to provide  guidance  for the purpose of  determining,  in cases where
insurance  policies  supported by an insurer's  general account are issued to or
for the benefit of a Plan on or before December 31, 1998,  which general account
assets constitute Plan assets.  Section 401(c) of ERISA generally provides that,
until the date which is 18 months after the 401(c)  Regulations become final, no
person  shall be  subject  to  liability  under  Part 4 of Title I of ERISA  and
Section 4975 of the Code on the basis of a claim that the assets of an insurance
company general account constitute Plan assets, unless (i) as otherwise provided
by the Secretary of Labor in the 401(c)  Regulations to prevent avoidance of the
regulations  or (ii) an action is brought by the  Secretary of Labor for certain
breaches of fiduciary duty which would also constitute a violation of federal or
state  criminal law. Any assets of an insurance  company  general  account which
support insurance policies issued to a Plan after December 31, 1998 or issued to
Plans on or before  December 31, 1998 for which the  insurance  company does not
comply with the 401(c)  Regulations may be treated as Plan assets.  In addition,
because Section 401(c) does not relate to insurance  company separate  accounts,
separate account assets are still treated as Plan assets of any Plan invested in
such separate  account.  Insurance  companies  contemplating  the  investment of
general account assets in the Notes should consult with their legal counsel with
respect to



<PAGE>


                                      -96-

the  applicability of Section 401(c) of ERISA,  including the general  account's
ability to continue to hold the  Certificates  after the date which is 18 months
after the date the 401(c) Regulations become final.

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



<PAGE>


                                      -97-

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.



<PAGE>


                                      -98-



                             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  offering  by one or  more  underwriters  specified  in the  related
     Prospectus Supplement;

          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.  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.



<PAGE>


                                      -99-


     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.

     As to any series of Certificates, only those classes rated in an investment
grade rating category by any Rating Agency will be offered  hereby.  Any unrated
class  may be  initially  retained  by the  Depositor,  and  may be  sold by the
Depositor at any time to one or institutional investors.


                                  LEGAL MATTERS

     Unless otherwise  specified in the related Prospectus  Supplement,  certain
legal  matters in connection  with the  Certificates  of each series,  including
certain federal income tax  consequences,  will be passed upon for the Depositor
by Thacher Proffitt & Wood.


                              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>


                                      -100-

                         INDEX OF PRINCIPAL DEFINITIONS

401(c) Regulations......................................................95
Accrual Certificates.....................................................4
Accrual Period    ......................................................71
Accrued Certificate Interest............................................29
Act               ......................................................62
ADA               ......................................................65
ARM Loans         ......................................................19
Available Distribution Amount...........................................28
Book-Entry Certificates.................................................28
Call Risk         ......................................................10
Cash Flow Agreement......................................................6
CERCLA            ......................................................62
Certificate Account.....................................................21
Certificate Balance......................................................4
Certificate Owner ......................................................35
Certificates      .......................................................i
Closing Date      ......................................................69
Code              .......................................................7
Commercial Properties.............................................i, 2, 16
Commission        ......................................................iv
Committee Report  ......................................................69
Companion Class   ......................................................31
Condemnation Proceeds...................................................42
Contributions Tax ......................................................80
Controlled Amortization Class...........................................30
Controlled Amortization Classes..........................................3
Cooperatives      ......................................................16
CPR               ......................................................24
Credit Support    .......................................................6
Crime Control Act ......................................................66
Cut-off Date      ...................................................5, 30
Debt Service Coverage Ratio.............................................17
Definitive Certificates.................................................28
Depositor         .......................................................i
Determination Date..................................................22, 29
Deutsche Bank Group.....................................................27
Distribution Date .......................................................4
Distribution Date Statement.............................................32
DMARC Trust       ......................................................27
DOL               ......................................................94
DTC               ...................................................v, 35
DTC Participants  ......................................................35
Due Dates         ......................................................19
Due Period        ......................................................22
Equity Participation....................................................19
ERISA             ...................................................7, 93
Exchange Act      .......................................................v
Extension Risk    ......................................................10
FAMC              ......................................................20
FHLMC             ......................................................20
Financial Intermediary..................................................35
FNMA              ......................................................20
Garn Act          ......................................................63
GNMA              ......................................................20
Grantor Trust Certificates...............................................7
Grantor Trust Fractional Interest Certificate...........................84
Grantor Trust Fund......................................................67
Insurance Proceeds......................................................42
IRS               ..................................................45, 66
Issue Premium     ......................................................75
Letter of Credit Bank...................................................55
Liquidation Proceeds....................................................42
Loan-to-Value Ratio.....................................................18
Lock-out Date     ......................................................19
Lock-out Period   ......................................................19
Manager           .......................................................1
Mark-to-Market Regulations..............................................78
Master Servicer   .......................................................1
MBS               ................................................i, 3, 16
MBS Administrator .......................................................1
MBS Agreement     ......................................................20
MBS Issuer        ......................................................20
MBS Servicer      ......................................................20
MBS Trustee       ......................................................20
Mortgage          ......................................................16
Mortgage Asset Pool......................................................i
Mortgage Asset Seller...................................................16
Mortgage Assets   ...................................................i, 16
Mortgage Loans    ................................................i, 1, 16
Mortgage Notes    ......................................................16
Mortgage Rate     .......................................................2
Mortgaged Properties....................................................16
Mortgages         ......................................................56
Multifamily Properties.........................................i, 1, 2, 16
Net Leases        ......................................................18
Net Operating Income....................................................17
Nonrecoverable Advance..................................................31
Notional Amount   .......................................................4
Offered Certificates.....................................................i
OID Regulations   ......................................................67
Originator        ......................................................16
OTS               ......................................................97
Parties in Interest.....................................................94
Pass-Through Rate .......................................................4
Percentage Interest.....................................................29
Permitted Investments...................................................42


<PAGE>

                                     -101-

Plan Asset Regulations..................................................94
Plans             ......................................................93
Policy Statement  ......................................................97
Pooling and Servicing Agreement..........................................3
Prepayment Assumption...............................................69, 87
Prepayment Interest Shortfall...........................................22
Prepayment Period ......................................................33
Prepayment Premium......................................................19
Prohibited Transactions Tax.............................................80
Prospectus Supplement....................................................i
PTCE              ......................................................95
Purchase Price    ......................................................38
Rating Agency     .......................................................7
Record Date       ......................................................29
Related Proceeds  ......................................................31
Relief Act        ......................................................65
REMIC             .................................................iii, 67
REMIC Administrator..................................................iv, 1
REMIC Certificates......................................................67
REMIC Provisions  ......................................................67
REMIC Regular Certificates...............................................7
REMIC Regulations ......................................................67
REMIC Residual Certificates..............................................7
REO Property      ......................................................40
Residual Owner    ......................................................74
RICO              ......................................................66
Senior Certificates......................................................3
Senior Liens      ......................................................16
SMMEA             .......................................................7
SPA               ......................................................24
Special Servicer  .......................................................1
Stripped Interest Certificates...........................................3
Stripped Principal Certificates..........................................3
Sub-Servicer      ......................................................41
Sub-Servicing Agreement.................................................41
Subordinate Certificates.................................................3
Superlien         ......................................................62
Tax Exempt Investor.....................................................96
Tiered REMICs     ......................................................69
Title V           ......................................................65
Trust Assets      ......................................................iv
Trust Fund        .......................................................i
Trustee           .......................................................1
UBTI              ......................................................96
UCC               ......................................................57
Value             ......................................................18
Voting Rights     ......................................................34
Warranting Party  ......................................................38


<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 ________, 199_



                                         [Version 2 - Health Care Concentration]

                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                       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 Deutsche  Mortgage & Asset  Receiving  Corporation
(the  "Depositor")  and including 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"). The Mortgage Loans in (and the mortgage loans underlying the
MBS in) any Trust Fund will be secured by first or junior  liens on, or security
interests  in,  one or  more  of the  following  types  of  real  property:  (i)
residential  properties consisting of five or more rental or cooperatively-owned
dwelling units and mobile home parks; and (ii) commercial  properties consisting
of office  buildings,  retail  shopping  facilities,  hotels and motels,  Health
Care-Related  Facilities  (as  defined  herein),   recreational  vehicle  parks,
warehouse  facilities,   mini-warehouse  facilities,   self-storage  facilities,
industrial facilities, parking lots, restaurants, mixed use properties (that is,
any combination of the foregoing),  and unimproved  land.  However,  restaurants
will not represent  security for a material  concentration of the Mortgage Loans
in (or the  mortgage  loans  underlying  the MBS in) any  Trust  Fund,  based on
principal  balance at the time such Trust Fund is formed. If so specified in the
related Prospectus  Supplement,  the Trust Fund for a series of Certificates may
also include letters of credit,  surety bonds,  insurance policies,  guarantees,
reserve  funds,   guaranteed  investment   contracts,   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.  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, DEUTSCHE BANK AG OR ANY
OF THEIR  AFFILIATES.  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,  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,


<PAGE>


                                      (ii)

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 ______, 199_


<PAGE>


                                      (iii)

(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".

     An Index of Principal Definitions is included at the end of this Prospectus
specifying the location of  definitions of important or frequently  used defined
terms.


<PAGE>


                                      (iv)

                              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 Regional
Offices located as follows:  Chicago  Regional  Office,  500 West Madison,  14th
Floor,  Chicago,  Illinois 60661;  New York Regional  Office,  Seven World Trade
Center,  New York, New York 10048.  Copies of such material can also be obtained
from the Public  Reference  Section of the Commission,  450 Fifth Street,  N.W.,
Washington,  D.C.  20549,  at prescribed  rates and  electronically  through the
Commission's  Electronic  Data Gathering,  Analysis and Retrieval  system at the
Commission's Web site (http://www.sec.gov).

     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.




<PAGE>


                                       (v)

     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 the Depositor at One  International  Place,  Room 608, Boston,  Massachusetts
02110, Attention: Secretary, or by telephone at (617) 951-7690.



<PAGE>


                                      (vi)

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                                                             Page
                                                                                                                             ----

<S>                                                                                                                          <C>   
PROSPECTUS SUPPLEMENT........................................................................................................ iv

AVAILABLE INFORMATION........................................................................................................ iv

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

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

RISK FACTORS.................................................................................................................  8
         Limited Liquidity of Offered Certificates...........................................................................  8
         Credit Support Limitations..........................................................................................  9
         Effect of Prepayments on Average Life of Certificates...............................................................  9
         Effect of Prepayments on Yield of Certificates ..................................................................... 11
         Limited Nature of Ratings........................................................................................... 11
         Certain Factors Affecting Delinquency, Foreclosure and Loss of the Mortgage Loans................................... 11
         Inclusion of Delinquent and Nonperforming Mortgage Loans in a Mortgage Asset Pool................................... 15
         Termination......................................................................................................... 15
         Risks Associated with Health Care-Related Properties................................................................ 15

DESCRIPTION OF THE TRUST FUNDS............................................................................................... 16
         General............................................................................................................. 16
         Mortgage Loans...................................................................................................... 16
         MBS................................................................................................................. 22
         Certificate Accounts................................................................................................ 23
         Credit Support...................................................................................................... 23
         Cash Flow Agreements................................................................................................ 23

YIELD AND MATURITY CONSIDERATIONS............................................................................................ 24
         General............................................................................................................. 24
         Pass-Through Rate................................................................................................... 24
         Payment Delays...................................................................................................... 24
         Certain Shortfalls in Collections of Interest....................................................................... 24
         Yield and Prepayment Considerations................................................................................. 25
         Weighted Average Life and Maturity.................................................................................. 26
         Other Factors Affecting Yield, Weighted Average Life and Maturity................................................... 27

THE DEPOSITOR................................................................................................................ 29

DEUTSCHE BANK AG............................................................................................................. 29

DESCRIPTION OF THE CERTIFICATES.............................................................................................. 30
         General............................................................................................................. 30
</TABLE>




<PAGE>

<TABLE>
<CAPTION>

                                                        (vii)
<S>                                                                                                                          <C>   

         Distributions of Interest on the Certificates....................................................................... 31
         Distributions of Principal of the Certificates...................................................................... 32
         Distributions on the Certificates in Respect of Prepayment Premiums or in Respect of Equity
         Participations...................................................................................................... 33
         Allocation of Losses and Shortfalls................................................................................. 33
         Advances in Respect of Delinquencies................................................................................ 33
         Reports to Certificateholders....................................................................................... 34
         Voting Rights....................................................................................................... 36
         Termination......................................................................................................... 36
         Book-Entry Registration and Definitive Certificates................................................................. 37

DESCRIPTION OF THE POOLING AGREEMENTS........................................................................................ 38
         General............................................................................................................. 38
         Assignment of Mortgage Loans; Repurchases........................................................................... 39
         Representations and Warranties; Repurchases......................................................................... 40
         Collection and Other Servicing Procedures........................................................................... 41
         Sub-Servicers....................................................................................................... 43
         Certificate Account................................................................................................. 44
         Modifications, Waivers and Amendments of Mortgage Loans............................................................. 46
         Realization Upon Defaulted Mortgage Loans........................................................................... 47
         Hazard Insurance Policies........................................................................................... 48
         Due-on-Sale and Due-on-Encumbrance Provisions....................................................................... 49
         Servicing Compensation and Payment of Expenses...................................................................... 49
         Evidence as to Compliance........................................................................................... 50
         Certain Matters Regarding the Master Servicer, the Special Servicer, the REMIC Administrator and the
         Depositor........................................................................................................... 51
         Events of Default................................................................................................... 52
         Rights Upon Event of Default........................................................................................ 53
         Amendment........................................................................................................... 53
         List of Certificateholders.......................................................................................... 54
         The Trustee......................................................................................................... 54
         Duties of the Trustee............................................................................................... 55
         Certain Matters Regarding the Trustee............................................................................... 55
         Resignation and Removal of the Trustee.............................................................................. 55

DESCRIPTION OF CREDIT SUPPORT................................................................................................ 55
         General............................................................................................................. 55
         Subordinate Certificates............................................................................................ 56
         Insurance or Guarantees with Respect to Mortgage Loans.............................................................. 56
         Letter of Credit.................................................................................................... 57
         Certificate Insurance and Surety Bonds.............................................................................. 57
         Reserve Funds....................................................................................................... 57
         Credit Support with respect to MBS.................................................................................. 57

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS...................................................................................... 58
         General............................................................................................................. 58

</TABLE>

<PAGE>


<TABLE>
<CAPTION>



                                                        (viii)
<S>                                                                                                                          <C>   

         Types of Mortgage Instruments....................................................................................... 58
         Leases and Rents.................................................................................................... 59
         Personalty.......................................................................................................... 59
         Foreclosure......................................................................................................... 59
         Bankruptcy Laws..................................................................................................... 63
         Environmental Considerations........................................................................................ 64
         Due-on-Sale and Due-on-Encumbrance Provisions....................................................................... 65
         Junior Liens; Rights of Holders of Senior Liens..................................................................... 66
         Subordinate Financing............................................................................................... 66
         Default Interest and Limitations on Prepayments..................................................................... 66
         Applicability of Usury Laws......................................................................................... 67
         Certain Laws and Regulations........................................................................................ 67
         Americans with Disabilities Act..................................................................................... 67
         Soldiers' and Sailors' Civil Relief Act of 1940..................................................................... 68
         Forfeitures in Drug and RICO Proceedings............................................................................ 68

CERTAIN FEDERAL INCOME TAX CONSEQUENCES...................................................................................... 68
         General............................................................................................................. 68
         REMICs.............................................................................................................. 69
         Grantor Trust Funds................................................................................................. 86

STATE AND OTHER TAX CONSEQUENCES............................................................................................. 95

ERISA CONSIDERATIONS......................................................................................................... 96
         General............................................................................................................. 96
         Plan Asset Regulations.............................................................................................. 96
         Consultation With Counsel........................................................................................... 98
         Tax Exempt Investors................................................................................................ 98

LEGAL INVESTMENT............................................................................................................. 98

USE OF PROCEEDS..............................................................................................................100

METHOD OF DISTRIBUTION.......................................................................................................100

LEGAL MATTERS................................................................................................................101

FINANCIAL INFORMATION........................................................................................................101

RATING.......................................................................................................................102

INDEX OF PRINCIPAL DEFINITIONS...............................................................................................103

</TABLE>


<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...........................    Deutsche   Mortgage  &  Asset  Receiving
                                        Corporation, a Delaware corporation. See
                                        "The Depositor".

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

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.   See
                                        "Description      of     the     Pooling
                                        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.   See  "Description  of  the
                                        Pooling  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".

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.  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,  one or
                                        more  of the  following  types  of  real
                                        property:   (i)  residential  properties
                                        ("Multifamily Properties") consisting of
                                        five     or     more      rental      or
                                        cooperatively-owned  dwelling  units  in
                                        high-rise,  mid-rise or garden apartment
                                        buildings or other residential



<PAGE>


                                       -2-

                                        structures,  and mobile home parks;  and
                                        (ii) commercial properties  ("Commercial
                                        Properties")    consisting   of   office
                                        buildings,  retail  shopping  facilities
                                        (such as  shopping  centers,  malls  and
                                        individual  stores),  hotels and motels,
                                        Health   Care-Related   Facilities   (as
                                        defined  herein),  recreational  vehicle
                                        parks,       warehouse       facilities,
                                        mini-warehouse facilities,  self-storage
                                        facilities,    industrial    facilities,
                                        parking  lots,  restaurants,  mixed  use
                                        properties  (that is, any combination of
                                        the  foregoing),  and  unimproved  land.
                                        However,  restaurants will not 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.  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.  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



<PAGE>


                                       -3-

                                        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  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


<PAGE>


                                       -4-

                                        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


<PAGE>


                                       -5-

                                        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,
                                        which may include a letter of credit,  a
                                        surety bond, an insurance



<PAGE>


                                       -6-

                                        policy, a guarantee,  a reserve fund, 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)  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  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".


<PAGE>


                                       -7-


Certain Federal Income Tax
  Consequences......................    The  Certificates  of each  series  will
                                        constitute  or  evidence   ownership  of
                                        either (i) "regular  interests"  ("REMIC
                                        Regular   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
                                        provisions of the Code.

                                        Investors  are advised to consult  their
                                        tax advisors concerning the specific tax
                                        consequences  to them  of the  purchase,
                                        ownership and disposition of the Offered
                                        Certificates   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>


                                       -8-

                                  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 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



<PAGE>


                                       -9-


     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


<PAGE>


                                      -10-


     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


<PAGE>


                                      -11-

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  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


<PAGE>


                                      -12-

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  and  motel
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  operating,  liquor  and  other  licenses  upon a
transfer of the hotel,  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


<PAGE>


                                      -13-

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    "Description    of   the   Pooling
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


<PAGE>


                                      -14-

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


<PAGE>


                                      -15-

or more classes of Offered  Certificates of the related series. See "Description
of the Pooling Agreements-Hazard Insurance Policies".

     Risks of Geographic Concentration. Certain geographic regions of the United
States from time to time will experience weaker regional economic conditions and
housing markets,  and,  consequently,  will experience  higher rates of loss and
delinquency than will be experienced on mortgage loans generally. For example, a
region's economic  condition and housing market may be directly,  or indirectly,
adversely   affected  by  natural  disasters  or  civil   disturbances  such  as
earthquakes,  hurricanes, floods, eruptions or riots. The economic impact of any
of these types of events may also be felt in areas beyond the region immediately
affected by the disaster or  disturbance.  The Mortgage Loans  securing  certain
series  of  Certificates  may  be  concentrated  in  these  regions,   and  such
concentration  may present risk  considerations  in addition to those  generally
present for similar mortgage-backed securities without such concentration.

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.  However,  Mortgage Loans which are seriously  delinquent
loans (that is, loans more than 60 days  delinquent  or as to which  foreclosure
has been commenced) will not constitute a material concentration of the Mortgage
Loans in any Trust Fund, based on principal  balance at the time such Trust Fund
is formed. 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".

Termination

     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.  The solicitation of bids will be conducted
in a commercially reasonable manner and, generally, assets will be sold at their
fair market  value.  In  addition,  if so  specified  in the related  Prospectus
Supplement, upon the reduction of the aggregate principal balance of some or all
of the Mortgage Assets by a specified percentage,  a party or parties designated
therein may be authorized to purchase such Mortgage Assets, generally at a price
equal  to, in the case of any  Mortgage  Asset,  the  unpaid  principal  balance
thereof  plus  accrued  interest  (or,  in some cases,  at fair  market  value).
However,  circumstances  may arise in which such fair  market  value may be less
than the unpaid balance of the related Mortgage  Assets,  together with interest
thereon,  sold  and  therefore,  as a  result  of such a sale or  purchase,  the
Certificateholders  of one or more Classes of Certificates may receive an amount
less than the  Certificate  Balance of, and accrued  unpaid  interest  on, their
Certificates. See Description of the Certificates--Termination."

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


<PAGE>


                                      -16-

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  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. 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 one
or more of the following  types of real  property:  (i)  residential  properties
("Multifamily    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,  and mobile home  parks;  and (ii)
commercial properties ("Commercial  Properties") consisting of office buildings,
retail  shopping  facilities  (such as shopping  centers,  malls and  individual
stores),  hotels or motels, Health Care-Related  Facilities (as defined herein),
recreational vehicle parks,  warehouse  facilities,  mini-warehouse  facilities,
self-storage facilities, industrial facilities, parking lots, restaurants, mixed
use properties


<PAGE>


                                      -17-

(that is, any  combination  of the  foregoing),  and unimproved  land.  However,
restaurants  will not  represent  security for a material  concentration  of the
Mortgage Loans in (or the mortgage loans  underlying the MBS in) any Trust Fund,
based  on  principal  balance  at the  time  such  Trust  Fund  is  formed.  The
Multifamily  Properties may include mixed commercial and residential  structures
and  apartment  buildings  owned by  private  cooperative  housing  corporations
("Cooperatives").   Unless  otherwise   specified  in  the  related   Prospectus
Supplement,  each Mortgage will create a first  priority  mortgage lien on a 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.

     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. However, Mortgage Loans which are seriously
delinquent  loans (that is,  loans more than 60 days  delinquent  or as to which
foreclosure has been commenced) will not constitute a material  concentration of
the Mortgage  Loans in any Trust Fund,  based on  principal  balance at the time
such Trust Fund is formed.

     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.


<PAGE>


                                      -18-


     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   facilities.
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



<PAGE>


                                      -19-

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



<PAGE>


                                      -20-

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

     Certain types of Health  Care-Related  Properties,  particularly Acute Care
Facilities,  Skilled  Nursing  Facilities and some Assisted  Living  Facilities,
typically  receive a  substantial  portion  of their  revenues  from  government
reimbursement programs,  primarily Medicaid and Medicare.  Medicaid and Medicare
are subject to statutory and regulatory  changes,  retroactive rate adjustments,
administrative rulings, policy interpretations,  delays by fiscal intermediaries
and government funding restrictions. Moreover, governmental payors have employed
cost-containment  measures  that limit  payments to health care  providers,  and
there exist various proposals for national health care reform that could further
limit those payments. Accordingly, there can


<PAGE>


                                      -21-

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.



<PAGE>


                                      -22-

Accordingly,  there can be no assurance  that such laws will be interpreted in a
manner  consistent  with the  practices of the owners or operators of the Health
Care-Related Mortgaged Properties that are subject to such laws.

     The operators of Health Care-Related  Facilities are likely to compete on a
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) either (i) will have been
acquired  (other than from the  Depositor or an affiliate  thereof) in bona fide
secondary market  transactions or (ii) if so specified in the related Prospectus
Supplement,  may be derived  from the  Depositor's  (or an  affiliate's)  unsold
allotments from the Depositor (or an affiliate's) previous offerings.

     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



<PAGE>


                                      -23-

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:  (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  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.

     The Depositor  will provide the same  information  regarding the MBS in any
Trust Fund in its reports  filed  under the  Exchange  Act with  respect to such
Trust Fund as was  provided by the related MBS Issuer in its own such reports if
such MBS was publicly offered or the reports the related MBS Issuer provides the
related MBS Trustee if such MBS was privately issued.

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 "Description of the Pooling 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,  which may  include a letter of credit,  a surety  bond,  an  insurance
policy, a guarantee,  a reserve fund, or any combination thereof. The amount and
types of such  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  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.



<PAGE>


                                      -24-



                        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



<PAGE>


                                      -25-

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



<PAGE>


                                      -26-

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)



<PAGE>


                                      -27-

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



<PAGE>


                                      -28-

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.




<PAGE>


                                      -29-

     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

     The Depositor is a special purpose corporation incorporated in the State of
Delaware on March 22, 1996,  for the purpose of engaging in the business,  among
other things,  of acquiring and depositing  mortgage assets in trust in exchange
for  certificates  evidencing  interest in such trusts and selling or  otherwise
distributing  such  certificates.  The Depositor is not an affiliate of Deutsche
Bank AG. The  principal  executive  offices of the  Depositor are located at One
International Place, Room 608, Boston, Massachusetts 02110. Its telephone number
is (617) 951-7690. The Depositor's  capitalization is nominal. All of the shares
of capital  stock of the  Depositor  are held by The  Deutsche  Mortgage & Asset
Receiving  Trust,  a  Massachusetts  charitable  lead trust (the "DMARC  Trust")
formed by J H Management Corporation and J H Holdings Corporation, both of which
are Massachusetts  corporations.  J H Holdings Corporation is the trustee of the
DMARC Trust, which holds no assets other than the stock of the Depositor. All of
the stock of J H Holdings Corporation and of J H Management  Corporation is held
by the 1960  Trust,  an  independent  charitable  organization  qualified  under
Section  501(c)(3) of the Code, and operated for the benefit of a  Massachusetts
charitable institution.

     None of the Depositor,  J H Management  Corporation,  Deutsche Bank A.G. or
any of their respective affiliates will insure or guarantee distributions on the
Certificates of any series.


                                DEUTSCHE BANK AG

     It is  anticipated  that  the  assets  conveyed  to the  Trust  Fund by the
Depositor  will have been acquired by the Depositor  from Deutsche Bank AG or an
affiliate  thereof.  Deutsche Bank AG is the largest banking  institution in the
Federal  Republic  of Germany  and one of the  largest  in the world.  It is the
parent company of a group (the  "Deutsche Bank Group")  consisting of commercial
banks,  investment  banking and fund  management  companies,  mortgage banks and
property  finance  companies,   installment  financing  and  leasing  companies,
insurance companies,  research and consultancy  companies and other domestic and
foreign companies.  The Deutsche Bank Group employs over 74,000 staff members at
more than 2,400 branches and offices around the world.



<PAGE>


                                      -30-



                         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 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, S.A. or the
Euroclear System, 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



<PAGE>


                                      -31-

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



<PAGE>


                                      -32-

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



<PAGE>


                                      -33-

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



<PAGE>


                                      -34-

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
Agreement and described in such Prospectus Supplement.

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

Reports to Certificateholders

     On each Distribution Date, together with the distribution to the holders of
each class of the Offered  Certificates of a series, a Master Servicer,  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;




<PAGE>


                                      -35-

     (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 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



<PAGE>


                                      -36-

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. The Depositor will provide the
same  information with respect to any MBSs in its own reports that were publicly
offered  and the  reports  the  related  MBS Issuer  provides  to the Trustee if
privately issued.

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
Agreement and as otherwise specified in the related Prospectus  Supplement.  See
"Description  of the Pooling  Agreements-Amendment".  The  holders of  specified
amounts of Certificates  of a particular  series will have the 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
"Description of the Pooling  Agreements-Events of Default",  "-Rights Upon Event
of Default" and "-Resignation and Removal of the Trustee".

Termination

     The  obligations  created  by the  Pooling  Agreement  for each  series  of
Certificates will terminate 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  Agreement.
Written  notice  of  termination  of a Pooling  Agreement  will be given to each
Certificateholder of the related series, and the final distribution will be made
only upon  presentation  and surrender of the Certificates of such series at the
location to be specified in the notice of termination.

     If  so  specified  in  the  related  Prospectus  Supplement,  a  series  of
Certificates may be subject to optional early termination through the repurchase
of the  Mortgage  Assets  in the  related  Trust  Fund by the  party or  parties
specified therein, under the circumstances and in the manner set forth therein.

     In addition,  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. The solicitation of
bids will be  conducted  in a  commercially  reasonable  manner and,  generally,
assets will be sold at their fair market value. Circumstances may arise in which
such fair market value may be less than the unpaid balance of the Mortgage Loans
sold and therefore, as a result of such a sale, the Certificateholders of one or
more  Classes of  Certificates  may receive an amount less than the  Certificate
Balance of, and accrued unpaid interest on, their Certificates.



<PAGE>


                                      -37-


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 The
Depository  Trust  Company  ("DTC")  or  its  nominee.  If so  provided  in  the
Prospectus  Supplement,  arrangements  may be made for clearance and  settlement
through the Euroclear System or CEDEL, S.A., if they are participants in DTC.

     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  ("DTC
Participants")  and  facilitate  the  clearance  and  settlement  of  securities
transactions between DTC Participants through electronic computerized book-entry
changes in their accounts, thereby eliminating the need for physical movement of
securities  certificates.  DTC  Participants  that  maintain  accounts  with DTC
include  securities  brokers and dealers,  banks,  trust  companies and clearing
corporations  and may include other  organizations.  DTC is owned by a number of
DTC  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 is also  available to others such as banks,  brokers,  dealers
and trust  companies  that  directly or  indirectly  clear through or maintain a
custodial  relationship  with a DTC  Participant  that maintains as account with
DTC.  The  rules  applicable  to DTC and DTC  Participants  are on file with the
Commission.

     Purchases of Book-Entry  Certificates  under the DTC system must be made by
or through,  and will be recorded on the records of, the brokerage  firm,  bank,
thrift  institution  or  other  financial   intermediary   (each,  a  "Financial
Intermediary")  that maintains the beneficial  owner's account for such purpose.
In turn, the Financial  Intermediary's  ownership of such  Certificates  will be
recorded  on the records of DTC (or of a  participating  firm that acts as agent
for the Financial  Intermediary,  whose interest will in turn be recorded on the
records of DTC, if the beneficial  owner's  Financial  Intermediary is not a DTC
Participant).  Therefore,  the  beneficial  owner  must  rely  on the  foregoing
procedures  to evidence  its  beneficial  ownership  of such  Certificates.  The
beneficial  ownership  interest  of the  owner of a  Book-Entry  Certificate  (a
"Certificate  Owner")  may only be  transferred  by  compliance  with the rules,
regulations   and   procedures  of  such   Financial   Intermediaries   and  DTC
Participants.

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

     Conveyance of notices and other  communications  by DTC to DTC Participants
and by DTC Participants to Financial  Intermediaries and 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 DTC  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  DTC   Participants   to  Financial
Intermediaries and 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 DTC  Participant  (and not of DTC, the Depositor or
any Trustee, Master Servicer, Special Servicer



<PAGE>


                                      -38-

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  Agreement) of
Book-Entry  Certificates will be the nominee of DTC, and the Certificate  Owners
will not be  recognized  as  Certificateholders  under  the  Pooling  Agreement.
Certificate   Owners   will   be   permitted   to   exercise   the   rights   of
Certificateholders  under the related Pooling Agreement only indirectly  through
the DTC  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 Agreement only at the direction of one or more
DTC  Participants  to  whose  account  with  DTC  interests  in  the  Book-Entry
Certificates are credited.  DTC may take conflicting actions with respect to the
Book-Entry  Certificates  to the extent that such actions are taken on behalf of
Financial Intermediaries whose holdings include such Certificates.

     Because DTC can act only on behalf of DTC Participants,  who in turn act on
behalf of Financial  Intermediaries 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 DTC  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
Agreement.


                      DESCRIPTION OF THE POOLING AGREEMENTS
General

     The  Certificates  of each  series  will be  issued  pursuant  to a Pooling
Agreement.  In general,  the  parties to a Pooling  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  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  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,  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 Agreement or any affiliate thereof
may own Certificates issued thereunder; however, except in limited circumstances
(including with respect to required consents to certain  amendments to a Pooling
Agreement),



<PAGE>


                                      -39-

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  Agreement will vary depending upon the nature of the
Certificates  to be issued  thereunder and the nature of the related Trust Fund.
The following summaries describe certain provisions that may appear in a Pooling
Agreement  under which  Certificates  that evidence  interests in Mortgage Loans
will be issued.  The  Prospectus  Supplement for a series of  Certificates  will
describe any provision of the related Pooling Agreement that materially  differs
from the  description  thereof  contained in this Prospectus and, if the related
Trust Fund includes MBS,  will  summarize all of the material  provisions of the
related Pooling  Agreement.  The summaries  herein do not purport to be complete
and are subject to, and are qualified in their  entirety by reference to, all of
the provisions of the Pooling  Agreement for each series of Certificates and the
description  of  such  provisions  in the  related  Prospectus  Supplement.  The
Depositor will provide a copy of the Pooling Agreement  (without  exhibits) that
relates to any series of  Certificates  without charge upon written request of a
holder  of a  Certificate  of  such  series  addressed  to 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
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  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 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



<PAGE>


                                      -40-

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 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.

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  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



<PAGE>


                                      -41-

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  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  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 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 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.



<PAGE>


                                      -42-


     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 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 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 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



<PAGE>


                                      -43-

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  Agreement.  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  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 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  Agreement.  See  "-Certificate
Account" and "-Servicing Compensation and Payment of Expenses".




<PAGE>


                                      -44-

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  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 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)  ("Insurance  Proceeds"  and
"Condemnation  Proceeds",  respectively)  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;




<PAGE>


                                      -45-

     (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  received  on or in respect of the  Mortgage  Loans
required to be deposited in the  Certificate  Account as provided in the related
Pooling Agreement and described in the related Prospectus Supplement.

     Withdrawals. Unless otherwise provided in the related Pooling Agreement and
described in the related Prospectus  Supplement,  a Master Servicer,  Trustee or
Special  Servicer may make  withdrawals  from the  Certificate  Account for each
Trust Fund 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,   Insurance  Proceeds  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
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;




<PAGE>


                                      -46-

     (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 Agreement for the benefit of Certificateholders;

     (xiii) to make any  other  withdrawals  permitted  by the  related  Pooling
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



<PAGE>


                                      -47-

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 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 within two years of acquisition,  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 for more than two
years after its  acquisition  will not result in the  imposition of a tax on the
Trust Fund or cause the Trust Fund (or any designated  portion  thereof) to fail
to qualify as a REMIC under



<PAGE>


                                      -48-

     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 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 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 Proceeds,  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 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



<PAGE>


                                      -49-

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 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



<PAGE>


                                      -50-

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  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  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



<PAGE>


                                      -51-

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
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 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

     Unless  otherwise  specified in the  Prospectus  Supplement for a series of
Certificates, the related Pooling 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 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
Agreement.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling  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  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
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  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  Agreement,  or by reason of reckless  disregard of such  obligations or
duties. In addition, each Pooling 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  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 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,



<PAGE>


                                      -52-

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 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 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  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  Agreement,  or to the
Master  Servicer,  with a copy  to  each  other  party  to the  related  Pooling
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
Agreement,  or to the Special  Servicer,  with a copy to each other party to the
related Pooling 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  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  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 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  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
Agreement, or to the REMIC Administrator, with a copy to each other party to the
related Pooling 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



<PAGE>


                                      -53-

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 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  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 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  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  Agreement  to
institute  any  proceeding  with respect to such Pooling  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  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
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 Agreement may be amended by the parties thereto,  without the consent of
any of the holders of  Certificates  covered by such Pooling  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



<PAGE>


                                      -54-

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 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 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  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
Agreement  or  of  modifying  in  any  manner  the  rights  of  the  holders  of
Certificates  covered by such Pooling  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 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 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  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  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.



<PAGE>


                                      -55-


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  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 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 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  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  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  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



<PAGE>


                                      -56-


     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 surety  bond,  an insurance
policy or a guarantee,  the  establishment  of one or more reserve funds, 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.

     The Credit Support may not provide protection against all risks of loss and
will not guarantee  payment to  Certificateholders  of all amounts to which they
are entitled under the related Pooling Agreement.  If losses or shortfalls occur
that exceed the amount  covered by the 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.




<PAGE>


                                      -57-

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 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




<PAGE>


                                      -58-

     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". If a significant percentage of
Mortgage Loans (or mortgage loans  underlying  MBS), by balance,  are secured by
properties in a particular  state,  relevant state laws, to the extent they vary
materially from this discussion, will be discussed in the Prospectus Supplement.
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



<PAGE>


                                      -59-

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



<PAGE>


                                      -60-

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



<PAGE>


                                      -61-

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



<PAGE>


                                      -62-

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.



<PAGE>


                                      -63-


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



<PAGE>


                                      -64-

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
participated  in the management of such mortgaged  property or the operations of
the  borrower.  Such  liability  may exist  even if the  lender did not cause or
contribute  to the  contamination  and  regardless  of  whether  the  lender has
actually taken possession of a mortgaged property through  foreclosure,  deed in
lieu of foreclosure or otherwise. Moreover, such liability is not limited to the
original  or  unamortized  principal  balance  of a loan or to the  value of the
property  securing  a loan.  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 1996
(the "Act") amended,  among other things,  the provisions of CERCLA 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
mortgaged  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  all  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.




<PAGE>


                                      -65-

     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.

     Federal,  state  and local  environmental  regulatory  requirements  change
often. It is possible that compliance  with a new regulatory  requirement  could
impose significant compliance costs on a borrower. Such costs 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.

     To reduce the likelihood of such a loss, unless otherwise  specified in the
related Prospectus  Supplement,  the Pooling 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  "Description
of the Pooling 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



<PAGE>


                                      -66-

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.



<PAGE>


                                      -67-

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.




<PAGE>


                                      -68-

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.  Unless
otherwise  specified  in  the  related  Prospectus  Supplement,  counsel  to the
Depositor for each series will be Thacher  Proffitt & Wood.  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



<PAGE>


                                      -69-

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 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.   With   respect  to  each   series  of  REMIC
Certificates, counsel to the Depositor will deliver its opinion generally to the
effect that,  assuming  compliance  with all  provisions of the related  Pooling
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



<PAGE>


                                      -70-

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  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 "qualifying real property loans" within the meaning of Section 593(d) of
the Code, "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



<PAGE>


                                      -71-

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 Sections  593(d) and  856(c)(5)(A) of
the Code,  and  Treasury  regulations  provide  that real  property  acquired by
foreclosure constitutes "qualifying real property loans" for purposes of section
593(d) 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
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
"qualifying  real property loans" under Section 593(d) of the Code, "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



<PAGE>


                                      -72-

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 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



<PAGE>


                                      -73-

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.



<PAGE>


                                      -74-

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



<PAGE>


                                      -75-

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.




<PAGE>


                                      -76-

     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",
residual  interests  without  "significant  value"  and  "noneconomic"  residual
interests  discussed below. The fact that the tax liability  associated with the
income allocated to REMIC Residual



<PAGE>


                                      -77-

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  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



<PAGE>


                                      -78-

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

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

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



<PAGE>


                                      -79-

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.

     As an exception to the general rules described above,  thrift  institutions
are allowed to offset their excess inclusions with unrelated deductions,  losses
or loss carryovers,  but only if the REMIC Residual  Certificates are considered
to have "significant  value". The REMIC Regulations  provide that in order to be
treated as having significant  value, the REMIC Residual  Certificates must have
an aggregate  issue price at least equal to two percent of the  aggregate  issue
prices of all of the related  REMIC's  Regular  and  Residual  Certificates.  In
addition,  based on the Prepayment Assumption,  the anticipated weighted average
life of the REMIC Residual  Certificates  must equal or exceed 20 percent of the
anticipated  weighted  average  life  of the  REMIC,  based  on  the  Prepayment
Assumption  and  on any  required  or  permitted  clean  up  calls  or  required
liquidation provided for in the REMIC's  organizational  documents.  Although it
has not done so, the Treasury also has authority to issue regulations that would
treat the entire amount of income accruing on a REMIC Residual Certificate as an



<PAGE>


                                      -80-

excess  inclusion if the REMIC Residual  Certificates are considered not to have
"significant  value".  The related  Prospectus  Supplement will disclose whether
offered REMIC  Residual  Certificates  may be  considered  to have  "significant
value" under the REMIC Regulations;  provided, however, that any disclosure that
a REMIC Residual  Certificate will have  "significant  value" will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual   Certificate  will  have  "significant  value"  for  purposes  of  the
above-described  rules. The  above-described  exception for thrift  institutions
applies only to those  residual  interests  held  directly  by, and  deductions,
losses and loss  carryovers  incurred  by, such  institutions  (and not by other
members of an affiliated group of corporations  filing a consolidated income tax
return  with  such  thrift  institution)  or  by  certain   wholly-owned  direct
subsidiaries of such institutions  formed or operated  exclusively in connection
with the organization and operation of one or more REMICs.

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

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

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



<PAGE>


                                      -81-


     Mark-to-Market  Rules.  On December  28, 1993,  the IRS released  temporary
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 "negative value" REMIC Residual Certificate is not
treated  as a security  and thus  generally  may not be marked to  market.  This
exclusion from the  mark-to-market  requirement is expanded to include all REMIC
Residual  Certificates under proposed Treasury regulations  published January 4,
1995 which provide that any REMIC Residual  Certificate  issued after January 4,
1995 will not be treated as a security and therefore generally may not be marked
to market. Prospective purchasers of a REMIC Residual Certificate should consult
their tax advisors  regarding  the possible  application  of the  mark-to-market
requirement to REMIC Residual Certificates.

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

     With respect to REMIC Residual  Certificates or REMIC Regular  Certificates
the holders of which  receive an  allocation  of fees and expenses in accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and (ii) such individual's,  estate's or trust's share of such fees and expenses
will be treated as a miscellaneous  itemized deduction  allowable subject to the
limitation of Section 67 of the Code,  which permits such deductions only to the
extent they exceed in the aggregate 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



<PAGE>


                                      -82-

investment)  within the meaning of Section 1221 of the Code.  The Code as of the
date of this  Prospectus  provides  for a top  marginal  tax rate of  39.6%  for
individuals  and  a  maximum  marginal  rate  for  long-term  capital  gains  of
individuals  of 28%.  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.




<PAGE>


                                      -83-

     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 Agreement will include provisions designed to
prevent the acceptance of any contributions that would be subject to such tax.

     REMICs also are subject to federal income tax at the highest corporate rate
on "net income from foreclosure property",  determined by reference to the rules
applicable  to real estate  investment  trusts.  "Net  income  from  foreclosure
property"  generally means gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
Unless  otherwise  disclosed  in the related  Prospectus  Supplement,  it is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

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

     Unless otherwise stated in the related  Prospectus  Supplement,  and to the
extent  permitted by then  applicable  laws,  any Prohibited  Transactions  Tax,
Contributions  Tax,  tax on "net income from  foreclosure  property" or state or
local income or franchise  tax that may be imposed on the REMIC will be borne by
the related 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 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



<PAGE>


                                      -84-

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
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 these  purposes,  a  "disqualified  organization"  means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will, with respect to such interest, be treated as a pass-through entity.

     Termination. A REMIC will terminate immediately after the Distribution Date
following  receipt by the REMIC of the final  payment in respect of the Mortgage
Loans or upon a sale of the REMIC's  assets  following the adoption by the REMIC
of a plan of complete  liquidation.  The last  distribution  on a REMIC  Regular
Certificate will be treated as a payment in retirement of a debt instrument.  In
the case of a REMIC Residual Certificate, if the last distribution on such REMIC
Residual  Certificate  is  less  than  the  REMIC  Residual  Certificateholder's
adjusted basis in such 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



<PAGE>


                                      -85-

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 "United  States  Person" (as defined  below) and is not subject to
federal  income  tax as a result of any  direct or  indirect  connection  to the
United States in addition to its ownership of a REMIC Regular  Certificate  will
not, unless otherwise disclosed in the related Prospectus Supplement, be subject
to United States federal income or withholding  tax in respect of a distribution
on a REMIC Regular Certificate,  provided that the holder complies to the extent
necessary  with certain  identification  requirements  (including  delivery of a
statement,   signed  by  the  Certificateholder   under  penalties  of  perjury,
certifying  that  such  Certificateholder  is not a  United  States  Person  and
providing the name and address of such  Certificateholder).  For these purposes,
"United  States  Person"  means a citizen or  resident of the United  States,  a
corporation,  partnership  or other entity created or organized in, or under the
laws of, the United States or any political subdivision thereof, or an estate or
trust whose income from sources



<PAGE>


                                      -86-

without  the United  States is  includible  in gross  income  for United  States
federal income tax purposes  regardless of its connection  with the conduct of a
trade or business  within the United  States.  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 Agreement.

Grantor Trust Funds

     Classification  of Grantor  Trust  Funds.  With  respect to each  series of
Grantor Trust Certificates, counsel to the Depositor will deliver its opinion to
the effect that,  assuming compliance with all provisions of the related Pooling
Agreement,  the related Grantor Trust Fund will be classified as a grantor trust
under subpart E, part I of subchapter J of the Code and not as a partnership  or
an association taxable as a corporation. 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.




<PAGE>


                                      -87-

     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) "qualifying  real property loans" within the meaning of Section
593(d) of the Code;  (ii) "loans . . . secured by an interest in real  property"
within   the   meaning  of  Section   7701(a)(19)(C)(v)   of  the  Code;   (iii)
"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 (iv) "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,  "qualifying real property loans" within
the meaning of Section  593(d) 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



<PAGE>


                                      -88-

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



<PAGE>


                                      -89-

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



<PAGE>


                                      -90-

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



<PAGE>


                                      -91-

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



<PAGE>


                                      -92-

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



<PAGE>


                                      -93-

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 Proposed  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,  but no final  regulations  have  been  promulgated  with  respect  to
contingent  payment debt instruments.  Proposed  regulations were promulgated on
December 16, 1994 regarding contingent payment debt instruments.  As in the case
of the OID Regulations,  such proposed  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 that method, the issuer of a Grantor
Trust Strip



<PAGE>


                                      -94-

Certificate  would determine a projected  payment  schedule with respect to such
Grantor Trust Strip  Certificate.  Holders of Grantor  Trust Strip  Certificates
would be bound by the issuer's  projected payment schedule,  which would consist
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 would be determined so that
the projected payment schedule reflected the projected yield reasonably expected
to be received by the holder of a Grantor Trust Strip Certificate. The projected
yield  referred  to  above  would  be a  reasonable  rate,  not  less  than  the
"applicable  Federal rate" that, as of the issue date,  reflected 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,  and would add to, or  subtract  from,  such  income  any
variation  between the payment  actually  received in such month and the payment
originally projected to be made in such month.

     In the absence of final Treasury  regulations  relating to debt instruments
providing  for  contingent  payments,  a projected  payment  schedule  under the
"noncontingent bond method" is not intended to be provided to holders.

     Certificateholders   should  consult  their  tax  advisors  concerning  the
possible  application of the contingent payment rules to the Grantor Trust Strip
Certificates.

     Sales  of  Grantor  Trust  Certificates.  Any  gain or  loss,  equal to the
difference  between  the amount  realized  on the sale or  exchange of a Grantor
Trust Certificate and its adjusted basis, recognized on such sale or exchange of
a Grantor  Trust  Certificate  by an  investor  who  holds  such  Grantor  Trust
Certificate  as a capital  asset,  will be capital  gain or loss,  except to the
extent of accrued and  unrecognized  market  discount,  which will be treated as
ordinary  income,  and (in the case of banks and other  financial  institutions)
except as provided  under Section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust Certificate generally will equal its cost, increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized  premium and by any  distributions  with respect to such Grantor Trust
Certificate.  The Code as of the date of this Prospectus provides a top marginal
tax rate of 39.6% for  individuals  and a maximum  marginal  rate for  long-term
capital  gains of  individuals  of 28%.  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



<PAGE>


                                      -95-

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.




<PAGE>


                                      -96-


                              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.

     The prohibited  transaction  provisions of Section 406 of ERISA and Section
4975 of the Code may apply to a Trust Fund and cause the  Depositor,  the Master
Servicer, any Special Servicer, any Sub-Servicer,  any Manager, the Trustee, the
obligor under any credit enhancement  mechanism or certain affiliates thereof to
be  considered or become  Parties in Interest with respect to an investing  Plan
(or  of a  Plan  holding  an  interest  in an  investing  entity).  If  so,  the
acquisition  or holding of  Certificates  by or on behalf of the investing  Plan
could  also  give rise to a  prohibited  transaction  under  ERISA and the Code,
unless some  statutory or  administrative  exemption is available.  Certificates
acquired by a Plan may be assets of that Plan. Under the Plan Asset Regulations,
the Trust Fund,  including the Mortgage Asset Loans and the other assets held in
the Trust



<PAGE>


                                      -97-

Fund,  may also be deemed to be assets of each Plan that acquires  Certificates.
Special  caution  should be  exercised  before Plan Assets are used to acquire a
Certificate in such  circumstances,  especially if, with respect to such assets,
the Depositor, the Master Servicer, any Special Servicer, any Sub-Servicer,  any
Manager, the Trustee,  the obligor under any credit enhancement  mechanism or an
affiliate  thereof  either (i) has  investment  discretion  with  respect to the
investment of Plan Assets;  or (ii) has authority or  responsibility to give (or
regularly  gives)  investment  advice  with  respect  to Plan  Assets  for a fee
pursuant  to an  agreement  or  understanding  that such  advice will serve as a
primary basis for investment decisions with respect to such Plan assets.

     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.

Prohibited Transaction Exemptions

     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";  PTCE 95-60,  which exempts  certain  transactions  between  insurance
company general accounts and Parties in Interest;  and PTCE 96-23, which exempts
certain  transactions  effected  on  behalf  of a  Plan  by an  "in-house  asset
manager".  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.




<PAGE>


                                      -98-

Insurance Company General Accounts

     In addition to any exemption that may be available under PTCE 95-60 for the
purchase  and  holding  of the  Certificates  by an  insurance  company  general
account,  the Small  Business  Job  Protection  Act of 1996 added a new  Section
401(c) to ERISA,  which provides certain exemptive relief from the provisions of
Part 4 of  Title  I of  ERISA  and  Section  4975  of the  Code,  including  the
prohibited  transaction  restrictions  imposed by ERISA and the  related  excise
taxes  imposed by the Code,  for  transactions  involving an  insurance  company
general  account.  Pursuant to Section  401(c) of ERISA,  the DOL is required to
issue final regulations  ("401(c)  Regulations") no later than December 31, 1997
which are to provide  guidance  for the purpose of  determining,  in cases where
insurance  policies  supported by an insurer's  general account are issued to or
for the benefit of a Plan on or before December 31, 1998,  which general account
assets constitute Plan assets.  Section 401(c) of ERISA generally provides that,
until the date which is 18 months after the 401(c)  Regulations become final, no
person  shall be  subject  to  liability  under  Part 4 of Title I of ERISA  and
Section 4975 of the Code on the basis of a claim that the assets of an insurance
company general account constitute Plan assets, unless (i) as otherwise provided
by the Secretary of Labor in the 401(c)  Regulations to prevent avoidance of the
regulations  or (ii) an action is brought by the  Secretary of Labor for certain
breaches of fiduciary duty which would also constitute a violation of federal or
state  criminal law. Any assets of an insurance  company  general  account which
support insurance policies issued to a Plan after December 31, 1998 or issued to
Plans on or before  December 31, 1998 for which the  insurance  company does not
comply with the 401(c)  Regulations may be treated as Plan assets.  In addition,
because Section 401(c) does not relate to insurance  company separate  accounts,
separate account assets are still treated as Plan assets of any Plan invested in
such separate  account.  Insurance  companies  contemplating  the  investment of
general account assets in the Notes should consult with their legal counsel with
respect to the  applicability of Section 401(c) of ERISA,  including the general
account's  ability to continue to hold the Certificates  after the date which is
18 months after the date the 401(c) Regulations become final.

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



<PAGE>


                                      -99-

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



<PAGE>


                                      -100-

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
          offering  by  one  or  more  underwriters  specified  in  the  related
          Prospectus Supplement;

     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



<PAGE>


                                      -101-

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.  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.

     As to any series of Certificates, only those classes rated in an investment
grade rating category by any Rating Agency will be offered  hereby.  Any unrated
class  may be  initially  retained  by the  Depositor,  and  may be  sold by the
Depositor at any time to one or institutional investors.


                                  LEGAL MATTERS

     Unless otherwise  specified in the related Prospectus  Supplement,  certain
legal  matters in connection  with the  Certificates  of each series,  including
certain federal income tax  consequences,  will be passed upon for the Depositor
by Thacher Proffitt & Wood.


                              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



<PAGE>


                                      -102-

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>


                                      -103-
                         INDEX OF PRINCIPAL DEFINITIONS

401(c) Regulations............................................................98
Accrual Certificates...........................................................4
Accrual Period    ............................................................73
Accrued Certificate Interest..................................................31
Act               ............................................................64
ADA               ............................................................67
ARM Loans         ............................................................20
Assisted Living Facilities....................................................20
Available Distribution Amount.................................................30
Book-Entry Certificates.......................................................30
Call Risk         ............................................................10
Cash Flow Agreement............................................................6
CERCLA            ............................................................64
Certificate Account...........................................................23
Certificate Balance............................................................4
Certificate Owner ............................................................37
Certificates      .............................................................i
Closing Date      ............................................................72
Code              .............................................................7
Commercial Properties...................................................i, 2, 16
Commission        ............................................................iv
Committee Report  ............................................................71
Companion Class   ............................................................33
Condemnation Proceeds.........................................................44
Contributions Tax ............................................................83
Controlled Amortization Class.................................................32
Controlled Amortization Classes................................................3
Cooperatives      ............................................................17
CPR               ............................................................26
Credit Support    .............................................................6
Crime Control Act ............................................................68
Cut-off Date      .........................................................5, 32
Debt Service Coverage Ratio...................................................18
Definitive Certificates.......................................................30
Depositor         .............................................................i
Determination Date........................................................24, 31
Deutsche Bank Group...........................................................29
Distribution Date .............................................................4
Distribution Date Statement...................................................34
DMARC Trust       ............................................................29
DOL               ............................................................96
DTC               .........................................................v, 37
DTC Participants  ............................................................37
Due Dates         ............................................................19
Due Period        ............................................................24
Equity Participation..........................................................19
ERISA             .........................................................7, 96
Exchange Act      .............................................................v
Extension Risk    ............................................................10
FAMC              ............................................................22
FHLMC             ............................................................22
Financial Intermediary........................................................37
FNMA              ............................................................22
Garn Act          ............................................................66
GNMA              ............................................................22
Grantor Trust Certificates.....................................................7
Grantor Trust Fractional Interest Certificate.................................86
Grantor Trust Fund............................................................69
Health Care-Related Facilities................................................20
Insurance Proceeds............................................................44
IRS               ........................................................47, 69
Issue Premium     ............................................................78
Letter of Credit Bank.........................................................57
Liquidation Proceeds..........................................................44
Loan-to-Value Ratio...........................................................18
Lock-out Date     ............................................................19
Lock-out Period   ............................................................19
Manager           .............................................................1
Mark-to-Market Regulations....................................................81
Master Servicer   .............................................................1
MBS               ......................................................i, 3, 16
MBS Administrator .............................................................1
MBS Agreement     ............................................................22
MBS Issuer        ............................................................22
MBS Servicer      ............................................................22
MBS Trustee       ............................................................22
Mortgage          ............................................................16
Mortgage Asset Pool............................................................i
Mortgage Asset Seller.........................................................16
Mortgage Assets   .........................................................i, 16
Mortgage Loans    ......................................................i, 1, 16
Mortgage Notes    ............................................................16
Mortgage Rate     .............................................................2
Mortgaged Properties..........................................................16
Mortgages         ............................................................58
Multifamily Properties...............................................i, 1, 2, 16
Net Leases        ............................................................18
Net Operating Income..........................................................18
Nonrecoverable Advance........................................................33
Notional Amount   .............................................................4
Offered Certificates...........................................................i
OID Regulations   ............................................................69
Originator        ............................................................17
OTS               ............................................................99
Parties in Interest...........................................................96
Pass-Through Rate .............................................................4

<PAGE>


                                     -104-


Percentage Interest...........................................................31
Permitted Investments.........................................................44
Plan Asset Regulations........................................................96
Plans             ............................................................96
Policy Statement  ............................................................99
Pooling and Servicing Agreement................................................3
Prepayment Assumption.....................................................71, 89
Prepayment Interest Shortfall.................................................24
Prepayment Period ............................................................35
Prepayment Premium............................................................19
Prohibited Transactions Tax...................................................83
Prospectus Supplement..........................................................i
PTCE              ............................................................97
Purchase Price    ............................................................40
Rating Agency     .............................................................7
Record Date       ............................................................31
Related Proceeds  ............................................................33
Relief Act        ............................................................68
REMIC             .......................................................iii, 69
REMIC Administrator........................................................iv, 1
REMIC Certificates............................................................69
REMIC Provisions  ............................................................69
REMIC Regular Certificates.....................................................7
REMIC Regulations ............................................................69
REMIC Residual Certificates....................................................7
REO Property      ............................................................42
Residual Owner    ............................................................76
RICO              ............................................................68
Senior Certificates............................................................3
Senior Housing Facilities.....................................................20
Senior Liens      ............................................................17
Skilled Nursing Facilities....................................................20
SMMEA             .............................................................7
SPA               ............................................................26
Special Servicer  .............................................................1
Stripped Interest Certificates.................................................3
Stripped Principal Certificates................................................3
Sub-Servicer      ............................................................43
Sub-Servicing Agreement.......................................................43
Subordinate Certificates.......................................................3
Superlien         ............................................................64
Tax Exempt Investor...........................................................98
Tiered REMICs     ............................................................71
Title V           ............................................................67
Trust Assets      ............................................................iv
Trust Fund        .............................................................i
Trustee           .............................................................1
UBTI              ............................................................98
UCC               ............................................................59
Value             ............................................................18
Voting Rights     ............................................................36
Warranting Party  ............................................................40


<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 ________, 199_



                                          [Version 3 - Restaurant Concentration]

                 DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                       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 Deutsche  Mortgage & Asset  Receiving  Corporation
(the  "Depositor")  and including 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"). The Mortgage Loans in (and the mortgage loans underlying the
MBS in) any Trust Fund will be secured by first or junior  liens on, or security
interests  in,  one or  more  of the  following  types  of  real  property:  (i)
residential  properties consisting of five or more rental or cooperatively-owned
dwelling units and mobile home parks; and (ii) commercial  properties consisting
of office  buildings,  retail  shopping  facilities,  hotels and motels,  health
care-related facilities (such as hospitals, skilled nursing facilities,  nursing
homes,  congregate care  facilities and senior  housing),  recreational  vehicle
parks, warehouse facilities, mini-warehouse facilities, self-storage facilities,
industrial   facilities,   parking  lots,   individual   restaurants  and  other
establishments  that  are  part  of the  food  service  industry  (collectively,
"Restaurants"),   mixed  use  properties   (that  is,  any  combination  of  the
foregoing),  and unimproved land. However,  health care- related facilities will
not represent security for a material concentration of the Mortgage Loans in (or
the mortgage  loans  underlying  the MBS in) any Trust Fund,  based on principal
balance at the time such Trust Fund is formed.  If so  specified  in the related
Prospectus  Supplement,  the Trust  Fund for a series of  Certificates  may also
include letters of credit, surety bonds, insurance policies, guarantees, reserve
funds,  guaranteed  investment  contracts,  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.   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, DEUTSCHE BANK AG OR ANY
OF THEIR  AFFILIATES.  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,  as described under
"Method of Distribution" and in the related Prospectus Supplement.

<PAGE>

                                      (ii)

     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 ______, 199_

<PAGE>

                                      (iii)

(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".

     An Index of Principal Definitions is included at the end of this Prospectus
specifying the location of  definitions of important or frequently  used defined
terms.

<PAGE>

                                      (iv)

                              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 Regional
Offices located as follows:  Chicago  Regional  Office,  500 West Madison,  14th
Floor,  Chicago,  Illinois 60661;  New York Regional  Office,  Seven World Trade
Center,  New York, New York 10048.  Copies of such material can also be obtained
from the Public  Reference  Section of the Commission,  450 Fifth Street,  N.W.,
Washington,  D.C.  20549,  at prescribed  rates and  electronically  through the
Commission's  Electronic  Data Gathering,  Analysis and Retrieval  system at the
Commission's Web site (http://www.sec.gov).

     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.

<PAGE>


                                       (v)

     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 the Depositor at One  International  Place,  Room 608, Boston,  Massachusetts
02110, Attention: Secretary, or by telephone at (617) 951-7690.

<PAGE>

                                      (vi)

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                           Page
                                                                                           ----
<S>                                                                                          <C>
PROSPECTUS SUPPLEMENT ....................................................................   iv

AVAILABLE INFORMATION ....................................................................   iv

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

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

RISK FACTORS .............................................................................    8
         Limited Liquidity of Offered Certificates .......................................    8
         Credit Support Limitations ......................................................    9
         Effect of Prepayments on Average Life of Certificates ...........................    9
         Effect of Prepayments on Yield of Certificates ..................................   11
         Limited Nature of Ratings .......................................................   11
         Certain Factors Affecting Delinquency, Foreclosure and Loss of the Mortgage Loans   11
         Inclusion of Delinquent and Nonperforming Mortgage Loans in a Mortgage Asset Pool   15
         Termination .....................................................................   15
         Risks Associated with Restaurants ...............................................   15

DESCRIPTION OF THE TRUST FUNDS ...........................................................   16
         General .........................................................................   16
         Mortgage Loans ..................................................................   16
         MBS .............................................................................   21
         Certificate Accounts ............................................................   22
         Credit Support ..................................................................   22
         Cash Flow Agreements ............................................................   22

YIELD AND MATURITY CONSIDERATIONS ........................................................   23
         General .........................................................................   23
         Pass-Through Rate ...............................................................   23
         Payment Delays ..................................................................   23
         Certain Shortfalls in Collections of Interest ...................................   23
         Yield and Prepayment Considerations .............................................   24
         Weighted Average Life and Maturity ..............................................   25
         Other Factors Affecting Yield, Weighted Average Life and Maturity ...............   26

THE DEPOSITOR ............................................................................   28

DEUTSCHE BANK AG .........................................................................   28

DESCRIPTION OF THE CERTIFICATES ..........................................................   29
         General .........................................................................   29
</TABLE>

<PAGE>


                                      (vii)

<TABLE>
<S>                                                                                                             <C>
         Distributions of Interest on the Certificates ......................................................   30
         Distributions of Principal of the Certificates .....................................................   31
         Distributions on the Certificates in Respect of Prepayment Premiums or in Respect of Equity
         Participations .....................................................................................   32
         Allocation of Losses and Shortfalls ................................................................   32
         Advances in Respect of Delinquencies ...............................................................   32
         Reports to Certificateholders ......................................................................   33
         Voting Rights ......................................................................................   35
         Termination ........................................................................................   35
         Book-Entry Registration and Definitive Certificates ................................................   36

DESCRIPTION OF THE POOLING AGREEMENTS .......................................................................   37
         General ............................................................................................   37
         Assignment of Mortgage Loans; Repurchases ..........................................................   38
         Representations and Warranties; Repurchases ........................................................   39
         Collection and Other Servicing Procedures ..........................................................   40
         Sub-Servicers ......................................................................................   42
         Certificate Account ................................................................................   43
         Modifications, Waivers and Amendments of Mortgage Loans ............................................   45
         Realization Upon Defaulted Mortgage Loans ..........................................................   46
         Hazard Insurance Policies ..........................................................................   47
         Due-on-Sale and Due-on-Encumbrance Provisions ......................................................   48
         Servicing Compensation and Payment of Expenses .....................................................   48
         Evidence as to Compliance ..........................................................................   49
         Certain Matters Regarding the Master Servicer, the Special Servicer, the REMIC Administrator and the
         Depositor ..........................................................................................   50
         Events of Default ..................................................................................   51
         Rights Upon Event of Default .......................................................................   52
         Amendment ..........................................................................................   52
         List of Certificateholders .........................................................................   53
         The Trustee ........................................................................................   53
         Duties of the Trustee ..............................................................................   54
         Certain Matters Regarding the Trustee ..............................................................   54
         Resignation and Removal of the Trustee .............................................................   54

DESCRIPTION OF CREDIT SUPPORT ...............................................................................   54
         General ............................................................................................   54
         Subordinate Certificates ...........................................................................   55
         Insurance or Guarantees with Respect to Mortgage Loans .............................................   55
         Letter of Credit ...................................................................................   56
         Certificate Insurance and Surety Bonds .............................................................   56
         Reserve Funds ......................................................................................   56
         Credit Support with respect to MBS .................................................................   56

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS .....................................................................   57
         General ............................................................................................   57
</TABLE>

<PAGE>

                                     (viii)

         Types of Mortgage Instruments .................   57
         Leases and Rents ..............................   58
         Personalty ....................................   58
         Foreclosure ...................................   58
         Bankruptcy Laws ...............................   62
         Environmental Considerations ..................   63
         Due-on-Sale and Due-on-Encumbrance Provisions .   64
         Junior Liens; Rights of Holders of Senior Liens   65
         Subordinate Financing .........................   65
         Default Interest and Limitations on Prepayments   65
         Applicability of Usury Laws ...................   66
         Certain Laws and Regulations ..................   66
         Americans with Disabilities Act ...............   66
         Soldiers' and Sailors' Civil Relief Act of 1940   67
         Forfeitures in Drug and RICO Proceedings ......   67

CERTAIN FEDERAL INCOME TAX CONSEQUENCES ................   67
         General .......................................   67
         REMICs ........................................   68
         Grantor Trust Funds ...........................   85

STATE AND OTHER TAX CONSEQUENCES .......................   94

ERISA CONSIDERATIONS ...................................   95
         General .......................................   95
         Plan Asset Regulations ........................   95
         Consultation With Counsel .....................   97
         Tax Exempt Investors ..........................   97

LEGAL INVESTMENT .......................................   97
USE OF PROCEEDS ........................................   99
METHOD OF DISTRIBUTION .................................   99
LEGAL MATTERS...........................................  100
FINANCIAL INFORMATION...................................  100
RATING..................................................  101
INDEX OF PRINCIPAL DEFINITIONS..........................  102

<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...........................    Deutsche   Mortgage  &  Asset  Receiving
                                        Corporation, a Delaware corporation. See
                                        "The Depositor".

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

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.   See
                                        "Description      of     the     Pooling
                                        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.   See  "Description  of  the
                                        Pooling  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".

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.  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,  one or
                                        more  of the  following  types  of  real
                                        property:   (i)  residential  properties
                                        ("Multifamily Properties") consisting of
                                        five     or     more      rental      or
                                        cooperatively-owned  dwelling  units  in
                                        high-rise,  mid-rise or garden apartment
                                        buildings or other residential

<PAGE>

                                       -2-

                                        structures,  and mobile home parks;  and
                                        (ii) commercial properties  ("Commercial
                                        Properties")    consisting   of   office
                                        buildings,  retail  shopping  facilities
                                        (such as  shopping  centers,  malls  and
                                        individual  stores),  hotels and motels,
                                        health care-related  facilities (such as
                                        hospitals,  skilled nursing  facilities,
                                        nursing    homes,     congregate    care
                                        facilities    and    senior    housing),
                                        recreational  vehicle  parks,  warehouse
                                        facilities,  mini-warehouse  facilities,
                                        self-storage   facilities,    industrial
                                        facilities,   parking  lots,  individual
                                        restaurants  and  other   establishments
                                        that  are  part  of  the  food   service
                                        industry (collectively,  "Restaurants"),
                                        mixed  use  properties   (that  is,  any
                                        combination  of  the   foregoing),   and
                                        unimproved   land.    However,    health
                                        care-related    facilities    will   not
                                        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.  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.  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".

<PAGE>

                                       -3-

                                        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  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

<PAGE>

                                       -4-

                                        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

<PAGE>

                                       -5-

                                        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

<PAGE>

                                       -6-

                                        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,
                                        which may include a letter of credit,  a
                                        surety  bond,  an  insurance  policy,  a
                                        guarantee,   a   reserve   fund,   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)  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  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

<PAGE>

                                       -7-

                                        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
                                        Regular   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
                                        provisions of the Code.

                                        Investors  are advised to consult  their
                                        tax advisors concerning the specific tax
                                        consequences  to them  of the  purchase,
                                        ownership and disposition of the Offered
                                        Certificates   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>

                                       -8-

                                  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 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


<PAGE>

                                       -9-

     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

<PAGE>


                                      -10-


     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

<PAGE>

                                      -11-

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  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

<PAGE>

                                      -12-

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  and  motel
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  operating,  liquor  and  other  licenses  upon a
transfer of the hotel,  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

<PAGE>

                                      -13-

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    "Description    of   the   Pooling
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

<PAGE>

                                      -14-

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

<PAGE>

                                      -15-

or more classes of Offered  Certificates of the related series. See "Description
of the Pooling Agreements-Hazard Insurance Policies".

     Risks of Geographic Concentration. Certain geographic regions of the United
States from time to time will experience weaker regional economic conditions and
housing markets,  and,  consequently,  will experience  higher rates of loss and
delinquency than will be experienced on mortgage loans generally. For example, a
region's economic  condition and housing market may be directly,  or indirectly,
adversely   affected  by  natural  disasters  or  civil   disturbances  such  as
earthquakes,  hurricanes, floods, eruptions or riots. The economic impact of any
of these types of events may also be felt in areas beyond the region immediately
affected by the disaster or  disturbance.  The Mortgage Loans  securing  certain
series  of  Certificates  may  be  concentrated  in  these  regions,   and  such
concentration  may present risk  considerations  in addition to those  generally
present for similar mortgage-backed securities without such concentration.

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.  However,  Mortgage Loans which are seriously  delinquent
loans (that is, loans more than 60 days  delinquent  or as to which  foreclosure
has been commenced) will not constitute a material concentration of the Mortgage
Loans in any Trust Fund, based on principal  balance at the time such Trust Fund
is formed. 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".

Termination

     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.  The solicitation of bids will be conducted
in a commercially reasonable manner and, generally, assets will be sold at their
fair market  value.  In  addition,  if so  specified  in the related  Prospectus
Supplement, upon the reduction of the aggregate principal balance of some or all
of the Mortgage Assets by a specified percentage,  a party or parties designated
therein may be authorized to purchase such Mortgage Assets, generally at a price
equal  to, in the case of any  Mortgage  Asset,  the  unpaid  principal  balance
thereof  plus  accrued  interest  (or,  in some cases,  at fair  market  value).
However,  circumstances  may arise in which such fair  market  value may be less
than the unpaid balance of the related Mortgage  Assets,  together with interest
thereon,  sold  and  therefore,  as a  result  of such a sale or  purchase,  the
Certificateholders  of one or more Classes of Certificates may receive an amount
less than the  Certificate  Balance of, and accrued  unpaid  interest  on, their
Certificates. See Description of the Certificates--Termination."

Risks Associated with Restaurants

     Various factors may affect the economic viability of Restaurants, including
but not limited to competition from facilities having businesses  similar to the
particular  Restaurant;  perceptions  by  prospective  customers  of the safety,
convenience,  services  and  attractiveness  of the  Restaurant;  the quality of
available food products; changes in demographics,

<PAGE>

                                      -16-

consumer  habits and traffic  patterns;  the ability to provide or contract  for
capable management and adequate maintenance; and retroactive changes to building
codes, similar ordinances and other legal requirements.  Additional factors that
can affect the success of a  regionally  or  nationally-known  chain  Restaurant
include actions and omissions of any franchisor  (including management practices
that  adversely  affect the nature of the business or that  require  renovation,
refurbishment,  expansion or other expenditures); the degree of support provided
or arranged by any such franchisor, its franchisee organizations and third party
providers of products or services; the bankruptcy or business discontinuation of
any such  franchisor,  franchisee  organization or third party; and increases in
operating expenses.

                         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. 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 one
or more of the following  types of real  property:  (i)  residential  properties
("Multifamily    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,  and mobile home  parks;  and (ii)
commercial properties ("Commercial  Properties") consisting of office buildings,
retail  shopping  facilities  (such as shopping  centers,  malls and  individual
stores),  hotels and motels, health care-related  facilities (such as hospitals,
skilled nursing facilities, nursing homes, congregate care facilities and senior
housing),  recreational  vehicle  parks,  warehouse  facilities,  mini-warehouse
facilities,   self-storage  facilities,  industrial  facilities,  parking  lots,
individual  restaurants  and  other  establishments  that  are  part of the food
service industry (collectively,  "Restaurants"),  mixed use properties (that is,
any  combination  of  the  foregoing),  and  unimproved  land.  However,  health
care-related facilities will not 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.  The  Multifamily  Properties  may  include  mixed
commercial and residential  structures and apartment  buildings owned by private
cooperative housing corporations ("Cooperatives"). Unless otherwise specified in
the related  Prospectus  Supplement,  each Mortgage will create a first priority
mortgage lien on a 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.

<PAGE>

                                      -17-

     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. However, Mortgage Loans which are seriously
delinquent  loans (that is,  loans more than 60 days  delinquent  or as to which
foreclosure has been commenced) will not constitute a material  concentration of
the Mortgage  Loans in any Trust Fund,  based on  principal  balance at the time
such Trust Fund is formed.

     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

<PAGE>

                                      -18-

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   facilities.
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.

<PAGE>

                                      -19-

     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,   Lockout  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

<PAGE>

                                      -20-

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  Restaurants.  The  Mortgaged  Properties  that
constitute  Restaurants  may  include  those  that are  individually  owned  and
operated and those which are part of a regionally- or nationally-known  chain of
Restaurants.  In each case,  the related  Mortgage Loan is secured by a first or
junior  mortgage lien on the respective  Restaurant and is further  secured by a
first or junior  priority  security  interest  in  certain  equipment  and other
property  of the  related  borrower,  which  is  used  in the  operation  of the
respective Restaurant.

     As with loans secured by other income-producing properties, a Mortgage Loan
secured  by a  Restaurant  is  dependent  on  the  successful  operation  of the
Restaurant,  which, in turn, is dependent on various factors,  many of which are
beyond the  control of the  Restaurant  operator,  including  but not limited to
competition  from  facilities  having  businesses  similar  to  the  Restaurant;
perceptions by prospective  customers of the safety,  convenience,  services and
attractiveness  of the  Restaurant;  the  quality of  available  food  products;
changes in demographics,  consumer habits and traffic  patterns;  the ability to
provide  or  contract  for  capable  management  and  adequate  maintenance  and
retroactive  changes to  building  codes,  similar  ordinances  and other  legal
requirements.  Adverse economic conditions,  either local, regional or national,
may limit the amount  that may be charged for food and may result in a reduction
in customers. The construction of competing food establishments can have similar
effects.  Because of the nature of the business,  Restaurants tend to respond to
adverse  economic   conditions  and  competition  more  quickly  than  do  other
commercial properties.

     The  restaurant  industry is highly  competitive.  The  principal  means of
competition are segment, product, price, value, quality,  service,  convenience,
location and the nature and condition of the Restaurant  facility.  A Restaurant
operator competes with all operators of comparable  restaurant facilities in the
area in which its  Restaurant  is located.  Other  Restaurants  could have lower
operating  costs,  more  favorable  locations,  more effective  marketing,  more
efficient operations or better facilities.

     The location  and  condition  of a  particular  Restaurant  will affect the
number of customers  and, to a certain  extent,  the prices that may be charged.
The  characteristics of an area or neighborhood in which a Restaurant is located
may change over time or in relation to competing facilities, and the cleanliness
and  maintenance  at a Restaurant  will affect the appeal of the  Restaurant  to
customers.  In addition,  the effects of poor construction quality will increase
over time in the form of increased

<PAGE>

                                      -21-

maintenance and capital  improvements.  Even good  construction will deteriorate
over time if management does not schedule and perform adequate  maintenance in a
timely  fashion.   In  the  case  of  regionally-  or   nationally-known   chain
restaurants,  there  may  be  expenditures  for  renovation,   refurbishment  or
expansion at a Restaurant regardless of its condition. While a Restaurant may be
renovated,  refurbished  or expanded to either  maintain its condition or remain
competitive,  such  renovation,  refurbishment  or expansion  may itself  entail
significant risks. In addition,  the business conducted at a Restaurant may face
competition from other industries and industry segments.

     The  success  of a  Restaurant  which is part of  either a  regionally-  or
nationally-known chain of restaurants can be affected by various factors such as
the management practices of the respective franchisor, a lack of support by such
franchisor, its franchisee organizations or third party providers of products or
services or the bankruptcy or business  discontinuation  of any such franchisor,
franchisee  organization  or third  party may  adversely  affect  the  operating
results  of  the  related  Restaurants.   Furthermore,  the  transferability  of
franchise license agreements may be restricted and, in the event of foreclosure,
there can be no assurance  that the related  Restaurant  would have the right to
continue to use the license. In addition, the ability of a Restaurant to attract
customers,  and some of such Restaurant's  revenues, may depend in large part on
its  having  a liquor  license.  Such a  license  may not be  transferable  (for
example, in connection with a foreclosure).

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) either (i) will have been
acquired  (other than from the  Depositor or an affiliate  thereof) in bona fide
secondary market  transactions or (ii) if so specified in the related Prospectus
Supplement,  may be derived  from the  Depositor's  (or an  affiliate's)  unsold
allotments from the Depositor (or an affiliate's) previous offerings.

     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.

<PAGE>

                                      -22-

     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:  (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  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.

     The Depositor  will provide the same  information  regarding the MBS in any
Trust Fund in its reports  filed  under the  Exchange  Act with  respect to such
Trust Fund as was  provided by the related MBS Issuer in its own such reports if
such MBS was publicly offered or the reports the related MBS Issuer provides the
related MBS Trustee if such MBS was privately issued.

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 "Description of the Pooling 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,  which may  include a letter of credit,  a surety  bond,  an  insurance
policy, a guarantee,  a reserve fund, or any combination thereof. The amount and
types of such  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  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

<PAGE>

                                      -23-

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

<PAGE>

                                      -24-

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

<PAGE>

                                      -25-

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

<PAGE>

                                      -26-

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

<PAGE>

                                      -27-

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.

<PAGE>

                                      -28-


     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

     The Depositor is a special purpose corporation incorporated in the State of
Delaware on March 22, 1996,  for the purpose of engaging in the business,  among
other things,  of acquiring and depositing  mortgage assets in trust in exchange
for  certificates  evidencing  interest in such trusts and selling or  otherwise
distributing  such  certificates.  The Depositor is not an affiliate of Deutsche
Bank AG. The  principal  executive  offices of the  Depositor are located at One
International Place, Room 608, Boston, Massachusetts 02110. Its telephone number
is (617) 951-7690. The Depositor's  capitalization is nominal. All of the shares
of capital  stock of the  Depositor  are held by The  Deutsche  Mortgage & Asset
Receiving  Trust,  a  Massachusetts  charitable  lead trust (the "DMARC  Trust")
formed by J H Management Corporation and J H Holdings Corporation, both of which
are Massachusetts  corporations.  J H Holdings Corporation is the trustee of the
DMARC Trust, which holds no assets other than the stock of the Depositor. All of
the stock of J H Holdings Corporation and of J H Management  Corporation is held
by the 1960  Trust,  an  independent  charitable  organization  qualified  under
Section  501(c)(3) of the Code, and operated for the benefit of a  Massachusetts
charitable institution.

     None of the Depositor,  J H Management  Corporation,  Deutsche Bank A.G. or
any of their respective affiliates will insure or guarantee distributions on the
Certificates of any series.

                                DEUTSCHE BANK AG

     It is  anticipated  that  the  assets  conveyed  to the  Trust  Fund by the
Depositor  will have been acquired by the Depositor  from Deutsche Bank AG or an
affiliate  thereof.  Deutsche Bank AG is the largest banking  institution in the
Federal  Republic  of Germany  and one of the  largest  in the world.  It is the
parent company of a group (the  "Deutsche Bank Group")  consisting of commercial
banks,  investment  banking and fund  management  companies,  mortgage banks and
property finance companies,

<PAGE>

                                      -29-

installment financing and leasing companies,  insurance companies,  research and
consultancy  companies and other  domestic and foreign  companies.  The Deutsche
Bank Group  employs  over 74,000 staff  members at more than 2,400  branches and
offices around the world.


                         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 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, S.A. or the
Euroclear System, if they are participants in DTC.

<PAGE>

                                      -30-

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

<PAGE>

                                      -31-

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 (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

<PAGE>

                                      -32-

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,

<PAGE>

                                      -33-

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
Agreement and described in such Prospectus Supplement.

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

Reports to Certificateholders

     On each Distribution Date, together with the distribution to the holders of
each class of the Offered  Certificates of a series, a Master Servicer,  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;

<PAGE>

                                      -34-

     (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 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

<PAGE>

                                      -35-

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. The Depositor will provide the
same  information with respect to any MBSs in its own reports that were publicly
offered  and the  reports  the  related  MBS Issuer  provides  to the Trustee if
privately issued.

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
Agreement and as otherwise specified in the related Prospectus  Supplement.  See
"Description  of the Pooling  Agreements-Amendment".  The  holders of  specified
amounts of Certificates  of a particular  series will have the 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
"Description of the Pooling  Agreements-Events of Default",  "-Rights Upon Event
of Default" and "-Resignation and Removal of the Trustee".

Termination

     The  obligations  created  by the  Pooling  Agreement  for each  series  of
Certificates will terminate 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  Agreement.
Written  notice  of  termination  of a Pooling  Agreement  will be given to each
Certificateholder of the related series, and the final distribution will be made
only upon  presentation  and surrender of the Certificates of such series at the
location to be specified in the notice of termination.

     If  so  specified  in  the  related  Prospectus  Supplement,  a  series  of
Certificates may be subject to optional early termination through the repurchase
of the  Mortgage  Assets  in the  related  Trust  Fund by the  party or  parties
specified therein, under the circumstances and in the manner set forth therein.

     In addition,  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. The solicitation of
bids will be  conducted  in a  commercially  reasonable  manner and,  generally,
assets will

<PAGE>

                                      -36-

be sold at their fair market value.  Circumstances  may arise in which such fair
market value may be less than the unpaid  balance of the Mortgage Loans sold and
therefore,  as a result of such a sale,  the  Certificateholders  of one or more
Classes of Certificates may receive an amount less than the Certificate  Balance
of, and accrued unpaid interest on, their Certificates.

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 The
Depository  Trust  Company  ("DTC")  or  its  nominee.  If so  provided  in  the
Prospectus  Supplement,  arrangements  may be made for clearance and  settlement
through the Euroclear System or CEDEL, S.A., if they are participants in DTC.

     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  ("DTC
Participants")  and  facilitate  the  clearance  and  settlement  of  securities
transactions between DTC Participants through electronic computerized book-entry
changes in their accounts, thereby eliminating the need for physical movement of
securities  certificates.  DTC  Participants  that  maintain  accounts  with DTC
include  securities  brokers and dealers,  banks,  trust  companies and clearing
corporations  and may include other  organizations.  DTC is owned by a number of
DTC  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 is also  available to others such as banks,  brokers,  dealers
and trust  companies  that  directly or  indirectly  clear through or maintain a
custodial  relationship  with a DTC  Participant  that maintains as account with
DTC.  The  rules  applicable  to DTC and DTC  Participants  are on file with the
Commission.

     Purchases of Book-Entry  Certificates  under the DTC system must be made by
or through,  and will be recorded on the records of, the brokerage  firm,  bank,
thrift  institution  or  other  financial   intermediary   (each,  a  "Financial
Intermediary")  that maintains the beneficial  owner's account for such purpose.
In turn, the Financial  Intermediary's  ownership of such  Certificates  will be
recorded  on the records of DTC (or of a  participating  firm that acts as agent
for the Financial  Intermediary,  whose interest will in turn be recorded on the
records of DTC, if the beneficial  owner's  Financial  Intermediary is not a DTC
Participant).  Therefore,  the  beneficial  owner  must  rely  on the  foregoing
procedures  to evidence  its  beneficial  ownership  of such  Certificates.  The
beneficial  ownership  interest  of the  owner of a  Book-Entry  Certificate  (a
"Certificate  Owner")  may only be  transferred  by  compliance  with the rules,
regulations   and   procedures  of  such   Financial   Intermediaries   and  DTC
Participants.

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

     Conveyance of notices and other  communications  by DTC to DTC Participants
and by DTC Participants to Financial  Intermediaries and 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 DTC  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 DTC Participants

<PAGE>

                                      -37-

to Financial  Intermediaries and 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 DTC  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  Agreement) of
Book-Entry  Certificates will be the nominee of DTC, and the Certificate  Owners
will not be  recognized  as  Certificateholders  under  the  Pooling  Agreement.
Certificate   Owners   will   be   permitted   to   exercise   the   rights   of
Certificateholders  under the related Pooling Agreement only indirectly  through
the DTC  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 Agreement only at the direction of one or more
DTC  Participants  to  whose  account  with  DTC  interests  in  the  Book-Entry
Certificates are credited.  DTC may take conflicting actions with respect to the
Book-Entry  Certificates  to the extent that such actions are taken on behalf of
Financial Intermediaries whose holdings include such Certificates.

     Because DTC can act only on behalf of DTC Participants,  who in turn act on
behalf of Financial  Intermediaries 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 DTC  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
Agreement.

                      DESCRIPTION OF THE POOLING AGREEMENTS
General

     The  Certificates  of each  series  will be  issued  pursuant  to a Pooling
Agreement.  In general,  the  parties to a Pooling  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  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  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,  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

<PAGE>

                                      -38-

Administrator. Any party to a Pooling Agreement or any affiliate thereof may own
Certificates  issued  thereunder;   however,  except  in  limited  circumstances
(including with respect to required consents to certain  amendments to a Pooling
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  Agreement will vary depending upon the nature of the
Certificates  to be issued  thereunder and the nature of the related Trust Fund.
The following summaries describe certain provisions that may appear in a Pooling
Agreement  under which  Certificates  that evidence  interests in Mortgage Loans
will be issued.  The  Prospectus  Supplement for a series of  Certificates  will
describe any provision of the related Pooling Agreement that materially  differs
from the  description  thereof  contained in this Prospectus and, if the related
Trust Fund includes MBS,  will  summarize all of the material  provisions of the
related Pooling  Agreement.  The summaries  herein do not purport to be complete
and are subject to, and are qualified in their  entirety by reference to, all of
the provisions of the Pooling  Agreement for each series of Certificates and the
description  of  such  provisions  in the  related  Prospectus  Supplement.  The
Depositor will provide a copy of the Pooling Agreement  (without  exhibits) that
relates to any series of  Certificates  without charge upon written request of a
holder  of a  Certificate  of  such  series  addressed  to 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
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  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 Agreement

<PAGE>

                                      -39-

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  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.

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  Agreement;  (ii)
the enforceability of the related Mortgage Note and Mortgage and the existence

<PAGE>

                                      -40-

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  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  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 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 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

<PAGE>

                                      -41-

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 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 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 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

<PAGE>

                                      -42-

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  Agreement.  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  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 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,

<PAGE>

                                      -43-

generally to the same extent such Master  Servicer or Special  Servicer would be
reimbursed under a Pooling 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  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 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)  ("Insurance  Proceeds"  and
"Condemnation  Proceeds",  respectively)  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;

<PAGE>

                                      -44-


     (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  received  on or in respect of the  Mortgage  Loans
required to be deposited in the  Certificate  Account as provided in the related
Pooling Agreement and described in the related Prospectus Supplement.

     Withdrawals. Unless otherwise provided in the related Pooling Agreement and
described in the related Prospectus  Supplement,  a Master Servicer,  Trustee or
Special  Servicer may make  withdrawals  from the  Certificate  Account for each
Trust Fund 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,   Insurance  Proceeds  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
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;

<PAGE>

                                      -45-

     (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 Agreement for the benefit of Certificateholders;

     (xiii) to make any  other  withdrawals  permitted  by the  related  Pooling
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

<PAGE>

                                      -46-

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 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 within two years of acquisition,  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 for more than two
years after its  acquisition  will not result in the  imposition of a tax on the
Trust Fund or cause the Trust Fund (or any designated  portion  thereof) to fail
to qualify as a REMIC under

<PAGE>

                                      -47-

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 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 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 Proceeds,  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 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

<PAGE>

                                      -48-

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 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

<PAGE>

                                      -49-

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  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  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

<PAGE>

                                      -50-

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
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 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

     Unless  otherwise  specified in the  Prospectus  Supplement for a series of
Certificates, the related Pooling 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 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
Agreement.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling  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  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
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  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  Agreement,  or by reason of reckless  disregard of such  obligations or
duties. In addition, each Pooling 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  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 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,

<PAGE>

                                      -51-

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 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 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  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  Agreement,  or to the
Master  Servicer,  with a copy  to  each  other  party  to the  related  Pooling
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
Agreement,  or to the Special  Servicer,  with a copy to each other party to the
related Pooling 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  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  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 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  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
Agreement, or to the REMIC Administrator, with a copy to each other party to the
related Pooling 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

<PAGE>

                                      -52-

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 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  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 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  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  Agreement  to
institute  any  proceeding  with respect to such Pooling  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  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
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 Agreement may be amended by the parties thereto,  without the consent of
any of the holders of  Certificates  covered by such Pooling  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

<PAGE>

                                      -53-

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 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 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  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
Agreement  or  of  modifying  in  any  manner  the  rights  of  the  holders  of
Certificates  covered by such Pooling  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 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 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  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  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.

<PAGE>

                                      -54-


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  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 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 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  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  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  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

<PAGE>

                                      -55-

     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 surety  bond,  an insurance
policy or a guarantee,  the  establishment  of one or more reserve funds, 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.

     The Credit Support may not provide protection against all risks of loss and
will not guarantee  payment to  Certificateholders  of all amounts to which they
are entitled under the related Pooling Agreement.  If losses or shortfalls occur
that exceed the amount  covered by the 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.

<PAGE>

                                      -56-

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 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

<PAGE>

                                      -57-

     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". If a significant percentage of
Mortgage Loans (or mortgage loans  underlying  MBS), by balance,  are secured by
properties in a particular  state,  relevant state laws, to the extent they vary
materially from this discussion, will be discussed in the Prospectus Supplement.
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

<PAGE>

                                      -58-

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

<PAGE>

                                      -59-

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

<PAGE>

                                      -60-

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

<PAGE>

                                      -61-

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.

<PAGE>

                                      -62-

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

<PAGE>

                                      -63-

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
participated  in the management of such mortgaged  property or the operations of
the  borrower.  Such  liability  may exist  even if the  lender did not cause or
contribute  to the  contamination  and  regardless  of  whether  the  lender has
actually taken possession of a mortgaged property through  foreclosure,  deed in
lieu of foreclosure or otherwise. Moreover, such liability is not limited to the
original  or  unamortized  principal  balance  of a loan or to the  value of the
property  securing  a loan.  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 1996
(the "Act") amended,  among other things,  the provisions of CERCLA 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
mortgaged  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  all  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.

<PAGE>

                                                                 -64-

     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.

     Federal,  state  and local  environmental  regulatory  requirements  change
often. It is possible that compliance  with a new regulatory  requirement  could
impose significant compliance costs on a borrower. Such costs 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.

     To reduce the likelihood of such a loss, unless otherwise  specified in the
related Prospectus  Supplement,  the Pooling 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  "Description
of the Pooling 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

<PAGE>

                                      -65-

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.

<PAGE>

                                      -66-

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.

<PAGE>

                                      -67-

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.  Unless
otherwise  specified  in  the  related  Prospectus  Supplement,  counsel  to the
Depositor for each series will be Thacher  Proffitt & Wood.  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

<PAGE>

                                      -68-

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 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.   With   respect  to  each   series  of  REMIC
Certificates, counsel to the Depositor will deliver its opinion generally to the
effect that,  assuming  compliance  with all  provisions of the related  Pooling
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

<PAGE>

                                      -69-

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  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 "qualifying real property loans" within the meaning of Section 593(d) of
the Code, "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

<PAGE>

                                      -70-

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 Sections  593(d) and  856(c)(5)(A) of
the Code,  and  Treasury  regulations  provide  that real  property  acquired by
foreclosure constitutes "qualifying real property loans" for purposes of section
593(d) 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
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
"qualifying  real property loans" under Section 593(d) of the Code, "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

<PAGE>

                                      -71-

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 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

<PAGE>

                                      -72-

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.

<PAGE>

                                      -73-

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

<PAGE>

                                      -74-

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.

<PAGE>

                                      -75-

     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",
residual  interests  without  "significant  value"  and  "noneconomic"  residual
interests  discussed below. The fact that the tax liability  associated with the
income allocated to REMIC Residual

<PAGE>

                                      -76-

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  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

<PAGE>

                                      -77-

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

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

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

<PAGE>

                                      -78-

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.

     As an exception to the general rules described above,  thrift  institutions
are allowed to offset their excess inclusions with unrelated deductions,  losses
or loss carryovers,  but only if the REMIC Residual  Certificates are considered
to have "significant  value". The REMIC Regulations  provide that in order to be
treated as having significant  value, the REMIC Residual  Certificates must have
an aggregate  issue price at least equal to two percent of the  aggregate  issue
prices of all of the related  REMIC's  Regular  and  Residual  Certificates.  In
addition,  based on the Prepayment Assumption,  the anticipated weighted average
life of the REMIC Residual  Certificates  must equal or exceed 20 percent of the
anticipated  weighted  average  life  of the  REMIC,  based  on  the  Prepayment
Assumption  and  on any  required  or  permitted  clean  up  calls  or  required
liquidation provided for in the REMIC's  organizational  documents.  Although it
has not done so, the Treasury also has authority to issue regulations that would
treat the entire amount of income accruing on a REMIC Residual Certificate as an

<PAGE>

                                      -79-

excess  inclusion if the REMIC Residual  Certificates are considered not to have
"significant  value".  The related  Prospectus  Supplement will disclose whether
offered REMIC  Residual  Certificates  may be  considered  to have  "significant
value" under the REMIC Regulations;  provided, however, that any disclosure that
a REMIC Residual  Certificate will have  "significant  value" will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual   Certificate  will  have  "significant  value"  for  purposes  of  the
above-described  rules. The  above-described  exception for thrift  institutions
applies only to those  residual  interests  held  directly  by, and  deductions,
losses and loss  carryovers  incurred  by, such  institutions  (and not by other
members of an affiliated group of corporations  filing a consolidated income tax
return  with  such  thrift  institution)  or  by  certain   wholly-owned  direct
subsidiaries of such institutions  formed or operated  exclusively in connection
with the organization and operation of one or more REMICs.

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

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

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

<PAGE>

                                      -80-

     Mark-to-Market  Rules.  On December  28, 1993,  the IRS released  temporary
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 "negative value" REMIC Residual Certificate is not
treated  as a security  and thus  generally  may not be marked to  market.  This
exclusion from the  mark-to-market  requirement is expanded to include all REMIC
Residual  Certificates under proposed Treasury regulations  published January 4,
1995 which provide that any REMIC Residual  Certificate  issued after January 4,
1995 will not be treated as a security and therefore generally may not be marked
to market. Prospective purchasers of a REMIC Residual Certificate should consult
their tax advisors  regarding  the possible  application  of the  mark-to-market
requirement to REMIC Residual Certificates.

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

     With respect to REMIC Residual  Certificates or REMIC Regular  Certificates
the holders of which  receive an  allocation  of fees and expenses in accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and (ii) such individual's,  estate's or trust's share of such fees and expenses
will be treated as a miscellaneous  itemized deduction  allowable subject to the
limitation of Section 67 of the Code,  which permits such deductions only to the
extent they exceed in the aggregate 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

<PAGE>

                                      -81-

investment)  within the meaning of Section 1221 of the Code.  The Code as of the
date of this  Prospectus  provides  for a top  marginal  tax rate of  39.6%  for
individuals  and  a  maximum  marginal  rate  for  long-term  capital  gains  of
individuals  of 28%.  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.

<PAGE>

                                      -82-

     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 Agreement will include provisions designed to
prevent the acceptance of any contributions that would be subject to such tax.

     REMICs also are subject to federal income tax at the highest corporate rate
on "net income from foreclosure property",  determined by reference to the rules
applicable  to real estate  investment  trusts.  "Net  income  from  foreclosure
property"  generally means gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
Unless  otherwise  disclosed  in the related  Prospectus  Supplement,  it is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

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

     Unless otherwise stated in the related  Prospectus  Supplement,  and to the
extent  permitted by then  applicable  laws,  any Prohibited  Transactions  Tax,
Contributions  Tax,  tax on "net income from  foreclosure  property" or state or
local income or franchise  tax that may be imposed on the REMIC will be borne by
the related 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 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

<PAGE>

                                      -83-

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
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 these  purposes,  a  "disqualified  organization"  means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will, with respect to such interest, be treated as a pass-through entity.

     Termination. A REMIC will terminate immediately after the Distribution Date
following  receipt by the REMIC of the final  payment in respect of the Mortgage
Loans or upon a sale of the REMIC's  assets  following the adoption by the REMIC
of a plan of complete  liquidation.  The last  distribution  on a REMIC  Regular
Certificate will be treated as a payment in retirement of a debt instrument.  In
the case of a REMIC Residual Certificate, if the last distribution on such REMIC
Residual  Certificate  is  less  than  the  REMIC  Residual  Certificateholder's
adjusted basis in such 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

<PAGE>

                                      -84-

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 "United  States  Person" (as defined  below) and is not subject to
federal  income  tax as a result of any  direct or  indirect  connection  to the
United States in addition to its ownership of a REMIC Regular  Certificate  will
not, unless otherwise disclosed in the related Prospectus Supplement, be subject
to United States federal income or withholding  tax in respect of a distribution
on a REMIC Regular Certificate,  provided that the holder complies to the extent
necessary  with certain  identification  requirements  (including  delivery of a
statement,   signed  by  the  Certificateholder   under  penalties  of  perjury,
certifying  that  such  Certificateholder  is not a  United  States  Person  and
providing the name and address of such  Certificateholder).  For these purposes,
"United  States  Person"  means a citizen or  resident of the United  States,  a
corporation,  partnership  or other entity created or organized in, or under the
laws of, the United States or any political subdivision thereof, or an estate or
trust whose income from sources

<PAGE>

                                      -85-

without  the United  States is  includible  in gross  income  for United  States
federal income tax purposes  regardless of its connection  with the conduct of a
trade or business  within the United  States.  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 Agreement.

Grantor Trust Funds

     Classification  of Grantor  Trust  Funds.  With  respect to each  series of
Grantor Trust Certificates, counsel to the Depositor will deliver its opinion to
the effect that,  assuming compliance with all provisions of the related Pooling
Agreement,  the related Grantor Trust Fund will be classified as a grantor trust
under subpart E, part I of subchapter J of the Code and not as a partnership  or
an association taxable as a corporation. 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.

<PAGE>

                                      -86-

     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) "qualifying  real property loans" within the meaning of Section
593(d) of the Code;  (ii) "loans . . . secured by an interest in real  property"
within   the   meaning  of  Section   7701(a)(19)(C)(v)   of  the  Code;   (iii)
"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 (iv) "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,  "qualifying real property loans" within
the meaning of Section  593(d) 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

<PAGE>

                                      -87-

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

<PAGE>

                                      -88-

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

<PAGE>

                                      -89-

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

<PAGE>

                                      -90-

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

<PAGE>

                                      -91-

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

<PAGE>

                                      -92-

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 Proposed  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,  but no final  regulations  have  been  promulgated  with  respect  to
contingent  payment debt instruments.  Proposed  regulations were promulgated on
December 16, 1994 regarding contingent payment debt instruments.  As in the case
of the OID Regulations,  such proposed  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 that method, the issuer of a Grantor
Trust Strip

<PAGE>

                                      -93-

Certificate  would determine a projected  payment  schedule with respect to such
Grantor Trust Strip  Certificate.  Holders of Grantor  Trust Strip  Certificates
would be bound by the issuer's  projected payment schedule,  which would consist
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 would be determined so that
the projected payment schedule reflected the projected yield reasonably expected
to be received by the holder of a Grantor Trust Strip Certificate. The projected
yield  referred  to  above  would  be a  reasonable  rate,  not  less  than  the
"applicable  Federal rate" that, as of the issue date,  reflected 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,  and would add to, or  subtract  from,  such  income  any
variation  between the payment  actually  received in such month and the payment
originally projected to be made in such month.

     In the absence of final Treasury  regulations  relating to debt instruments
providing  for  contingent  payments,  a projected  payment  schedule  under the
"noncontingent bond method" is not intended to be provided to holders.

     Certificateholders   should  consult  their  tax  advisors  concerning  the
possible  application of the contingent payment rules to the Grantor Trust Strip
Certificates.

     Sales  of  Grantor  Trust  Certificates.  Any  gain or  loss,  equal to the
difference  between  the amount  realized  on the sale or  exchange of a Grantor
Trust Certificate and its adjusted basis, recognized on such sale or exchange of
a Grantor  Trust  Certificate  by an  investor  who  holds  such  Grantor  Trust
Certificate  as a capital  asset,  will be capital  gain or loss,  except to the
extent of accrued and  unrecognized  market  discount,  which will be treated as
ordinary  income,  and (in the case of banks and other  financial  institutions)
except as provided  under Section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust Certificate generally will equal its cost, increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized  premium and by any  distributions  with respect to such Grantor Trust
Certificate.  The Code as of the date of this Prospectus provides a top marginal
tax rate of 39.6% for  individuals  and a maximum  marginal  rate for  long-term
capital  gains of  individuals  of 28%.  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

<PAGE>

                                      -94-

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.

<PAGE>

                                      -95-

                              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.

     The prohibited  transaction  provisions of Section 406 of ERISA and Section
4975 of the Code may apply to a Trust Fund and cause the  Depositor,  the Master
Servicer, any Special Servicer, any Sub-Servicer,  any Manager, the Trustee, the
obligor under any credit enhancement  mechanism or certain affiliates thereof to
be  considered or become  Parties in Interest with respect to an investing  Plan
(or  of a  Plan  holding  an  interest  in an  investing  entity).  If  so,  the
acquisition  or holding of  Certificates  by or on behalf of the investing  Plan
could  also  give rise to a  prohibited  transaction  under  ERISA and the Code,
unless some  statutory or  administrative  exemption is available.  Certificates
acquired by a Plan may be assets of that Plan. Under the Plan Asset Regulations,
the Trust Fund,  including the Mortgage Asset Loans and the other assets held in
the Trust

<PAGE>

                                      -96-

Fund,  may also be deemed to be assets of each Plan that acquires  Certificates.
Special  caution  should be  exercised  before Plan Assets are used to acquire a
Certificate in such  circumstances,  especially if, with respect to such assets,
the Depositor, the Master Servicer, any Special Servicer, any Sub-Servicer,  any
Manager, the Trustee,  the obligor under any credit enhancement  mechanism or an
affiliate  thereof  either (i) has  investment  discretion  with  respect to the
investment of Plan Assets;  or (ii) has authority or  responsibility to give (or
regularly  gives)  investment  advice  with  respect  to Plan  Assets  for a fee
pursuant  to an  agreement  or  understanding  that such  advice will serve as a
primary basis for investment decisions with respect to such Plan assets.

     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.

Prohibited Transaction Exemptions

     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";  PTCE 95-60,  which exempts  certain  transactions  between  insurance
company general accounts and Parties in Interest;  and PTCE 96-23, which exempts
certain  transactions  effected  on  behalf  of a  Plan  by an  "in-house  asset
manager".  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.

<PAGE>

                                      -97-

Insurance Company General Accounts

     In addition to any exemption that may be available under PTCE 95-60 for the
purchase  and  holding  of the  Certificates  by an  insurance  company  general
account,  the Small  Business  Job  Protection  Act of 1996 added a new  Section
401(c) to ERISA,  which provides certain exemptive relief from the provisions of
Part 4 of  Title  I of  ERISA  and  Section  4975  of the  Code,  including  the
prohibited  transaction  restrictions  imposed by ERISA and the  related  excise
taxes  imposed by the Code,  for  transactions  involving an  insurance  company
general  account.  Pursuant to Section  401(c) of ERISA,  the DOL is required to
issue final regulations  ("401(c)  Regulations") no later than December 31, 1997
which are to provide  guidance  for the purpose of  determining,  in cases where
insurance  policies  supported by an insurer's  general account are issued to or
for the benefit of a Plan on or before December 31, 1998,  which general account
assets constitute Plan assets.  Section 401(c) of ERISA generally provides that,
until the date which is 18 months after the 401(c)  Regulations become final, no
person  shall be  subject  to  liability  under  Part 4 of Title I of ERISA  and
Section 4975 of the Code on the basis of a claim that the assets of an insurance
company general account constitute Plan assets, unless (i) as otherwise provided
by the Secretary of Labor in the 401(c)  Regulations to prevent avoidance of the
regulations  or (ii) an action is brought by the  Secretary of Labor for certain
breaches of fiduciary duty which would also constitute a violation of federal or
state  criminal law. Any assets of an insurance  company  general  account which
support insurance policies issued to a Plan after December 31, 1998 or issued to
Plans on or before  December 31, 1998 for which the  insurance  company does not
comply with the 401(c)  Regulations may be treated as Plan assets.  In addition,
because Section 401(c) does not relate to insurance  company separate  accounts,
separate account assets are still treated as Plan assets of any Plan invested in
such separate  account.  Insurance  companies  contemplating  the  investment of
general account assets in the Notes should consult with their legal counsel with
respect to the  applicability of Section 401(c) of ERISA,  including the general
account's  ability to continue to hold the Certificates  after the date which is
18 months after the date the 401(c) Regulations become final.

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

<PAGE>

                                      -98-

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

<PAGE>

                                      -99-

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 offering by one or more  underwriters  specified in the related
          Prospectus Supplement;

               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

<PAGE>

                                      -100-

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.  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.

     As to any series of Certificates, only those classes rated in an investment
grade rating category by any Rating Agency will be offered  hereby.  Any unrated
class  may be  initially  retained  by the  Depositor,  and  may be  sold by the
Depositor at any time to one or institutional investors.

                                  LEGAL MATTERS

     Unless otherwise  specified in the related Prospectus  Supplement,  certain
legal  matters in connection  with the  Certificates  of each series,  including
certain federal income tax  consequences,  will be passed upon for the Depositor
by Thacher Proffitt & Wood.

                              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

<PAGE>

                                      -101-

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>

                                      -102-
                         INDEX OF PRINCIPAL DEFINITIONS

401(c) Regulations.........................................................97
Accrual Certificates........................................................4
Accrual Period    .........................................................72
Accrued Certificate Interest...............................................31
Act               .........................................................63
ADA               .........................................................66
ARM Loans         .........................................................19
Available Distribution Amount..............................................30
Book-Entry Certificates....................................................29
Call Risk         .........................................................10
Cash Flow Agreement.........................................................6
CERCLA            .........................................................63
Certificate Account........................................................22
Certificate Balance.........................................................4
Certificate Owner .........................................................36
Certificates      ..........................................................i
Closing Date      .........................................................71
Code              ..........................................................7
Commercial Properties................................................i, 2, 16
Commission        .........................................................iv
Committee Report  .........................................................70
Companion Class   .........................................................32
Concept           .........................................................20
Condemnation Proceeds......................................................43
Contributions Tax .........................................................82
Controlled Amortization Class..............................................32
Controlled Amortization Classes.............................................3
Cooperatives      .........................................................16
CPR               .........................................................26
Credit Support    ..........................................................6
Crime Control Act .........................................................67
Cut-off Date      ......................................................5, 31
Debt Service Coverage Ratio................................................17
Definitive Certificates....................................................29
Depositor         ..........................................................i
Determination Date.....................................................23, 30
Deutsche Bank Group........................................................28
Distribution Date ..........................................................4
Distribution Date Statement................................................33
DMARC Trust       .........................................................28
DOL               .........................................................95
DTC               ......................................................v, 36
DTC Participants  .........................................................36
Due Dates         .........................................................19
Due Period        .........................................................23
Equity Participation.......................................................19
ERISA             ......................................................7, 95
Exchange Act      ..........................................................v
Extension Risk    .........................................................10
FAMC              .........................................................21
FHLMC             .........................................................21
Financial Intermediary.....................................................36
FNMA              .........................................................21
Garn Act          .........................................................65
GNMA              .........................................................21
Grantor Trust Certificates..................................................7
Grantor Trust Fractional Interest Certificate..............................85
Grantor Trust Fund.........................................................68
Insurance Proceeds.........................................................43
IRS               .....................................................46, 68
Issue Premium     .........................................................77
Letter of Credit Bank......................................................56
Liquidation Proceeds.......................................................43
Loan-to-Value Ratio........................................................18
Lock-out Date     .........................................................19
Lock-out Period   .........................................................19
Manager           ..........................................................1
Mark-to-Market Regulations.................................................80
Master Servicer   ..........................................................1
MBS               ...................................................i, 3, 16
MBS Administrator ..........................................................1
MBS Agreement     .........................................................21
MBS Issuer        .........................................................21
MBS Servicer      .........................................................21
MBS Trustee       .........................................................21
Mortgage          .........................................................16
Mortgage Asset Pool.........................................................i
Mortgage Asset Seller......................................................16
Mortgage Assets   ......................................................i, 16
Mortgage Loans    ...................................................i, 1, 16
Mortgage Notes    .........................................................16
Mortgage Rate     ..........................................................2
Mortgaged Properties.......................................................16
Mortgages         .........................................................57
Multifamily Properties............................................., 1, 2, 16
Net Leases        .........................................................18
Net Operating Income.......................................................17
Nonrecoverable Advance.....................................................33
Notional Amount   ..........................................................4
Offered Certificates........................................................i
OID Regulations   .........................................................68
Originator        .........................................................16
OTS               .........................................................98
Parties in Interest........................................................95
Pass-Through Rate ..........................................................4
Percentage Interest........................................................30

<PAGE>
                                      -103-

Permitted Investments......................................................43
Plan Asset Regulations.....................................................95
Plans             .........................................................95
Policy Statement  .........................................................98
Pooling and Servicing Agreement.............................................3
Prepayment Assumption..................................................70, 88
Prepayment Interest Shortfall..............................................24
Prepayment Period .........................................................34
Prepayment Premium.........................................................19
Prohibited Transactions Tax................................................82
Prospectus Supplement.......................................................i
PTCE              .........................................................96
Purchase Price    .........................................................39
Rating Agency     ..........................................................7
Record Date       .........................................................30
Related Proceeds  .........................................................32
Relief Act        .........................................................67
REMIC             ....................................................iii, 68
REMIC Administrator.....................................................iv, 1
REMIC Certificates.........................................................68
REMIC Provisions  .........................................................68
REMIC Regular Certificates..................................................7
REMIC Regulations .........................................................68
REMIC Residual Certificates.................................................7
REO Property      .........................................................41
Residual Owner    .........................................................75
Restaurants       ...................................................i, 2, 16
RICO              .........................................................67
Security Interest .........................................................20
Senior Certificates.........................................................3
Senior Liens      .........................................................17
SMMEA             ..........................................................7
SPA               .........................................................26
Special Servicer  ..........................................................1
Stripped Interest Certificates..............................................3
Stripped Principal Certificates.............................................3
Sub-Servicer      .........................................................42
Sub-Servicing Agreement....................................................42
Subordinate Certificates....................................................3
Superlien         .........................................................63
Tax Exempt Investor........................................................97
Tiered REMICs     .........................................................70
Title V           .........................................................66
Trust Assets      .........................................................iv
Trust Fund        ..........................................................i
Trustee           ..........................................................1
UBTI              .........................................................97
UCC               .........................................................58
Value             .........................................................18
Voting Rights     .........................................................35
Warranting Party  .........................................................39

<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 ________, 199_



                          [Version 4 - Health Care and Restaurant Concentration]

      DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
                       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 Deutsche  Mortgage & Asset  Receiving  Corporation
(the  "Depositor")  and including 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"). The Mortgage Loans in (and the mortgage loans underlying the
MBS in) any Trust Fund will be secured by first or junior  liens on, or security
interests  in,  one or  more  of the  following  types  of  real  property:  (i)
residential  properties consisting of five or more rental or cooperatively-owned
dwelling units and mobile home parks; and (ii) commercial  properties consisting
of office  buildings,  retail  shopping  facilities,  hotels and motels,  Health
Care-Related  Facilities  (as  defined  herein),   recreational  vehicle  parks,
warehouse  facilities,   mini-warehouse  facilities,   self-storage  facilities,
industrial   facilities,   parking  lots,   individual   restaurants  and  other
establishments  that  are  part  of the  food  service  industry  (collectively,
"Restaurants"),   mixed  use  properties   (that  is,  any  combination  of  the
foregoing),  and  unimproved  land.  If so specified  in the related  Prospectus
Supplement, the Trust Fund for a series of Certificates may also include letters
of  credit,  surety  bonds,  insurance  policies,   guarantees,  reserve  funds,
guaranteed  investment  contracts,  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.  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, DEUTSCHE BANK AG OR ANY
OF THEIR  AFFILIATES.  NEITHER THE OFFERED  CERTIFICATES NOR THE MORTGAGE ASSETS
WILL BE GUARANTEED  OR INSURED BY THEF  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 SECURITFIES 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,  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.


<PAGE>


                                      (ii)


     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 ______, 199_


<PAGE>


                                      (iii)

(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".

     An Index of Principal Definitions is included at the end of this Prospectus
specifying the location of  definitions of important or frequently  used defined
terms.


<PAGE>


                                      (iv)

                              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 Regional
Offices located as follows:  Chicago  Regional  Office,  500 West Madison,  14th
Floor,  Chicago,  Illinois 60661;  New York Regional  Office,  Seven World Trade
Center,  New York, New York 10048.  Copies of such material can also be obtained
from the Public  Reference  Section of the Commission,  450 Fifth Street,  N.W.,
Washington,  D.C.  20549,  at prescribed  rates and  electronically  through the
Commission's  Electronic  Data Gathering,  Analysis and Retrieval  system at the
Commission's Web site (http://www.sec.gov).

     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.



<PAGE>


                                       (v)

     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 the Depositor at One  International  Place,  Room 608, Boston,  Massachusetts
02110, Attention: Secretary, or by telephone at (617) 951-7690.


<PAGE>


                                      (vi)

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                                            Page
                                                                                                                            ----
<S>                                                                                                                            <C>
PROSPECTUS SUPPLEMENT........................................................................................................ iv

AVAILABLE INFORMATION........................................................................................................ iv

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

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

RISK FACTORS.................................................................................................................  8
         Limited Liquidity of Offered Certificates...........................................................................  8
         Credit Support Limitations..........................................................................................  9
         Effect of Prepayments on Average Life of Certificates...............................................................  9
         Effect of Prepayments on Yield of Certificates ..................................................................... 11
         Limited Nature of Ratings........................................................................................... 11
         Certain Factors Affecting Delinquency, Foreclosure and Loss of the Mortgage Loans................................... 11
         Inclusion of Delinquent and Nonperforming Mortgage Loans in a Mortgage Asset Pool................................... 15
         Termination......................................................................................................... 15
         Risks Associated with Health Care-Related Properties................................................................ 15
         Risks Associated with Restaurants................................................................................... 16

DESCRIPTION OF THE TRUST FUNDS............................................................................................... 16
         General............................................................................................................. 16
         Mortgage Loans...................................................................................................... 17
         MBS................................................................................................................. 23
         Certificate Accounts................................................................................................ 24
         Credit Support...................................................................................................... 24
         Cash Flow Agreements................................................................................................ 25

YIELD AND MATURITY CONSIDERATIONS............................................................................................ 25
         General............................................................................................................. 25
         Pass-Through Rate................................................................................................... 25
         Payment Delays...................................................................................................... 25
         Certain Shortfalls in Collections of Interest....................................................................... 25
         Yield and Prepayment Considerations................................................................................. 26
         Weighted Average Life and Maturity.................................................................................. 27
         Other Factors Affecting Yield, Weighted Average Life and Maturity................................................... 28

THE DEPOSITOR................................................................................................................ 30

DEUTSCHE BANK AG............................................................................................................. 31

DESCRIPTION OF THE CERTIFICATES.............................................................................................. 31

</TABLE>

<PAGE>


                                      (vii)

<TABLE>
<S>                                                                                                                           <C>
         General............................................................................................................. 31
         Distributions of Interest on the Certificates....................................................................... 32
         Distributions of Principal of the Certificates...................................................................... 33
         Distributions on the Certificates in Respect of Prepayment Premiums or in Respect of Equity
         Participations...................................................................................................... 34
         Allocation of Losses and Shortfalls................................................................................. 34
         Advances in Respect of Delinquencies................................................................................ 34
         Reports to Certificateholders....................................................................................... 35
         Voting Rights....................................................................................................... 37
         Termination......................................................................................................... 37
         Book-Entry Registration and Definitive Certificates................................................................. 38

DESCRIPTION OF THE POOLING AGREEMENTS........................................................................................ 39
         General............................................................................................................. 39
         Assignment of Mortgage Loans; Repurchases........................................................................... 40
         Representations and Warranties; Repurchases......................................................................... 42
         Collection and Other Servicing Procedures........................................................................... 42
         Sub-Servicers....................................................................................................... 44
         Certificate Account................................................................................................. 45
         Modifications, Waivers and Amendments of Mortgage Loans............................................................. 48
         Realization Upon Defaulted Mortgage Loans........................................................................... 48
         Hazard Insurance Policies........................................................................................... 50
         Due-on-Sale and Due-on-Encumbrance Provisions....................................................................... 50
         Servicing Compensation and Payment of Expenses...................................................................... 51
         Evidence as to Compliance........................................................................................... 51
         Certain Matters Regarding the Master Servicer, the Special Servicer, the REMIC Administrator and the
         Depositor........................................................................................................... 52
         Events of Default................................................................................................... 53
         Rights Upon Event of Default........................................................................................ 54
         Amendment........................................................................................................... 55
         List of Certificateholders.......................................................................................... 56
         The Trustee......................................................................................................... 56
         Duties of the Trustee............................................................................................... 56
         Certain Matters Regarding the Trustee............................................................................... 56
         Resignation and Removal of the Trustee.............................................................................. 57

DESCRIPTION OF CREDIT SUPPORT................................................................................................ 57
         General............................................................................................................. 57
         Subordinate Certificates............................................................................................ 57
         Insurance or Guarantees with Respect to Mortgage Loans.............................................................. 58
         Letter of Credit.................................................................................................... 58
         Certificate Insurance and Surety Bonds.............................................................................. 58
         Reserve Funds....................................................................................................... 58
         Credit Support with respect to MBS.................................................................................. 59

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS...................................................................................... 59

</TABLE>

<PAGE>

<TABLE>
                                                                 (viii)
<S>                                                                                                                           <C>
         General............................................................................................................. 59
         Types of Mortgage Instruments....................................................................................... 60
         Leases and Rents.................................................................................................... 60
         Personalty.......................................................................................................... 60
         Foreclosure......................................................................................................... 61
         Bankruptcy Laws..................................................................................................... 64
         Environmental Considerations........................................................................................ 65
         Due-on-Sale and Due-on-Encumbrance Provisions....................................................................... 67
         Junior Liens; Rights of Holders of Senior Liens..................................................................... 67
         Subordinate Financing............................................................................................... 67
         Default Interest and Limitations on Prepayments..................................................................... 68
         Applicability of Usury Laws......................................................................................... 68
         Certain Laws and Regulations........................................................................................ 68
         Americans with Disabilities Act..................................................................................... 69
         Soldiers' and Sailors' Civil Relief Act of 1940..................................................................... 69
         Forfeitures in Drug and RICO Proceedings............................................................................ 69

CERTAIN FEDERAL INCOME TAX CONSEQUENCES...................................................................................... 70
         General............................................................................................................. 70
         REMICs.............................................................................................................. 71
         Grantor Trust Funds................................................................................................. 87

STATE AND OTHER TAX CONSEQUENCES............................................................................................. 97

ERISA CONSIDERATIONS......................................................................................................... 97
         General............................................................................................................. 97
         Plan Asset Regulations.............................................................................................. 97
         Consultation With Counsel........................................................................................... 99
         Tax Exempt Investors................................................................................................ 99

LEGAL INVESTMENT.............................................................................................................100

USE OF PROCEEDS..............................................................................................................101

METHOD OF DISTRIBUTION.......................................................................................................101

LEGAL MATTERS................................................................................................................102

FINANCIAL INFORMATION........................................................................................................103

RATING.......................................................................................................................103

INDEX OF PRINCIPAL DEFINITIONS...............................................................................................104

</TABLE>

<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...........................    Deutsche   Mortgage  &  Asset  Receiving
                                        Corporation, a Delaware corporation. See
                                        "The Depositor".

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

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.   See
                                        "Description      of     the     Pooling
                                        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.   See  "Description  of  the
                                        Pooling  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".

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.  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,  one or
                                        more  of the  following  types  of  real
                                        property:   (i)  residential  properties
                                        ("Multifamily Properties") consisting of
                                        five     or     more      rental      or
                                        cooperatively-owned  dwelling  units  in
                                        high-rise,  mid-rise or garden apartment
                                        buildings or other residential


<PAGE>


                                       -2-

                                        structures,  and mobile home parks;  and
                                        (ii) commercial properties  ("Commercial
                                        Properties")    consisting   of   office
                                        buildings,  retail  shopping  facilities
                                        (such as  shopping  centers,  malls  and
                                        individual  stores),  hotels and motels,
                                        Health   Care-Related   Facilities   (as
                                        defined  herein),  recreational  vehicle
                                        parks,       warehouse       facilities,
                                        mini-warehouse facilities,  self-storage
                                        facilities,    industrial    facilities,
                                        parking lots, individual restaurants and
                                        other  establishments  that  are part of
                                        the food service industry (collectively,
                                        "Restaurants"),   mixed  use  properties
                                        (that  is,   any   combination   of  the
                                        foregoing),  and  unimproved  land.  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.  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


<PAGE>


                                       -3-

                                        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  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


<PAGE>


                                       -4-

                                        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


<PAGE>


                                       -5-

                                        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,
                                        which may include a letter of credit,  a
                                        surety bond, an insurance


<PAGE>


                                       -6-

                                        policy, a guarantee,  a reserve fund, 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)  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  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".


<PAGE>


                                       -7-


Certain Federal Income Tax
  Consequences......................    The  Certificates  of each  series  will
                                        constitute  or  evidence   ownership  of
                                        either (i) "regular  interests"  ("REMIC
                                        Regular   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
                                        provisions of the Code.

                                        Investors  are advised to consult  their
                                        tax advisors concerning the specific tax
                                        consequences  to them  of the  purchase,
                                        ownership and disposition of the Offered
                                        Certificates   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>


                                       -8-

                                  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 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



<PAGE>


                                       -9-


     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


<PAGE>


                                      -10-


     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


<PAGE>


                                      -11-

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  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


<PAGE>


                                      -12-

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  and  motel
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  operating,  liquor  and  other  licenses  upon a
transfer of the hotel,  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


<PAGE>


                                      -13-

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    "Description    of   the   Pooling
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


<PAGE>


                                      -14-

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



<PAGE>


                                      -15-

or more classes of Offered  Certificates of the related series. See "Description
of the Pooling Agreements-Hazard Insurance Policies".

     Risks of Geographic Concentration. Certain geographic regions of the United
States from time to time will experience weaker regional economic conditions and
housing markets,  and,  consequently,  will experience  higher rates of loss and
delinquency than will be experienced on mortgage loans generally. For example, a
region's economic  condition and housing market may be directly,  or indirectly,
adversely   affected  by  natural  disasters  or  civil   disturbances  such  as
earthquakes,  hurricanes, floods, eruptions or riots. The economic impact of any
of these types of events may also be felt in areas beyond the region immediately
affected by the disaster or  disturbance.  The Mortgage Loans  securing  certain
series  of  Certificates  may  be  concentrated  in  these  regions,   and  such
concentration  may present risk  considerations  in addition to those  generally
present for similar mortgage-backed securities without such concentration.

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.  However,  Mortgage Loans which are seriously  delinquent
loans (that is, loans more than 60 days  delinquent  or as to which  foreclosure
has been commenced) will not constitute a material concentration of the Mortgage
Loans in any Trust Fund, based on principal  balance at the time such Trust Fund
is formed. 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".

Termination

     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.  The solicitation of bids will be conducted
in a commercially reasonable manner and, generally, assets will be sold at their
fair market  value.  In  addition,  if so  specified  in the related  Prospectus
Supplement, upon the reduction of the aggregate principal balance of some or all
of the Mortgage Assets by a specified percentage,  a party or parties designated
therein may be authorized to purchase such Mortgage Assets, generally at a price
equal  to, in the case of any  Mortgage  Asset,  the  unpaid  principal  balance
thereof  plus  accrued  interest  (or,  in some cases,  at fair  market  value).
However,  circumstances  may arise in which such fair  market  value may be less
than the unpaid balance of the related Mortgage  Assets,  together with interest
thereon,  sold  and  therefore,  as a  result  of such a sale or  purchase,  the
Certificateholders  of one or more Classes of Certificates may receive an amount
less than the  Certificate  Balance of, and accrued  unpaid  interest  on, their
Certificates. See Description of the Certificates--Termination."

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


<PAGE>


                                      -16-

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.

Risks Associated with Restaurants

     Various factors may affect the economic viability of Restaurants, including
but not limited to competition from facilities having businesses  similar to the
particular  Restaurant;  perceptions  by  prospective  customers  of the safety,
convenience,  services  and  attractiveness  of the  Restaurant;  the quality of
available food products;  changes in  demographics,  consumer habits and traffic
patterns; the ability to provide or contract for capable management and adequate
maintenance;  and retroactive changes to building codes,  similar ordinances and
other legal  requirements.  Additional  factors that can affect the success of a
regionally or nationally-known chain Restaurant include actions and omissions of
any franchisor  (including management practices that adversely affect the nature
of the business or that require  renovation,  refurbishment,  expansion or other
expenditures);   the  degree  of  support  provided  or  arranged  by  any  such
franchisor,  its franchisee  organizations and third party providers of products
or services; the bankruptcy or business  discontinuation of any such franchisor,
franchisee organization or third party; and increases in operating expenses.


                         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. 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


<PAGE>


                                                                 -17-

"-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 one
or more of the following  types of real  property:  (i)  residential  properties
("Multifamily    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,  and mobile home  parks;  and (ii)
commercial properties ("Commercial  Properties") consisting of office buildings,
retail  shopping  facilities  (such as shopping  centers,  malls and  individual
stores),  hotels and motels, Health Care-Related Facilities (as defined herein),
recreational vehicle parks,  warehouse  facilities,  mini-warehouse  facilities,
self-storage  facilities,   industrial  facilities,   parking  lots,  individual
restaurants and other  establishments that are part of the food service industry
(collectively, "Restaurants"), mixed use properties (that is, any combination of
the  foregoing),  and unimproved  land. The  Multifamily  Properties may include
mixed  commercial and  residential  structures and apartment  buildings owned by
private  cooperative  housing  corporations  ("Cooperatives").  Unless otherwise
specified in the related  Prospectus  Supplement,  each  Mortgage  will create a
first  priority  mortgage  lien on a 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.

     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



<PAGE>


                                      -18-

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.  However,  Mortgage  Loans  which are  seriously
delinquent  loans (that is,  loans more than 60 days  delinquent  or as to which
foreclosure has been commenced) will not constitute a material  concentration of
the Mortgage  Loans in any Trust Fund,  based on  principal  balance at the time
such Trust Fund is formed.

     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   facilities.
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


<PAGE>


                                      -19-

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


<PAGE>


                                      -20-

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,   Lockout  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  (any of the  foregoing,  "Health
Care-Related Facilities"). "Senior Housing" generally consist of facilities with
respect to which the residents are ambulatory, handle their


<PAGE>


                                      -21-

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



<PAGE>


                                      -22-

appropriate  exemption.  In addition,  compliance by a purchaser with applicable
regulations  may in any case  require the  engagement  of a new operator and the
issuance of a new operating  license.  Upon a  foreclosure,  a state  regulatory
agency may be willing to expedite any necessary  review and approval  process to
avoid  interruption  of care to a  facility's  residents,  but  there  can be no
assurance  that any will do so or that any necessary  licenses or approvals will
be issued.

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

     The operators of Health Care-Related  Facilities are likely to compete on a
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.

     Mortgage  Loans  Secured by  Restaurants.  The  Mortgaged  Properties  that
constitute  Restaurants  may  include  those  that are  individually  owned  and
operated and those which are part of a regionally- or nationally-known  chain of
Restaurants.  In each case,  the related  Mortgage Loan is secured by a first or
junior  mortgage lien on the respective  Restaurant and is further  secured by a
first or junior  priority  security  interest  in  certain  equipment  and other
property  of the  related  borrower,  which  is  used  in the  operation  of the
respective Restaurant.

     As with loans secured by other income-producing properties, a Mortgage Loan
secured  by a  Restaurant  is  dependent  on  the  successful  operation  of the
Restaurant,  which, in turn, is dependent on various factors,  many of which are
beyond the  control of the  Restaurant  operator,  including  but not limited to
competition  from  facilities  having  businesses  similar  to  the  Restaurant;
perceptions by prospective  customers of the safety,  convenience,  services and
attractiveness  of the  Restaurant;  the  quality of  available  food  products;
changes in demographics,  consumer habits and traffic  patterns;  the ability to
provide  or  contract  for  capable  management  and  adequate  maintenance  and
retroactive  changes to  building  codes,  similar  ordinances  and other  legal
requirements.  Adverse economic conditions,  either local, regional or national,
may limit the amount  that may be charged for food and may result in a reduction
in customers. The construction of competing food establishments can have similar
effects.  Because of the nature of the business,  Restaurants tend to respond to
adverse  economic   conditions  and  competition  more  quickly  than  do  other
commercial properties.

     The  restaurant  industry is highly  competitive.  The  principal  means of
competition are segment, product, price, value, quality,  service,  convenience,
location and the nature and condition of the Restaurant  facility.  A Restaurant
operator competes with all operators of comparable  restaurant facilities in the
area in which its  Restaurant  is located.  Other  Restaurants  could have lower
operating  costs,  more  favorable  locations,  more effective  marketing,  more
efficient operations or better facilities.



<PAGE>


                                      -23-


     The location  and  condition  of a  particular  Restaurant  will affect the
number of customers  and, to a certain  extent,  the prices that may be charged.
The  characteristics of an area or neighborhood in which a Restaurant is located
may change over time or in relation to competing facilities, and the cleanliness
and  maintenance  at a Restaurant  will affect the appeal of the  Restaurant  to
customers.  In addition,  the effects of poor construction quality will increase
over time in the form of increased  maintenance and capital  improvements.  Even
good construction will deteriorate over time if management does not schedule and
perform adequate  maintenance in a timely fashion. In the case of regionally- or
nationally-known  chain  restaurants,  there may be expenditures for renovation,
refurbishment or expansion at a Restaurant regardless of its condition.  While a
Restaurant  may be  renovated,  refurbished  or expanded to either  maintain its
condition or remain competitive, such renovation, refurbishment or expansion may
itself  entail  significant  risks.  In addition,  the  business  conducted at a
Restaurant may face competition from other industries and industry segments.

     The  success  of a  Restaurant  which is part of  either a  regionally-  or
nationally-known chain of restaurants can be affected by various factors such as
the management practices of the respective franchisor, a lack of support by such
franchisor, its franchisee organizations or third party providers of products or
services or the bankruptcy or business  discontinuation  of any such franchisor,
franchisee  organization  or third  party may  adversely  affect  the  operating
results  of  the  related  Restaurants.   Furthermore,  the  transferability  of
franchise license agreements may be restricted and, in the event of foreclosure,
there can be no assurance  that the related  Restaurant  would have the right to
continue to use the license. In addition, the ability of a Restaurant to attract
customers,  and some of such Restaurant's  revenues, may depend in large part on
its  having  a liquor  license.  Such a  license  may not be  transferable  (for
example, in connection with a foreclosure).

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) either (i) will have been
acquired  (other than from the  Depositor or an affiliate  thereof) in bona fide
secondary market  transactions or (ii) if so specified in the related Prospectus
Supplement,  may be derived  from the  Depositor's  (or an  affiliate's)  unsold
allotments from the Depositor (or an affiliate's) previous offerings.

     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



<PAGE>


                                      -24-

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:  (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  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.

     The Depositor  will provide the same  information  regarding the MBS in any
Trust Fund in its reports  filed  under the  Exchange  Act with  respect to such
Trust Fund as was  provided by the related MBS Issuer in its own such reports if
such MBS was publicly offered or the reports the related MBS Issuer provides the
related MBS Trustee if such MBS was privately issued.

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 "Description of the Pooling 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,  which may  include a letter of credit,  a surety  bond,  an  insurance
policy, a guarantee,  a reserve fund, or any combination thereof. The amount and
types of such  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".




<PAGE>


                                      -25-

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  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



<PAGE>


                                      -26-

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.




<PAGE>


                                      -27-

     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



<PAGE>


                                      -28-

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.



<PAGE>


                                      -29-


     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.




<PAGE>


                                      -30-

     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

     The Depositor is a special purpose corporation incorporated in the State of
Delaware on March 22, 1996,  for the purpose of engaging in the business,  among
other things,  of acquiring and depositing  mortgage assets in trust in exchange
for  certificates  evidencing  interest in such trusts and selling or  otherwise
distributing  such  certificates.  The Depositor is not an affiliate of Deutsche
Bank AG. The  principal  executive  offices of the  Depositor are located at One
International Place, Room 608, Boston, Massachusetts 02110. Its telephone number
is (617) 951-7690. The Depositor's  capitalization is nominal. All of the shares
of capital  stock of the  Depositor  are held by The  Deutsche  Mortgage & Asset
Receiving  Trust,  a  Massachusetts  charitable  lead trust (the "DMARC  Trust")
formed by J H Management Corporation and J H Holdings Corporation, both of which
are Massachusetts  corporations.  J H Holdings Corporation is the trustee of the
DMARC Trust, which holds no assets other than the stock of the Depositor. All of
the stock of J H Holdings Corporation and of J H Management  Corporation is held
by the 1960  Trust,  an  independent  charitable  organization  qualified  under
Section  501(c)(3) of the Code, and operated for the benefit of a  Massachusetts
charitable institution.

     None of the Depositor,  J H Management  Corporation,  Deutsche Bank A.G. or
any of their respective affiliates will insure or guarantee distributions on the
Certificates of any series.




<PAGE>


                                      -31-


                                DEUTSCHE BANK AG

     It is  anticipated  that  the  assets  conveyed  to the  Trust  Fund by the
Depositor  will have been acquired by the Depositor  from Deutsche Bank AG or an
affiliate  thereof.  Deutsche Bank AG is the largest banking  institution in the
Federal  Republic  of Germany  and one of the  largest  in the world.  It is the
parent company of a group (the  "Deutsche Bank Group")  consisting of commercial
banks,  investment  banking and fund  management  companies,  mortgage banks and
property  finance  companies,   installment  financing  and  leasing  companies,
insurance companies,  research and consultancy  companies and other domestic and
foreign companies.  The Deutsche Bank Group employs over 74,000 staff members at
more than 2,400 branches and offices around the world.


                         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 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



<PAGE>


                                      -32-

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,
S.A. or the Euroclear System, 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



<PAGE>


                                      -33-

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 (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



<PAGE>


                                      -34-

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



<PAGE>


                                      -35-

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
Agreement and described in such Prospectus Supplement.

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

Reports to Certificateholders

     On each Distribution Date, together with the distribution to the holders of
each class of the Offered  Certificates of a series, a Master Servicer,  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;



<PAGE>


                                      -36-


     (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 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.



<PAGE>


                                      -37-


     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. The Depositor will provide the
same  information with respect to any MBSs in its own reports that were publicly
offered  and the  reports  the  related  MBS Issuer  provides  to the Trustee if
privately issued.

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
Agreement and as otherwise specified in the related Prospectus  Supplement.  See
"Description  of the Pooling  Agreements-Amendment".  The  holders of  specified
amounts of Certificates  of a particular  series will have the 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
"Description of the Pooling  Agreements-Events of Default",  "-Rights Upon Event
of Default" and "-Resignation and Removal of the Trustee".

Termination

     The  obligations  created  by the  Pooling  Agreement  for each  series  of
Certificates will terminate 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  Agreement.
Written  notice  of  termination  of a Pooling  Agreement  will be given to each
Certificateholder of the related series, and the final distribution will be made
only upon  presentation  and surrender of the Certificates of such series at the
location to be specified in the notice of termination.

     If  so  specified  in  the  related  Prospectus  Supplement,  a  series  of
Certificates may be subject to optional early termination through the repurchase
of the  Mortgage  Assets  in the  related  Trust  Fund by the  party or  parties
specified therein, under the circumstances and in the manner set forth therein.

     In addition,  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,



<PAGE>


                                      -38-

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.  The
solicitation of bids will be conducted in a commercially  reasonable manner and,
generally,  assets will be sold at their fair market  value.  Circumstances  may
arise in which such fair market value may be less than the unpaid balance of the
Mortgage  Loans  sold  and   therefore,   as  a  result  of  such  a  sale,  the
Certificateholders  of one or more Classes of Certificates may receive an amount
less than the  Certificate  Balance of, and accrued  unpaid  interest  on, their
Certificates.

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 The
Depository  Trust  Company  ("DTC")  or  its  nominee.  If so  provided  in  the
Prospectus  Supplement,  arrangements  may be made for clearance and  settlement
through the Euroclear System or CEDEL, S.A., if they are participants in DTC.

     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  ("DTC
Participants")  and  facilitate  the  clearance  and  settlement  of  securities
transactions between DTC Participants through electronic computerized book-entry
changes in their accounts, thereby eliminating the need for physical movement of
securities  certificates.  DTC  Participants  that  maintain  accounts  with DTC
include  securities  brokers and dealers,  banks,  trust  companies and clearing
corporations  and may include other  organizations.  DTC is owned by a number of
DTC  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 is also  available to others such as banks,  brokers,  dealers
and trust  companies  that  directly or  indirectly  clear through or maintain a
custodial  relationship  with a DTC  Participant  that maintains as account with
DTC.  The  rules  applicable  to DTC and DTC  Participants  are on file with the
Commission.

     Purchases of Book-Entry  Certificates  under the DTC system must be made by
or through,  and will be recorded on the records of, the brokerage  firm,  bank,
thrift  institution  or  other  financial   intermediary   (each,  a  "Financial
Intermediary")  that maintains the beneficial  owner's account for such purpose.
In turn, the Financial  Intermediary's  ownership of such  Certificates  will be
recorded  on the records of DTC (or of a  participating  firm that acts as agent
for the Financial  Intermediary,  whose interest will in turn be recorded on the
records of DTC, if the beneficial  owner's  Financial  Intermediary is not a DTC
Participant).  Therefore,  the  beneficial  owner  must  rely  on the  foregoing
procedures  to evidence  its  beneficial  ownership  of such  Certificates.  The
beneficial  ownership  interest  of the  owner of a  Book-Entry  Certificate  (a
"Certificate  Owner")  may only be  transferred  by  compliance  with the rules,
regulations   and   procedures  of  such   Financial   Intermediaries   and  DTC
Participants.

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

     Conveyance of notices and other  communications  by DTC to DTC Participants
and by DTC Participants to Financial  Intermediaries and 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.




<PAGE>


                                      -39-

     Distributions  on the  Book-Entry  Certificates  will be made to DTC. DTC's
practice is to credit DTC  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  DTC   Participants   to  Financial
Intermediaries and 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 DTC  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  Agreement) of
Book-Entry  Certificates will be the nominee of DTC, and the Certificate  Owners
will not be  recognized  as  Certificateholders  under  the  Pooling  Agreement.
Certificate   Owners   will   be   permitted   to   exercise   the   rights   of
Certificateholders  under the related Pooling Agreement only indirectly  through
the DTC  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 Agreement only at the direction of one or more
DTC  Participants  to  whose  account  with  DTC  interests  in  the  Book-Entry
Certificates are credited.  DTC may take conflicting actions with respect to the
Book-Entry  Certificates  to the extent that such actions are taken on behalf of
Financial Intermediaries whose holdings include such Certificates.

     Because DTC can act only on behalf of DTC Participants,  who in turn act on
behalf of Financial  Intermediaries 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 DTC  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
Agreement.


                      DESCRIPTION OF THE POOLING AGREEMENTS
General

     The  Certificates  of each  series  will be  issued  pursuant  to a Pooling
Agreement.  In general,  the  parties to a Pooling  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  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  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, the Mortgage



<PAGE>


                                      -40-

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  Agreement  or  any  affiliate  thereof  may  own  Certificates   issued
thereunder;  however, except in limited circumstances (including with respect to
required consents to certain  amendments to a Pooling  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  Agreement will vary depending upon the nature of the
Certificates  to be issued  thereunder and the nature of the related Trust Fund.
The following summaries describe certain provisions that may appear in a Pooling
Agreement  under which  Certificates  that evidence  interests in Mortgage Loans
will be issued.  The  Prospectus  Supplement for a series of  Certificates  will
describe any provision of the related Pooling Agreement that materially  differs
from the  description  thereof  contained in this Prospectus and, if the related
Trust Fund includes MBS,  will  summarize all of the material  provisions of the
related Pooling  Agreement.  The summaries  herein do not purport to be complete
and are subject to, and are qualified in their  entirety by reference to, all of
the provisions of the Pooling  Agreement for each series of Certificates and the
description  of  such  provisions  in the  related  Prospectus  Supplement.  The
Depositor will provide a copy of the Pooling Agreement  (without  exhibits) that
relates to any series of  Certificates  without charge upon written request of a
holder  of a  Certificate  of  such  series  addressed  to 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
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  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



<PAGE>


                                      -41-

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  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 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.




<PAGE>


                                      -42-

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  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  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  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 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.



<PAGE>


                                      -43-


     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 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 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 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 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".




<PAGE>


                                      -44-

     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



<PAGE>


                                      -45-

Prospectus  Supplement,  such Master  Servicer or Special  Servicer  will remain
obligated under the related Pooling Agreement.  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
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 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  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  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 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) ("Insurance



<PAGE>


                                      -46-

Proceeds"  and  "Condemnation  Proceeds",  respectively)  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  received  on or in respect of the  Mortgage  Loans
required to be deposited in the  Certificate  Account as provided in the related
Pooling Agreement and described in the related Prospectus Supplement.

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




<PAGE>


                                      -47-

     (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,   Insurance  Proceeds  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
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 Agreement for the benefit of Certificateholders;




<PAGE>


                                      -48-

     (xiii) to make any  other  withdrawals  permitted  by the  related  Pooling
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 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),



<PAGE>


                                      -49-

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 within two years of acquisition,  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 for more than two
years after its  acquisition  will not result in the  imposition of a tax on the
Trust Fund or cause the Trust Fund (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
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 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 Proceeds,  Condemnation Proceeds,  Liquidation Proceeds and/or amounts
drawn on any instrument or fund constituting Credit Support.




<PAGE>


                                      -50-

Hazard Insurance Policies

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling 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 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



<PAGE>


                                      -51-

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  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



<PAGE>


                                      -52-

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  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 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 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

     Unless  otherwise  specified in the  Prospectus  Supplement for a series of
Certificates, the related Pooling 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 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
Agreement.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling  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  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
Agreement will further provide that the Master Servicer, the



<PAGE>


                                      -53-

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  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 Agreement,  or by reason of reckless disregard of such
obligations  or duties.  In addition,  each Pooling  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  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  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 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 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  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  Agreement,  or to the
Master  Servicer,  with a copy  to  each  other  party  to the  related  Pooling
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
Agreement,  or to the Special  Servicer,  with a copy to each other party to the
related Pooling 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  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  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 Agreement,  by Certificateholders  entitled to not less than
25% (or such other percentage specified in the related Prospectus Supplement) of
the Voting Rights



<PAGE>


                                      -54-

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  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 Agreement,  or to
the REMIC Administrator,  with a copy to each other party to the related Pooling
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 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  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 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  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  Agreement  to
institute  any  proceeding  with respect to such Pooling  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  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



<PAGE>


                                      -55-

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 Agreement may be amended by the parties thereto,  without the consent of
any of the holders of  Certificates  covered by such Pooling  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 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 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  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
Agreement  or  of  modifying  in  any  manner  the  rights  of  the  holders  of
Certificates  covered by such Pooling  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 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 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.




<PAGE>


                                      -56-

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  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  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  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 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 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  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  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.




<PAGE>


                                      -57-

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  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 surety  bond,  an insurance
policy or a guarantee,  the  establishment  of one or more reserve funds, 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.

     The Credit Support may not provide protection against all risks of loss and
will not guarantee  payment to  Certificateholders  of all amounts to which they
are entitled under the related Pooling Agreement.  If losses or shortfalls occur
that exceed the amount  covered by the 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



<PAGE>


                                      -58-

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 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



<PAGE>


                                      -59-

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". If a significant percentage of
Mortgage Loans (or mortgage loans  underlying  MBS), by balance,  are secured by
properties in a particular  state,  relevant state laws, to the extent they vary
materially from this discussion, will be discussed in the Prospectus Supplement.
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



<PAGE>


                                      -60-

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




<PAGE>


                                      -61-

         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.



<PAGE>


                                      -62-


     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.




<PAGE>


                                      -63-

     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.




<PAGE>


                                      -64-

     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,



<PAGE>


                                      -65-

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
participated  in the management of such mortgaged  property or the operations of
the  borrower.  Such  liability  may exist  even if the  lender did not cause or
contribute  to the  contamination  and  regardless  of  whether  the  lender has
actually taken possession of a mortgaged property through  foreclosure,  deed in
lieu of foreclosure or otherwise. Moreover, such liability is not limited to the
original  or  unamortized  principal  balance  of a loan or to the  value of the
property  securing  a loan.  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".




<PAGE>


                                      -66-

     The Asset Conservation,  Lender Liability and Deposit Insurance Act of 1996
(the "Act") amended,  among other things,  the provisions of CERCLA 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
mortgaged  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  all  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.

     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.

     Federal,  state  and local  environmental  regulatory  requirements  change
often. It is possible that compliance  with a new regulatory  requirement  could
impose significant compliance costs on a borrower. Such costs 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.

     To reduce the likelihood of such a loss, unless otherwise  specified in the
related Prospectus  Supplement,  the Pooling 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  "Description
of the Pooling 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.




<PAGE>


                                      -67-

     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



<PAGE>


                                      -68-

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.




<PAGE>


                                      -69-

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



<PAGE>


                                      -70-

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.  Unless
otherwise  specified  in  the  related  Prospectus  Supplement,  counsel  to the
Depositor for each series will be Thacher  Proffitt & Wood.  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 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



<PAGE>


                                      -71-

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.   With   respect  to  each   series  of  REMIC
Certificates, counsel to the Depositor will deliver its opinion generally to the
effect that,  assuming  compliance  with all  provisions of the related  Pooling
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  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 "qualifying real property loans" within the meaning of Section 593(d) of
the Code, "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.



<PAGE>


                                      -72-

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 Sections
593(d) and 856(c)(5)(A) of the Code, and Treasury  regulations provide that real
property  acquired by foreclosure  constitutes  "qualifying real property loans"
for purposes of section 593(d) 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
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
"qualifying  real property loans" under Section 593(d) of the Code, "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.



<PAGE>


                                      -73-


     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 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



<PAGE>


                                      -74-

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



<PAGE>


                                      -75-

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.



<PAGE>


                                      -76-

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



<PAGE>


                                      -77-

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



<PAGE>


                                      -78-

for  federal  income tax  purposes.  Although  it appears  likely  that any such
payment  would be  includible in income  immediately  upon its receipt,  the IRS
might assert that such payment  should be included in income over time according
to an  amortization  schedule or according to some other method.  Because of the
uncertainty concerning the treatment of such payments, holders of REMIC Residual
Certificates  should consult their tax advisors concerning the treatment of such
payments for income tax purposes.

     The amount of income REMIC Residual  Certificateholders will be required to
report (or the tax liability  associated with such income) may exceed the amount
of cash  distributions  received  from the REMIC for the  corresponding  period.
Consequently,  REMIC  Residual  Certificateholders  should have other sources of
funds  sufficient  to pay any  federal  income  taxes  due as a result  of their
ownership of REMIC Residual  Certificates or unrelated  deductions against which
income may be  offset,  subject to the rules  relating  to "excess  inclusions",
residual  interests  without  "significant  value"  and  "noneconomic"  residual
interests  discussed below. The fact that the tax liability  associated with the
income  allocated  to REMIC  Residual  Certificateholders  may  exceed  the cash
distributions  received  by  such  REMIC  Residual  Certificateholders  for  the
corresponding  period may  significantly  adversely  affect such REMIC  Residual
Certificateholders'  after-tax rate of return. 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  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.



<PAGE>


                                      -79-

Any such  discount  will be includible in the income of the REMIC as it accrues,
in advance of receipt of the cash  attributable  to such income,  under a method
similar to the method  described  above for accruing  original issue discount on
the REMIC Regular  Certificates.  It is  anticipated  that each REMIC will elect
under  Section 171 of the Code to amortize  any premium on the  Mortgage  Loans.
Premium on any  Mortgage  Loan to which such  election  applies may be amortized
under a constant  yield  method,  presumably  taking into  account a  Prepayment
Assumption.  Further,  such an  election  would not apply to any  Mortgage  Loan
originated on or before September 27, 1985. Instead,  premium on such a Mortgage
Loan should be allocated among the principal  payments thereon and be deductible
by the  REMIC as  those  payments  become  due or upon  the  prepayment  of such
Mortgage Loan.

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

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

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



<PAGE>


                                      -80-

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



<PAGE>


                                      -81-

the 30% United States withholding tax imposed on distributions to REMIC Residual
Certificateholders that are foreign investors. See, however, "-Foreign Investors
in REMIC Certificates" below.

     As an exception to the general rules described above,  thrift  institutions
are allowed to offset their excess inclusions with unrelated deductions,  losses
or loss carryovers,  but only if the REMIC Residual  Certificates are considered
to have "significant  value". The REMIC Regulations  provide that in order to be
treated as having significant  value, the REMIC Residual  Certificates must have
an aggregate  issue price at least equal to two percent of the  aggregate  issue
prices of all of the related  REMIC's  Regular  and  Residual  Certificates.  In
addition,  based on the Prepayment Assumption,  the anticipated weighted average
life of the REMIC Residual  Certificates  must equal or exceed 20 percent of the
anticipated  weighted  average  life  of the  REMIC,  based  on  the  Prepayment
Assumption  and  on any  required  or  permitted  clean  up  calls  or  required
liquidation provided for in the REMIC's  organizational  documents.  Although it
has not done so, the Treasury also has authority to issue regulations that would
treat the entire amount of income accruing on a REMIC Residual Certificate as an
excess  inclusion if the REMIC Residual  Certificates are considered not to have
"significant  value".  The related  Prospectus  Supplement will disclose whether
offered REMIC  Residual  Certificates  may be  considered  to have  "significant
value" under the REMIC Regulations;  provided, however, that any disclosure that
a REMIC Residual  Certificate will have  "significant  value" will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual   Certificate  will  have  "significant  value"  for  purposes  of  the
above-described  rules. The  above-described  exception for thrift  institutions
applies only to those  residual  interests  held  directly  by, and  deductions,
losses and loss  carryovers  incurred  by, such  institutions  (and not by other
members of an affiliated group of corporations  filing a consolidated income tax
return  with  such  thrift  institution)  or  by  certain   wholly-owned  direct
subsidiaries of such institutions  formed or operated  exclusively in connection
with the organization and operation of one or more REMICs.

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

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



<PAGE>


                                      -82-

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  28, 1993,  the IRS released  temporary
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 "negative value" REMIC Residual Certificate is not
treated  as a security  and thus  generally  may not be marked to  market.  This
exclusion from the  mark-to-market  requirement is expanded to include all REMIC
Residual  Certificates under proposed Treasury regulations  published January 4,
1995 which provide that any REMIC Residual  Certificate  issued after January 4,
1995 will not be treated as a security and therefore generally may not be marked
to market. Prospective purchasers of a REMIC Residual Certificate should consult
their tax advisors  regarding  the possible  application  of the  mark-to-market
requirement to REMIC Residual Certificates.

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

     With respect to REMIC Residual  Certificates or REMIC Regular  Certificates
the holders of which  receive an  allocation  of fees and expenses in accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and (ii) such individual's,  estate's or trust's share of such fees and expenses
will be treated as a miscellaneous  itemized deduction  allowable subject to the
limitation of Section 67 of the Code,  which permits such deductions only to the
extent they exceed in the aggregate 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



<PAGE>


                                      -83-

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 a top marginal tax rate of 39.6% for  individuals and a
maximum marginal rate for long-term capital gains of individuals of 28%. 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



<PAGE>


                                      -84-

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 Agreement will include provisions designed to
prevent the acceptance of any contributions that would be subject to such tax.

     REMICs also are subject to federal income tax at the highest corporate rate
on "net income from foreclosure property",  determined by reference to the rules
applicable  to real estate  investment  trusts.  "Net  income  from  foreclosure
property"  generally means gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
Unless  otherwise  disclosed  in the related  Prospectus  Supplement,  it is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

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

     Unless otherwise stated in the related  Prospectus  Supplement,  and to the
extent  permitted by then  applicable  laws,  any Prohibited  Transactions  Tax,
Contributions  Tax,  tax on "net income from  foreclosure  property" or state or
local income or franchise  tax that may be imposed on the REMIC will be borne by
the related 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 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.




<PAGE>


                                      -85-

     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  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 these  purposes,  a  "disqualified  organization"  means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will, with respect to such interest, be treated as a pass-through entity.

     Termination. A REMIC will terminate immediately after the Distribution Date
following  receipt by the REMIC of the final  payment in respect of the Mortgage
Loans or upon a sale of the REMIC's  assets  following the adoption by the REMIC
of a plan of complete  liquidation.  The last  distribution  on a REMIC  Regular
Certificate will be treated as a payment in retirement of a debt instrument.  In
the case of a REMIC Residual Certificate, if the last distribution on such REMIC
Residual  Certificate  is  less  than  the  REMIC  Residual  Certificateholder's
adjusted basis in such 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.



<PAGE>


                                      -86-


     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.




<PAGE>


                                      -87-

     Backup Withholding with Respect to REMIC Certificates. Payments of interest
and  principal,  as well  as  payments  of  proceeds  from  the  sale  of  REMIC
Certificates,  may be subject to the "backup withholding tax" under Section 3406
of the Code at a rate of 31% if  recipients  of such payments fail to furnish to
the payor certain information,  including their taxpayer identification numbers,
or otherwise fail to establish an exemption from such tax. Any amounts  deducted
and withheld  from a  distribution  to a recipient  would be allowed as a credit
against such recipient's federal income tax. Furthermore,  certain penalties may
be imposed by the IRS on a  recipient  of  payments  that is  required to supply
information but that does not do so in the proper manner.

     Foreign Investors in REMIC Certificates.  A REMIC Regular Certificateholder
that is not a "United  States  Person" (as defined  below) and is not subject to
federal  income  tax as a result of any  direct or  indirect  connection  to the
United States in addition to its ownership of a REMIC Regular  Certificate  will
not, unless otherwise disclosed in the related Prospectus Supplement, be subject
to United States federal income or withholding  tax in respect of a distribution
on a REMIC Regular Certificate,  provided that the holder complies to the extent
necessary  with certain  identification  requirements  (including  delivery of a
statement,   signed  by  the  Certificateholder   under  penalties  of  perjury,
certifying  that  such  Certificateholder  is not a  United  States  Person  and
providing the name and address of such  Certificateholder).  For these purposes,
"United  States  Person"  means a citizen or  resident of the United  States,  a
corporation,  partnership  or other entity created or organized in, or under the
laws of, the United States or any political subdivision thereof, or an estate or
trust whose income from sources without the United States is includible in gross
income  for  United  States  federal  income  tax  purposes  regardless  of  its
connection with the conduct of a trade or business within the United States.  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 Agreement.

Grantor Trust Funds

     Classification  of Grantor  Trust  Funds.  With  respect to each  series of
Grantor Trust Certificates, counsel to the Depositor will deliver its opinion to
the effect that,  assuming compliance with all provisions of the related Pooling
Agreement,  the related Grantor Trust Fund will be classified as a grantor trust
under subpart E, part I of subchapter J of the Code and not as a partnership  or
an association taxable as a corporation. 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



<PAGE>


                                      -88-

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) "qualifying  real property loans" within the meaning of Section
593(d) of the Code;  (ii) "loans . . . secured by an interest in real  property"
within   the   meaning  of  Section   7701(a)(19)(C)(v)   of  the  Code;   (iii)
"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 (iv) "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,  "qualifying real property loans" within
the meaning of Section  593(d) 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.




<PAGE>


                                      -89-

     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



<PAGE>


                                      -90-

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



<PAGE>


                                      -91-

"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



<PAGE>


                                      -92-

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



<PAGE>


                                      -93-

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.




<PAGE>


                                      -94-

     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



<PAGE>


                                      -95-

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 Proposed  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,  but no final  regulations  have  been  promulgated  with  respect  to
contingent  payment debt instruments.  Proposed  regulations were promulgated on
December 16, 1994 regarding contingent payment debt instruments.  As in the case
of the OID Regulations,  such proposed  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 that method, the issuer of a Grantor
Trust  Strip  Certificate  would  determine a projected  payment  schedule  with
respect to such Grantor Trust Strip Certificate.  Holders of Grantor Trust Strip
Certificates  would be bound by the issuer's  projected payment schedule,  which
would  consist 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 would be
determined so that the projected payment schedule  reflected the projected yield
reasonably  expected  to be  received  by the  holder of a Grantor  Trust  Strip
Certificate.  The projected yield referred to above would be a reasonable  rate,
not less  than  the  "applicable  Federal  rate"  that,  as of the  issue  date,
reflected 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,  and would add to, or subtract
from, such income any variation  between the payment  actually  received in such
month and the payment originally projected to be made in such month.

     In the absence of final Treasury  regulations  relating to debt instruments
providing  for  contingent  payments,  a projected  payment  schedule  under the
"noncontingent bond method" is not intended to be provided to holders.

     Certificateholders   should  consult  their  tax  advisors  concerning  the
possible  application of the contingent payment rules to the Grantor Trust Strip
Certificates.

     Sales  of  Grantor  Trust  Certificates.  Any  gain or  loss,  equal to the
difference  between  the amount  realized  on the sale or  exchange of a Grantor
Trust Certificate and its adjusted basis, recognized on such sale or exchange of
a Grantor  Trust  Certificate  by an  investor  who  holds  such  Grantor  Trust
Certificate  as a capital  asset,  will be capital  gain or loss,  except to the
extent of accrued and  unrecognized  market  discount,  which will be treated as
ordinary  income,  and (in the case of banks and other  financial  institutions)
except as provided  under Section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust Certificate generally will equal its cost, increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized  premium and by any  distributions  with respect to such Grantor Trust
Certificate.  The Code as of the date of this Prospectus provides a top marginal
tax rate of 39.6% for  individuals  and a maximum  marginal  rate for  long-term
capital  gains of  individuals  of 28%.  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.




<PAGE>


                                      -96-

     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.




<PAGE>


                                      -97-


                        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



<PAGE>


                                      -98-

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.

     The prohibited  transaction  provisions of Section 406 of ERISA and Section
4975 of the Code may apply to a Trust Fund and cause the  Depositor,  the Master
Servicer, any Special Servicer, any Sub-Servicer,  any Manager, the Trustee, the
obligor under any credit enhancement  mechanism or certain affiliates thereof to
be  considered or become  Parties in Interest with respect to an investing  Plan
(or  of a  Plan  holding  an  interest  in an  investing  entity).  If  so,  the
acquisition  or holding of  Certificates  by or on behalf of the investing  Plan
could  also  give rise to a  prohibited  transaction  under  ERISA and the Code,
unless some  statutory or  administrative  exemption is available.  Certificates
acquired by a Plan may be assets of that Plan. Under the Plan Asset Regulations,
the Trust Fund,  including the Mortgage Asset Loans and the other assets held in
the Trust  Fund,  may also be  deemed  to be  assets of each Plan that  acquires
Certificates. Special caution should be exercised before Plan Assets are used to
acquire a Certificate in such circumstances, especially if, with respect to such
assets,  the  Depositor,   the  Master  Servicer,   any  Special  Servicer,  any
Sub-Servicer, any Manager, the Trustee, the obligor under any credit enhancement
mechanism or an affiliate  thereof  either (i) has  investment  discretion  with
respect  to  the   investment   of  Plan  Assets;   or  (ii)  has  authority  or
responsibility  to give (or regularly gives)  investment  advice with respect to
Plan Assets for a fee pursuant to an agreement or understanding that such advice
will serve as a primary basis for investment decisions with respect to such Plan
assets.

     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.

Prohibited Transaction Exemptions

     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



<PAGE>


                                      -99-

certain transactions  effected on behalf of a Plan by a "qualified  professional
asset manager"; PTCE 95-60, which exempts certain transactions between insurance
company general accounts and Parties in Interest;  and PTCE 96-23, which exempts
certain  transactions  effected  on  behalf  of a  Plan  by an  "in-house  asset
manager".  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.

Insurance Company General Accounts

     In addition to any exemption that may be available under PTCE 95-60 for the
purchase  and  holding  of the  Certificates  by an  insurance  company  general
account,  the Small  Business  Job  Protection  Act of 1996 added a new  Section
401(c) to ERISA,  which provides certain exemptive relief from the provisions of
Part 4 of  Title  I of  ERISA  and  Section  4975  of the  Code,  including  the
prohibited  transaction  restrictions  imposed by ERISA and the  related  excise
taxes  imposed by the Code,  for  transactions  involving an  insurance  company
general  account.  Pursuant to Section  401(c) of ERISA,  the DOL is required to
issue final regulations  ("401(c)  Regulations") no later than December 31, 1997
which are to provide  guidance  for the purpose of  determining,  in cases where
insurance  policies  supported by an insurer's  general account are issued to or
for the benefit of a Plan on or before December 31, 1998,  which general account
assets constitute Plan assets.  Section 401(c) of ERISA generally provides that,
until the date which is 18 months after the 401(c)  Regulations become final, no
person  shall be  subject  to  liability  under  Part 4 of Title I of ERISA  and
Section 4975 of the Code on the basis of a claim that the assets of an insurance
company general account constitute Plan assets, unless (i) as otherwise provided
by the Secretary of Labor in the 401(c)  Regulations to prevent avoidance of the
regulations  or (ii) an action is brought by the  Secretary of Labor for certain
breaches of fiduciary duty which would also constitute a violation of federal or
state  criminal law. Any assets of an insurance  company  general  account which
support insurance policies issued to a Plan after December 31, 1998 or issued to
Plans on or before  December 31, 1998 for which the  insurance  company does not
comply with the 401(c)  Regulations may be treated as Plan assets.  In addition,
because Section 401(c) does not relate to insurance  company separate  accounts,
separate account assets are still treated as Plan assets of any Plan invested in
such separate  account.  Insurance  companies  contemplating  the  investment of
general account assets in the Notes should consult with their legal counsel with
respect to the  applicability of Section 401(c) of ERISA,  including the general
account's  ability to continue to hold the Certificates  after the date which is
18 months after the date the 401(c) Regulations become final.

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".



<PAGE>


                                      -100-



                                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.




<PAGE>


                                      -101-

     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  offering  by one or  more  underwriters  specified  in the  related
     Prospectus Supplement;

          2. By placements by the Depositor with institutional investors through
     dealers; and




<PAGE>


                                      -102-

          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.  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.

     As to any series of Certificates, only those classes rated in an investment
grade rating category by any Rating Agency will be offered  hereby.  Any unrated
class  may be  initially  retained  by the  Depositor,  and  may be  sold by the
Depositor at any time to one or institutional investors.


                                  LEGAL MATTERS

     Unless otherwise  specified in the related Prospectus  Supplement,  certain
legal  matters in connection  with the  Certificates  of each series,  including
certain federal income tax  consequences,  will be passed upon for the Depositor
by Thacher Proffitt & Wood.



<PAGE>


                                      -103-



                              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>


                                      -104-
                         INDEX OF PRINCIPAL DEFINITIONS

401(c) Regulations.......................................................99
Accrual Certificates......................................................4
Accrual Period    .......................................................74
Accrued Certificate Interest.............................................33
Act               .......................................................66
ADA               .......................................................69
ARM Loans         .......................................................20
Assisted Living Facilities...............................................21
Available Distribution Amount............................................32
Book-Entry Certificates..................................................31
Call Risk         .......................................................10
Cash Flow Agreement.......................................................6
CERCLA            .......................................................65
Certificate Account......................................................24
Certificate Balance.......................................................4
Certificate Owner .......................................................38
Certificates      ........................................................i
Closing Date      .......................................................73
Code              ........................................................7
Commercial Properties..............................................i, 2, 17
Commission        .......................................................iv
Committee Report  .......................................................73
Companion Class   .......................................................34
Concept           .......................................................22
Condemnation Proceeds....................................................46
Contributions Tax .......................................................84
Controlled Amortization Class............................................34
Controlled Amortization Classes...........................................3
Cooperatives      .......................................................17
CPR               .......................................................28
Credit Support    ........................................................6
Crime Control Act .......................................................69
Cut-off Date      ....................................................5, 33
Debt Service Coverage Ratio..............................................18
Definitive Certificates..................................................31
Depositor         ........................................................i
Determination Date...................................................26, 32
Deutsche Bank Group......................................................31
Distribution Date ........................................................4
Distribution Date Statement..............................................35
DMARC Trust       .......................................................30
DOL               .......................................................97
DTC               ....................................................v, 38
DTC Participants  .......................................................38
Due Dates         .......................................................19
Due Period        .......................................................26
Equity Participation.....................................................20
ERISA             ....................................................7, 97
Exchange Act      ........................................................v
Extension Risk    .......................................................10
FAMC              .......................................................23
FHLMC             .......................................................23
Financial Intermediary...................................................38
FNMA              .......................................................23
Garn Act          .......................................................67
GNMA              .......................................................23
Grantor Trust Certificates................................................7
Grantor Trust Fractional Interest Certificate............................88
Grantor Trust Fund.......................................................70
Health Care-Related Facilities...........................................20
Insurance Proceeds.......................................................45
IRS               ...................................................49, 70
Issue Premium     .......................................................79
Letter of Credit Bank....................................................58
Liquidation Proceeds.....................................................46
Loan-to-Value Ratio......................................................18
Lock-out Date     .......................................................19
Lock-out Period   .......................................................19
Manager           ........................................................1
Mark-to-Market Regulations...............................................82
Master Servicer   ........................................................1
MBS               .................................................i, 3, 16
MBS Administrator ........................................................1
MBS Agreement     .......................................................23
MBS Issuer        .......................................................23
MBS Servicer      .......................................................23
MBS Trustee       .......................................................23
Mortgage          .......................................................17
Mortgage Asset Pool.......................................................i
Mortgage Asset Seller....................................................16
Mortgage Assets   ....................................................i, 16
Mortgage Loans    .................................................i, 1, 16
Mortgage Notes    .......................................................17
Mortgage Rate     ........................................................2
Mortgaged Properties.....................................................17
Mortgages         .......................................................59
Multifamily Properties..........................................i, 1, 2, 17
Net Leases        .......................................................18
Net Operating Income.....................................................18
Nonrecoverable Advance...................................................35
Notional Amount   ........................................................4
Offered Certificates......................................................i
OID Regulations   .......................................................71
Originator        .......................................................17
OTS               ......................................................101
Parties in Interest......................................................97

<PAGE>

                                     -105-

Pass-Through Rate ........................................................4
Percentage Interest......................................................32
Permitted Investments....................................................45
Plan Asset Regulations...................................................97
Plans             .......................................................97
Policy Statement  ......................................................100
Pooling and Servicing Agreement...........................................3
Prepayment Assumption................................................73, 91
Prepayment Interest Shortfall............................................26
Prepayment Period .......................................................36
Prepayment Premium.......................................................19
Prohibited Transactions Tax..............................................84
Prospectus Supplement.....................................................i
PTCE              .......................................................98
Purchase Price    .......................................................41
Rating Agency     ........................................................7
Record Date       .......................................................32
Related Proceeds  .......................................................35
Relief Act        .......................................................69
REMIC             ..................................................iii, 70
REMIC Administrator...................................................iv, 1
REMIC Certificates.......................................................70
REMIC Provisions  .......................................................70
REMIC Regular Certificates................................................7
REMIC Regulations .......................................................71
REMIC Residual Certificates...............................................7
REO Property      .......................................................43
Residual Owner    .......................................................77
Restaurants       .................................................i, 2, 17
RICO              .......................................................69
Security Interest .......................................................22
Senior Certificates.......................................................3
Senior Housing Facilities................................................20
Senior Liens      .......................................................17
Skilled Nursing Facilities...............................................21
SMMEA             ........................................................7
SPA               .......................................................28
Special Servicer  ........................................................1
Stripped Interest Certificates............................................3
Stripped Principal Certificates...........................................3
Sub-Servicer      .......................................................44
Sub-Servicing Agreement..................................................45
Subordinate Certificates..................................................3
Superlien         .......................................................65
Tax Exempt Investor......................................................99
Tiered REMICs     .......................................................72
Title V           .......................................................68
Trust Assets      .......................................................iv
Trust Fund        ........................................................i
Trustee           ........................................................1
UBTI              .......................................................99
UCC               .......................................................60
Value             .......................................................19
Voting Rights     .......................................................37
Warranting Party  .......................................................42


<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 .....................    $   151,556.74
Legal Fees and Expenses ...................................        250,000.00
Accounting Fees and Expenses ..............................        100,000.00
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 .....................................................    $   699,556.74
                                                               ==============


Indemnification of Directors and Officers (Item 15 of Form S-3).

     The Pooling 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  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 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
(the "Act") from certain information furnished to the Registrant by or on behalf
of such indemnifying party.

     It is contemplated  that the Registrant will enter into an  Indemnification
Agreement   with  Deutsche  Bank  North  America   Holding   Corp.,  a  Delaware
corporation,  pursuant to which Deutsch Bank North America Holding Corp. will be
obligated to indemnify the Registrant and each officer,  director or employee of
the  Registrant  and  certain  others  against  certain  liabilities  under  the
Securities Act of 1933 or the  Securities  Exchange Act of 1934 or other laws to
the extent such liabilities  arise in connection with the issuance of securities
under this Registration Statement.

     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

                                      II-1

<PAGE>



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 or 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.




                                      II-2

<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 Thacher Proffitt & Wood with respect to legality.
       8.1* --    Opinion of Thacher Proffitt & Wood with respect to certain tax
                      matters (included with Exhibit 5.1).
      23.1* --    Consent of Thacher Proffitt & Wood (included as part of 
                      Exhibit 5.1 and Exhibit 8.1).
      24.1* --    Power of Attorney.
- ---------------
* Previously filed.

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 a  post-effective  amendment  by those  paragraphs  is  contained in periodic
reports filed with or furnished to the Commission by the Registrant  pursuant to
Section  13 or Section  15(d) of the  Securities  Exchange  Act of 1934 that are
incorporated by reference in this Registration Statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933,  each  such  post-effective  amendment  shall be deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.

           (b)  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

                                      II-3

<PAGE>



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.




                                      II-4

<PAGE>




                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for  filing on Form S-3,  reasonably  believes  that the  security
rating requirement contained in Transaction Requirement B.5. of Form S-3 will be
met by the time of the sale of the securities  registered hereunder and has duly
caused this  Amendment No. 2 to the  Registration  Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Boston, The
Commonwealth of Massachusetts on the 21st day of November 1996.


                                            DEUTSCHE MORTGAGE & ASSET
                                            RECEIVING CORPORATION

                                            By:     /s/ Nancy D. Smith
                                                    --------------------------
                                                    Nancy D. Smith
                                                    Director (President)


     Pursuant to the  requirements of the Securities Act of 1933, this Amendment
No. 2 to the  Registration  Statement  has been  signed  below by the  following
persons in the capacities and on the dates indicated:

<TABLE>
<CAPTION>

                SIGNATURE                                    TITLE                                DATE

<S>                                                <C>                                       <C>
/s/ Nancy D. Smith                                 Director (President                       November 21, 1996
- ------------------------------------------         Chief Executive Officer)
Nancy D. Smith                                    

*                                                  (Treasurer and Chief                      November 21, 1996
- ------------------------------------------
R. Douglas Donaldson                               Financial Officer)

*                                                  Director                                  November 21, 1996
- ------------------------------------------
Louise E. Colby





*By:   /s/ Nancy D. Smith
       ---------------------
       Nancy D. Smith
       Attorney-in-fact pursuant to a previously filed power of attorney


</TABLE>



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission