DEUTSCHE MORTGAGE & ASSET RECEIVING CORP
S-3/A, 1998-01-23
ASSET-BACKED SECURITIES
Previous: WT LIQUID ASSETS TRUST /DE/, 497J, 1998-01-23
Next: COMMODORE APPLIED TECHNOLOGIES INC, 424B3, 1998-01-23




<PAGE>
   
   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 23, 1998 
    

                      SECURITIES AND EXCHANGE COMMISSION 
                            WASHINGTON, D.C. 20549 

                                   FORM S-3 
   
                            REGISTRATION STATEMENT 
                                    UNDER 
                            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 520 
                               BOSTON, MA 02110 
                                (617) 951-7690 
   (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, 
                  REGISTRANT'S PRINCIPAL 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: 
                             ANNA H. GLICK, ESQ. 
                        CADWALADER, WICKERSHAM & TAFT 
                           NEW YORK, NEW YORK 10038 
                                (212) 504-6309 

   APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: From time 
to time on or after the effective date of this Registration Statement. 

   If 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] 
    
                      CALCULATION OF REGISTRATION FEE 
- ----------------------------------------------------------------------------- 
   
<TABLE>
<CAPTION>
                                                                PROPOSED    PROPOSED 
                                                                MAXIMUM      MAXIMUM 
                                                                OFFERING    AGGREGATE     AMOUNT OF 
                                                                 PRICE      OFFERING     REGISTRATION 
TITLE OF SECURITIES BEING REGISTERED  AMOUNT TO BE REGISTERED   PER UNIT    PRICE (1)      FEE (2) 
- ------------------------------------  ----------------------- ----------  ------------ -------------- 
<S>                                   <C>                     <C>         <C>          <C>
Mortgage Pass-Through Certificates ..        $1,000,000           100%     $1,000,000     $303.03(1) 
- ------------------------------------  ----------------------- ----------  ------------ -------------- 
</TABLE>
- ----------------------------------------------------------------------------- 
(1)    Estimated solely for purposes of calculating the registration fee. 
(2)    This registration statement and the registration fee pertain to the 
       initial offering of the Mortgage Pass-Through Certificates registered 
       hereunder by the registrant, and, in addition, cover offers and sales 
       relating to market-making transactions by Deutsche Morgan Grenfell, 
       Inc., an affiliate of the registrant. The amount of Mortgage 
       Pass-Through Certificates which may be initially offered hereunder and 
       the registration fee shall not be reduced by any offers and sales 
       relating to any such market-making transactions. 

   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 this Registration 
Statement shall become effective on such date as the Commission, acting 
pursuant to said Section 8(a), may determine. 

   Pursuant to Rule 429 of the Securities Act of 1933, the prospectus which 
is part of this Registration Statement is a combined prospectus and includes 
all the information currently required in a prospectus relating to the 
securities covered by Registration Statement No. 333-4272. Such combined 
prospectus, which relates to $500,000,000 principal amount of Mortgage 
Pass-Through Certificates, constitutes Post-Effective Amendment No. 1 to 
Registration Statement No. 333-4272. 
    
<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. 

   
   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>
(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 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.] 
   
   [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.] 
    
                                       ii
<PAGE>
   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. 
















                                      iii
<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 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. 

                                      S-1
<PAGE>
 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 
                                 (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 

                                      S-2
<PAGE>
                                 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 (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 

                                      S-3
<PAGE>
                                 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. 

                                      S-4
<PAGE>
 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 

                                      S-5
<PAGE>
                                 repaid, there can be no assurance that such 
                                 amounts can be reinvested in a comparable 
                                 alternative investment with a comparable 
                                 yield. 

                                 The actual rate of prepayment of principal 
                                 on the Mortgage Loans cannot be predicted. 
                                 The Mortgage Loans may be prepaid at any 
                                 time, subject, in the case of    Mortgage 
                                 Loans, to payment of a Prepayment Premium. 
                                 The investment performance of the Offered 
                                 Certificates may vary materially and 
                                 adversely from the investment expectations 
                                 of investors due to prepayments on the 
                                 Mortgage Loans being higher or lower than 
                                 anticipated by investors. The actual yield 
                                 to the holder of an Offered Certificate may 
                                 not be equal to the yield anticipated at the 
                                 time of purchase of the Certificate or, 
                                 notwithstanding that the actual yield is 
                                 equal to the yield anticipated at that time, 
                                 the total return on investment expected by 
                                 the investor or the expected weighted 
                                 average life of the Certificate may not be 
                                 realized. For a discussion of certain 
                                 factors affecting prepayment of the Mortgage 
                                 Loans, including the effect of Prepayment 
                                 Premiums, see "Yield and Maturity 
                                 Considerations" herein. IN DECIDING WHETHER 
                                 TO PURCHASE ANY OFFERED CERTIFICATES, AN 
                                 INVESTOR SHOULD MAKE AN INDEPENDENT DECISION 
                                 AS TO THE APPROPRIATE PREPAYMENT ASSUMPTIONS 
                                 TO BE USED. 

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

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

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

                                 Class R Certificates: Holders of the Class R 
                                 Certificates are entitled to receive 
                                 distributions of principal and interest as 
                                 described herein; however, holders of such 
                                 Certificates may 

                                      S-6
<PAGE>
                                 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), 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 en- 

                                      S-7
<PAGE>
                                 hance the likelihood of timely receipt by 
                                 the holders of the Senior Certificates of 
                                 the full amount of all Distributable 
                                 Certificate Interest payable in respect of 
                                 such Certificates on each Distribution Date, 
                                 and the ultimate receipt by such holders of 
                                 principal in an amount equal to the entire 
                                 aggregate Certificate Balance of the Senior 
                                 Certificates. Similarly, but to a lesser 
                                 degree, this subordination is also intended 
                                 to enhance the likelihood of timely receipt 
                                 by the holders of the Class B Certificates 
                                 of the full amount of all Distributable 
                                 Certificate Interest payable in respect of 
                                 such Certificates on each Distribution Date, 
                                 and the ultimate receipt by such holders of 
                                 principal in an amount equal to the entire 
                                 Certificate Balance of the Class B 
                                 Certificates. Such subordination will be 
                                 accomplished by the application of the 
                                 Available Distribution Amount on each 
                                 Distribution Date to distributions on the 
                                 respective Classes of Certificates in the 
                                 order described herein under "Description of 
                                 the Certificates--Distributions-Priority". 
                                 No other form of Credit Support will be 
                                 available for the benefit of the holders of 
                                 the Offered Certificates. 

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

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

                                      S-8
<PAGE>
 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, Cadwalader, Wickersham & Taft, 
                                 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--Federal Income Tax 
                                 Consequences for REMIC 
                                 Certificates--Taxation of Residual 
                                 Certificates--Limitations on Offset or 
                                 Exemption of REMIC Income" and 
                                 "--Tax-Related Restrictions on Transfer of 
                                 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 

                                      S-9
<PAGE>
                                 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. 

   
CERTAIN 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 "Certain 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 rating categories by 
                                 one or more nationally recognized 
                                 statistical rating organizations [and are 
                                 secured by liens on real property]. 

                                 [The Class B Certificates will not 
                                 constitute "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. 

                                      S-10
<PAGE>
                                 RISK FACTORS 

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

   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 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. 

                                      S-11
<PAGE>
    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 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 

                                      S-12
<PAGE>
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 

       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 

                                      S-13
<PAGE>
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.] 



                                      S-14
<PAGE>
 ADDITIONAL MORTGAGE LOAN INFORMATION 

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

                    MORTGAGE RATES AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                NUMBER OF 
                                 MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
 RANGE OF MORTGAGE RATES(%)       LOANS          DATE BALANCE       CUT-OFF 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:   % 

                                      S-15
<PAGE>
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>                   <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. 

                                      S-16
<PAGE>
                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. 

                                      S-17
<PAGE>
                             CUT-OFF DATE BALANCES 

<TABLE>
<CAPTION>
                       NUMBER OF       AGGREGATE           PERCENT BY 
    CUT-OFF DATE        MORTGAGE        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>
                               NUMBER OF       AGGREGATE          AVERAGE           PERCENT BY            WEIGHTED 
                                MORTGAGE        CUT-OFF           CUT-OFF        AGGREGATE CUT-OFF         AVERAGE 
        PROPERTY TYPE            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>
                                                     PERCENT BY 
                    NUMBER OF       AGGREGATE         AGGREGATE       WEIGHTED 
                     MORTGAGE        CUT-OFF           CUT-OFF         AVERAGE 
  JURISDICTION        LOANS        DATE BALANCE     DATE BALANCE      DSC RATIO 
- ----------------  ------------- ----------------  ---------------- ------------- 
<S>               <C>           <C>               <C>              <C>
  Total ......... 
</TABLE>
    

                                      S-18
<PAGE>
                 ORIGINAL TERM TO STATED MATURITY (IN MONTHS) 

<TABLE>
<CAPTION>
                                                          PERCENT BY 
                         NUMBER OF       AGGREGATE         AGGREGATE 
  RANGE OF ORIGINAL       MORTGAGE        CUT-OFF           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>
                                                           PERCENT BY 
                          NUMBER OF       AGGREGATE         AGGREGATE 
  RANGE OF REMAINING       MORTGAGE        CUT-OFF           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 

                                      S-19
<PAGE>
                              YEAR OF ORIGINATION 

<TABLE>
<CAPTION>
                                                     PERCENT BY 
                   NUMBER OF       AGGREGATE         AGGREGATE 
                    MORTGAGE        CUT-OFF           CUT-OFF 
           YEAR        LOANS        DATE BALANCE     DATE BALANCE 
       ----------  ------------- ----------------  ---------------- 
       <S>         <C>           <C>               <C>
                   ------------- ----------------  ---------------- 
Total  ............ 
                   ============= ================  ================ 
     
</TABLE>

                          YEAR OF SCHEDULED MATURITY 

<TABLE>
<CAPTION>
                                                      PERCENT BY 
                     NUMBER OF       AGGREGATE         AGGREGATE 
                      MORTGAGE        CUT-OFF           CUT-OFF 
           YEAR        LOANS        DATE BALANCE     DATE BALANCE 
       ----------  ------------- ----------------  ---------------- 
       <S>         <C>           <C>               <C>
                   ------------- ----------------  ---------------- 
Total  ............ 
                   ============= ================  ================ 

</TABLE>

                                      S-20
<PAGE>
    The following table sets forth a range of Debt Service Coverage Ratios 
for the Mortgage Loans. The "Debt Service Coverage Ratio" set forth in the 
following table for any Mortgage Loan is the ratio of (i) Net Operating 
Income produced by the related Mortgaged Property for the period (annualized 
if the period was less than one year) covered by the most recent operating 
statement available to the Depositor to (ii) the amount of the Monthly 
Payment in effect as of the Cut-off Date multiplied by 12. "Net Operating 
Income" is the revenue derived from the use and operation of a Mortgaged 
Property (consisting primarily of rental income and deposit forfeitures), 
less operating expenses (such as utilities, general administrative expenses, 
management fees, advertising, repairs and maintenance), and further less 
fixed expenses (such as insurance and real estate taxes). Net Operating 
Income generally does not reflect capital expenditures. The following table 
was prepared using operating statements obtained from the respective 
mortgagors or the related property managers. In each case, the information 
contained in such operating statements was unaudited, and the Depositor has 
made no attempt to verify its accuracy. In the case of   Mortgage Loans ( 
ARM Loans and      Fixed Rate Loans), representing  % of the Initial Pool 
Balance, operating statements could not be obtained, and accordingly, Debt 
Service Coverage Ratios for those Mortgage Loans were not calculated. The 
last day of the period (which may not correspond to the end of the calendar 
year most recent to the Cut-off Date) covered by each operating statement 
from which a Debt Service Coverage Ratio was calculated is set forth in Annex 
A with respect to the related Mortgage Loan. 

                       DEBT SERVICE COVERAGE RATIOS(A) 

<TABLE>
<CAPTION>
                                                           PERCENT BY 
        RANGE OF          NUMBER OF       AGGREGATE         AGGREGATE 
      DEBT SERVICE         MORTGAGE        CUT-OFF           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. 

                                      S-21
<PAGE>
    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       AGGREGATE 
  RANGE OF ORIGINAL       MORTGAGE      CUT-OFF DATE    PERCENT BY AGGREGATE 
     LTV RATIOS(%)         LOANS          BALANCE       CUT-OFF 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):    % 



                                      S-22
<PAGE>
                          LTV RATIOS AT CUT-OFF DATE 

<TABLE>
<CAPTION>
                              NUMBER OF       AGGREGATE 
  RANGE OF LTV RATIOS(%)       MORTGAGE      CUT-OFF DATE    PERCENT BY AGGREGATE 
    AS OF CUT-OFF DATE          LOANS          BALANCE       CUT-OFF 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):    % 

                               OCCUPANCY RATES 

<TABLE>
<CAPTION>
                          NUMBER OF       AGGREGATE 
        RANGE OF           MORTGAGE      CUT-OFF DATE    PERCENT BY AGGREGATE 
  OCCUPANCY RATES(A)        LOANS          BALANCE       CUT-OFF 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. 

                                      S-23
<PAGE>
           PREPAYMENT RESTRICTIONS IN EFFECT AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                                                          CUM. 
                                                             % BY         % OF 
                                            AGGREGATE     AGGREGATE      INITIAL 
         PREPAYMENT           NUMBER OF   CUT-OFF DATE   CUT-OFF DATE     POOL 
        RESTRICTIONS            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>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                           WEIGHTED AVERAGES 
                            ------------------------------------------------------------------------------- 
                                             STATED       REMAINING                            INDICATIVE 
         PREPAYMENT           MORTGAGE      REMAINING    AMORT. TERM              IMPLIED     CUT-OFF DATE 
        RESTRICTIONS            RATE       TERM (MO.)       (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. 













                                      S-24
<PAGE>
    Specified in Annex A to this Prospectus Supplement are the foregoing and 
certain additional characteristics of the Mortgage Loans set forth on a 
loan-by-loan basis. Certain additional information regarding the Mortgage 
Loans is contained herein under "--Underwriting Standards" and 
"--Representations and Warranties; Repurchases" and in the Prospectus under 
"Description of the Trust Funds--Mortgage Loans" and "Certain Legal Aspects 
of Mortgage Loans". 

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

THE MORTGAGE LOAN SELLER 

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

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

UNDERWRITING STANDARDS 

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

   [Description of underwriting standards.] 

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

REPRESENTATIONS AND WARRANTIES; REPURCHASES 

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

   [Specify significant representations and warranties.] 

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

   The foregoing repurchase obligation will constitute the sole remedy 
available to the Certificateholders and the Trustee for any breach of the 
Mortgage Loan Seller's representations and warranties regarding the Mortgage 
Loans. The Mortgage Loan Seller will be the sole Warranting Party in respect 
of the Mortgage Loans, and none of the Depositor, the Master Servicer or any 
of their affiliates [(other than the Mortgage Loan Seller)] will be obligated 
to repurchase any affected Mortgage Loan in connection with a breach of the 
Mortgage Loan Seller's representations and warranties if the Mortgage Loan 
Seller defaults on its obligation to do so. However, the Depositor will not 
include any Mortgage Loan in the Mortgage Pool if anything has come to the 
Depositor's attention prior to the Closing Date that would 

                                      S-25
<PAGE>
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 
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 

                                      S-26
<PAGE>
proceedings, the Master Servicer will transfer its servicing responsibilities 
to the Special Servicer, but will continue to receive payments on such 
Mortgage Loan (including amounts collected by the Special Servicer), to make 
certain calculations with respect to such Mortgage Loan and to make 
remittances and prepare certain reports to the Certificateholders with 
respect to such Mortgage Loan. If the related Mortgaged Property is acquired 
in respect of any such Mortgage Loan (upon acquisition, an "REO Property"), 
whether through foreclosure, deed-in-lieu of foreclosure or otherwise, the 
Special Servicer will continue to be responsible for the operation and 
management thereof. The Mortgage Loans serviced by the Special Servicer are 
referred to herein as the "Specially Serviced Mortgage Loans" and, together 
with any REO Properties, constitute the "Specially Serviced Mortgage Assets". 
The Master Servicer shall have no responsibility for the performance by the 
Special Servicer of its duties under the Pooling and Servicing Agreement. 

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

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

THE MASTER SERVICER 

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

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

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

PREPAYMENT EXPERIENCE OF MASTER SERVICER'S MULTIFAMILY AND COMMERCIAL 
MORTGAGE LOAN SERVICING PORTFOLIO 

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

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

THE SPECIAL SERVICER 

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

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

                                      S-27
<PAGE>
    The information set forth herein concerning the Special Servicer has been 
provided by the Special Servicer, and neither the Depositor nor the 
Underwriter makes any representation or warranty as to the accuracy or 
completeness of such information. 

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES 

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

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

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

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

   [As and to the extent described herein under "Description of the 
Certificates--Advances", the Master Servicer will be entitled to receive 
interest on Advances, and the Master Servicer and the Special 

                                      S-28
<PAGE>
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. 

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 

                                      S-29
<PAGE>
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. 











                                      S-30
<PAGE>
                       DESCRIPTION OF THE CERTIFICATES 

GENERAL 

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

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

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

   The Class A Certificates will be issued, maintained and transferred on the 
book-entry records of DTC and its 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 "Certain ERISA Considerations" herein), the Class 
B and Class R Certificates 
    

                                      S-31
<PAGE>
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 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. 

                                      S-32
<PAGE>
    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 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 

                                      S-33
<PAGE>
month in which such Distribution Date occurs. For purposes of the discussion 
in the Prospectus, the Due Period is also the Prepayment Period. The 
"Determination Date" for each Distribution Date is the [15th] day of the 
month in which such Distribution Date occurs or, if any such [15th] day is 
not a business day, then the next preceding business day. 

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

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

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

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

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

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

     (6) to distributions to the holders of the Class B Certificates    , 
    until all amounts of Collateral Support Deficit previously allocated to 
    the Class B Certificates, but not previously reimbursed, have been 
    reimbursed in full; (7) to distributions of interest to the holders of the 
    Class C Certificates in an amount equal to all Distributable Certificate 
    Interest in respect of the Class C Certificates for such Distribution Date 
    and, to the extent not previously distributed, for all prior Distribution 
    Dates; 

     (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 

                                      S-34
<PAGE>
      (10) to distributions to the holders of the Class R Certificates in an 
    amount equal to the remaining balance, if any, of the Available 
    Distribution Amount. 

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

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

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

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

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

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

   Scheduled Principal Distribution Amount and Unscheduled Principal 
Distribution Amount. The "Scheduled Principal Distribution Amount" for each 
Distribution Date will equal the aggregate of the principal portions of all 
Monthly Payments, including Balloon Payments [, net of any related Workout 
Fees payable therefrom to the Special Servicer], due during or, if and to the 
extent not previously received or advanced and distributed to 
Certificateholders on a preceding Distribution Date, prior to the related 

                                      S-35
<PAGE>
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." 

   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. 

                                      S-36
<PAGE>
 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. 

                                      S-37
<PAGE>
 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. 

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 

                                      S-38
<PAGE>
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. 

   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 

                                      S-39
<PAGE>
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 
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 

                                      S-40
<PAGE>
(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. 

   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 

                                      S-41
<PAGE>
rate cap or floor on another adjustable rate mortgage loan. The Mortgage 
Loans may be prepaid at any time and, in    cases (approximately   % of the 
Initial Pool Balance), may be prepaid in whole or in part without payment of 
a Prepayment Premium. 

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

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

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

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

WEIGHTED AVERAGE LIFE 

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

                                      S-42
<PAGE>
to maturity will be calculated reflecting the value of the related Index as 
of       , 199 , subject to such Mortgage Loan's lifetime and/or periodic 
rate caps and floors, if any; (iii) all Mortgage Loans accrue and pay 
interest on a 30/360 basis; (iv) the monthly principal and interest payment 
due for each Mortgage Loan on the first Due Date following the Cut-off Date 
will continue to be due (a) in the case of each Fixed Rate Loan, on each Due 
Date until maturity and (b) in the case of each ARM Loan, until its next 
Payment Adjustment Date, when a new payment that is to be due on each Due 
Date until maturity will be calculated reflecting the appropriate Mortgage 
Rate and remaining amortization term; (v) any principal prepayments on the 
Mortgage Loans will be received on their respective Due Dates at the 
respective levels of CPR set forth in the tables, and there will be no Net 
Aggregate Prepayment Interest Shortfalls in connection therewith; and (vi) 
the Mortgage Loan Seller will not be required to repurchase any Mortgage 
Loan, and neither the Master Servicer nor the Depositor will exercise its 
option to purchase all the Mortgage Loans and thereby cause an early 
termination of the Trust Fund. To the extent that the Mortgage Loans have 
characteristics that differ from those assumed in preparing the tables set 
forth below, the Class A Certificates or the Class B Certificates may mature 
earlier or later than indicated by the tables. It is highly unlikely that the 
Mortgage Loans will prepay at any constant rate until maturity or that all 
the Mortgage Loans will prepay at the same rate. In addition, variations in 
the actual prepayment experience and the balance of the Mortgage Loans that 
prepay may increase or decrease the percentages of initial Certificate 
Balances (and weighted average lives) shown in the following tables. Such 
variations may occur even if the average prepayment experience of the 
Mortgage Loans were to equal any of the specified CPR percentages. Investors 
are urged to conduct their own analyses of the rates at which the Mortgage 
Loans may be expected to prepay. Based on the foregoing assumptions, the 
following table indicates the resulting weighted average lives of the Class A 
Certificates and sets forth the percentage of the initial Certificate Balance 
of the Class A Certificates that would be outstanding after each of the dates 
shown at the indicated CPRs. 

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

<TABLE>
<CAPTION>
               DATE                  0%        %         %        %         % 
- --------------------------------  -------- --------  -------- --------  -------- 
<S>                               <C>      <C>       <C>      <C>       <C>
Delivery Date ...................   100.0    100.0     100.0    100.0     100.0 
       25, 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. 

                                      S-43
<PAGE>
               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>

- ------------ 
(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 

                                      S-44
<PAGE>
equal the assumed purchase price listed in the table. Accrued interest is 
included in the assumed purchase price and is used in computing the corporate 
bond equivalent yields shown. These yields do not take into account the 
different interest rates at which investors may be able to reinvest funds 
received by them as distributions on the Class S Certificates, and thus do 
not reflect the return on any investment in the Class S Certificates when any 
reinvestment rates other than the discount rates are considered. 

   Notwithstanding the assumed prepayment rates reflected in the preceding 
tables, it is highly unlikely that the Mortgage Loans will be prepaid 
according to one particular pattern. For this reason, and because the timing 
of cash flows is critical to determining yields, the pre-tax yield to 
maturity on the Class S Certificates is likely to differ from those shown in 
the tables, even if all of the Mortgage Loans prepay at the indicated CPRs 
over any given time period or over the entire life of the Certificates. 

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

ADDITIONAL YIELD CONSIDERATIONS APPLICABLE SOLELY TO THE CLASS R CERTIFICATES 

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

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

                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

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

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

                                      S-45
<PAGE>
   
Tax Consequences--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of 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--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates--Premium" in the Prospectus. 

   The Offered Certificates will be treated as assets described in Section 
7701(a)(19)(C) of the Code and "real estate assets" within the meaning of 
Section 856(c)(4)(A) of the Code, and interest (including original issue 
discount, if any) on the Offered Certificates will be interest described in 
Section 856(c)(3)(B) of the Code. Moreover, the Offered Certificates will be 
"qualified mortgages" within the meaning of Section 860G(a)(3) of the Code. 
See "Certain Federal Income Tax Consequences--Federal Income Tax Consequences 
for REMIC Certificates--Status of REMIC Certificates" in the Prospectus. 

   For further information regarding the Federal income tax consequences of 
investing in the Offered Certificates, see "Certain Federal Income Tax 
Consequences--Federal Income Tax Consequences for REMIC Certificates" 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--Federal Income Tax Consequences 
for REMIC Certificates--Taxation of 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--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Residual Certificates--Limitations on Offset or 
Exemption of REMIC Income" 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 

                                      S-46
<PAGE>
   
Class R Certificates constitute noneconomic residual interests. See "Certain 
Federal Income Tax Consequences--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Residual Certificates--Tax Related Restrictions on 
Transfer of Residual Certificates" in the Prospectus. 
    

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

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

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

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

                                      S-47
<PAGE>
Underwriter and any dealers that participate with such Underwriter in the 
distribution of the Offered Certificates may be deemed to be underwriters and 
any profit on the resale of the Offered Certificates positioned by them may 
be deemed to be underwriting discounts and commissions under the Securities 
Act of 1933, as amended. 

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

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

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

                                LEGAL MATTERS 

   
   Certain legal matters relating to the Certificates will be passed upon for 
the Underwriter by          . Certain federal income tax matters and other 
matters will be passed upon for the Depositor by Cadwalader, Wickersham & 
Taft. 
    

                                    RATING 

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

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

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

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

                                      S-48
<PAGE>
                               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 [and are secured by liens on real property], the Senior 
Certificates will constitute "mortgage related securities" within the meaning 
of SMMEA.] 

   [The Class B Certificates will not constitute "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.] 

   [Except as to the status of the Senior Certificates as "mortgage related 
securities," no] [No] representation is made as to the proper 
characterization of any class of Offered Certificates for legal investment, 
financial institution regulatory or other purposes, or as to the ability of 
particular investors to purchase the Offered Certificates under applicable 
legal investment 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. 

   
                         CERTAIN 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 "Certain 
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 
Ratings Services ("Standard & Poor's"), Moody's Investors Service, Inc. 
("Moody's"), Duff & Phelps Credit Rating Co. ("Duff & Phelps") or Fitch IBCA, 
Inc. ("Fitch"). Fourth, the Trustee cannot be an affiliate of any other 
member of the "Restricted Group", which consists of any Underwriter, the 
Depositor, the Trustee, the Master Servicer, the Special Servicer, any 
sub-servicer, and any mortgagor with respect to Mortgage Loans constituting 
more than 5% of the aggregate unamortized principal balance of the Mortgage 
Loans as of the date of initial issuance of the Class A Certificates. Fifth, 
the sum of all 
    

                                      S-49
<PAGE>
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. 

                                      S-50
<PAGE>
    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 
"Certain 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 an opinion of counsel 
which opinion will not be at the expense of the Depositor, the Trustee or the 
Master Servicer and which establishes 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. In lieu of 
such opinion of counsel, the transferee may provide a certification 
substantially to the effect that the purchase of Certificates by or on behalf 
of such Plan is permissible under applicable law, will not constitute or 
result in any non-exempt prohibited transaction under ERISA or Section 4975 
of the Code, will not subject the Depositor, the Trustee or the Master 
Servicer to any obligation in addition to those undertaken in the Agreement 
and the following conditions are satisfied: (i) the transferee is an 
insurance company and the source of funds used to purchase such Certificates 
is an "insurance company general account" (as such term is defined in PTCE 
95-60); (ii) the conditions set forth in PTCE 95-60 Parts I and III have been 
satisfied; and (iii) there is no Plan with respect to which the amount of 
such general account's reserves and liabilities for contracts held by or on 
behalf of such Plan and all other plans maintained by the same employer (or 
any "affiliate" thereof, as defined in PTCE 95-60) or by the same employee 
organization exceed 10% of the total of all reserves and liabilities of such 
general account (as determined under PTCE 95-60) as of the date of the 
acquisition of such Certificates. See "Certain 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. 

   The purchaser or any transferee of any interest in a Class B Certificate 
[or Class R Certificate] that is not a definitive certificate, by the act of 
purchasing such certificate, shall be deemed to represent that it is not a 
Plan or 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. The Class B Certificates [and Class R Certificates] will contain a 
legend describing such restrictions on transfer and the Pooling and Servicing 
Agreement will provide that any attempted or purported transfer in violation 
of these transfer restrictions will be null and void. 
    

                                      S-51
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
<S>                                              <C>
30/360 basis .................................   S-35
Accrued Certificate Interest .................   S-35
Advance ......................................   S-7,
                                                 S-38
ARM Loans ....................................   S-2
Available Distribution Amount ................   S-33
Balloon Payment ..............................   S-3
Certain ERISA Considerations .................   S-31
Certificate Balance ..........................   ii
Certificate Registrar ........................   S-32
Certificates .................................   i
Class ........................................   i
Class A Certificate Owner ....................   S-1
Class B Available Distribution Amount ........   S-5
Class S Certificates .........................   ii
Code .........................................   S-45
Collateral Support Deficit ...................   S-8,
                                                 S-37
Cut-off Date .................................   ii
Cut-off Date Balance .........................   S-13
Debt Service Coverage Ratio ..................   S-21
Definitive Class A Certificate ...............   S-1,
                                                 S-32
Delivery Date ................................   ii
Determination Date ...........................   S-34
Distributable Certificate Interest ...........   S-35
Distributable Principal ......................   S-36
Distribution Date ............................   ii,
                                                 S-33
Distribution Date Statement ..................   S-38
Due Date .....................................   S-2
Due Period ...................................   S-33
Duff & Phelps ................................   S-49
ERISA ........................................   S-10
Exemption ....................................   S-49
Financial Intermediary .......................   S-32
Fitch ........................................   S-49
Fixed Rate Loans .............................   S-2
Form 8-K .....................................   S-26
Gross Margin .................................   S-2
Index ........................................   S-2
Initial Pool Balance .........................   ii
Interest Rate Adjustment Date ................   S-2
LTV Ratio ....................................   S-22
Master Servicing Fee .........................   S-28
Monthly Payments .............................   S-2
Mortgage .....................................   S-13
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-3,
                                                 S-35
Net Operating Income .........................   S-21
Nonrecoverable Advance .......................   S-38
Nonrecoverable Advances ......................   S-7
Offered Certificates .........................   i,
                                                 S-31
Ownership Percentage .........................   S-36
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-28
Prepayment Premiums ..........................   S-14
Purchase Agreement ...........................   S-2
Purchase Price ...............................   S-25
Reimbursement Rate ...........................   S-38
Related Proceeds .............................   S-38
REMIC ........................................   S-45
REMIC Provisions .............................   S-45
REMIC Regular Certificates ...................   ii
REO Loan .....................................   S-36
REO Property .................................   S-27
Risk Factors .................................   S-11
Senior Certificates ..........................   i,
                                                 S-31
Servicing Fees ...............................   S-28
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
Underwriter ..................................   i,
                                                 S-47
<PAGE>
Underwriting Agreement .......................  S-47
Voting Rights ................................  S-39
Workout Fee ..................................  S-28
Workout Fee Rate .............................  S-28
</TABLE>

                                      S-52
<PAGE>
                                   ANNEX A 

                CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS 









































                                      A-1
<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 

   
<TABLE>
<CAPTION>
                                               PAGE 
                                             -------- 
<S>                                          <C>           
                PROSPECTUS SUPPLEMENT 
Summary.....................................    S-1 
Risk Factors................................   S-11 
Description of the Mortgage Pool............   S-13 
Servicing of the Mortgage Loans.............   S-26 
Description of the Certificates.............   S-31 
Yield and Maturity Considerations...........   S-40 
Certain Federal Income Tax Consequences ....   S-45 
Method of Distribution......................   S-47 
Legal Matters...............................   S-48 
Rating......................................   S-48 
Legal Investment............................   S-49 
Certain ERISA Considerations................   S-49 
Index of Principal Definitions..............   S-52 
                      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.......... 
Certain ERISA Considerations................ 
Legal Investment............................ 
Use of Proceeds............................. 
Method of Distribution...................... 
Legal Matters............................... 
Financial Information....................... 
Rating...................................... 
Index of Principal Definitions.............. 
</TABLE>
    

                             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>
   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 JANUARY 23, 1998 
    

                                                   [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 or interest rate cap or floor 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 9 
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>

   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>
(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. 










                                       ii
<PAGE>
                            PROSPECTUS SUPPLEMENT 

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

                            AVAILABLE INFORMATION 

   The Depositor has filed with the Securities and Exchange Commission (the 
"Commission") a Registration Statement (of which this Prospectus forms a 
part) under the Securities Act of 1933, as amended, with respect to the 
Offered Certificates. This Prospectus and the Prospectus Supplement relating 
to each series of Offered Certificates contain summaries of the material 
terms of the documents referred to herein and therein, but do not contain all 
of the information set forth in the Registration Statement pursuant to the 
rules and regulations of the Commission. For further information, reference 
is made to such Registration Statement and the exhibits thereto. Such 
Registration Statement and exhibits can be inspected and copied at prescribed 
rates at the public reference facilities maintained by the Commission at its 
Public Reference Section, 450 Fifth Street, N.W., Washington, D.C. 20549, and 
at its 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. 










                                      iii
<PAGE>
   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 520, Boston, Massachusetts 02110, Attention: 
Secretary, or by telephone at (617) 951-7690. 
    

                                       iv
<PAGE>
                              TABLE OF CONTENTS 

   
<TABLE>
<CAPTION>
                                                                                        PAGE 
                                                                                      -------- 
<S>                                                                                   <C>
PROSPECTUS SUPPLEMENT................................................................    iii 
AVAILABLE INFORMATION................................................................    iii 
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE....................................    iv 
SUMMARY OF PROSPECTUS................................................................     1 
RISK FACTORS.........................................................................     9 
 Limited Liquidity of Offered Certificates...........................................     9 
 Limited Assets......................................................................     9 
 Credit Support Limitations..........................................................    10 
 Effect of Prepayments on Average Life of Certificates...............................    10 
 Effect of Prepayments on Yield of Certificates .....................................    12 
 Limited Nature of Ratings...........................................................    12 
 Certain Factors Affecting Delinquency, Foreclosure and Loss of the Mortgage Loans ..    12 
 Inclusion of Delinquent and Nonperforming Mortgage Loans in a Mortgage Asset Pool ..    15 
 Termination.........................................................................    16 
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........................................................................    28 
DEUTSCHE BANK AG.....................................................................    28 
DESCRIPTION OF THE CERTIFICATES......................................................    28 
 General.............................................................................    28 
 Distributions.......................................................................    29 
 Distributions of Interest on the Certificates.......................................    29 

                                       v
<PAGE>
                                                                                        PAGE 
                                                                                      -------- 
 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.................................    34 
DESCRIPTION OF THE POOLING AGREEMENTS................................................    36 
 General.............................................................................    36 
 Assignment of Mortgage Loans; Repurchases...........................................    36 
 Representations and Warranties; Repurchases.........................................    38 
 Collection and Other Servicing Procedures...........................................    39 
 Sub-Servicers.......................................................................    41 
 Certificate Account.................................................................    41 
 Modifications, Waivers and Amendments of Mortgage Loans.............................    43 
 Realization Upon Defaulted Mortgage Loans...........................................    44 
 Hazard Insurance Policies...........................................................    45 
 Due-on-Sale and Due-on-Encumbrance Provisions.......................................    46 
 Servicing Compensation and Payment of Expenses......................................    46 
 Evidence as to Compliance...........................................................    47 
 Certain Matters Regarding the Master Servicer, the Special Servicer, 
  the REMIC Administrator and the Depositor..........................................    47 
 Events of Default...................................................................    48 
 Rights Upon Event of Default........................................................    49 
 Amendment...........................................................................    50 
 List of Certificateholders..........................................................    51 
 The Trustee.........................................................................    51 
 Duties of the Trustee...............................................................    51 
 Certain Matters Regarding the Trustee...............................................    51 
 Resignation and Removal of the Trustee..............................................    52 
DESCRIPTION OF CREDIT SUPPORT........................................................    53 
 General.............................................................................    53 
 Subordinate Certificates............................................................    53 
 Insurance or Guarantees with Respect to Mortgage Loans..............................    53 

                                       vi
<PAGE>
                                                                                        PAGE 
                                                                                      -------- 
 Letter of Credit....................................................................    53 
 Certificate Insurance and Surety Bonds..............................................    54 
 Reserve Funds.......................................................................    54 
 Credit Support with respect to MBS..................................................    54 
 Interest Rate Exchange, Cap and Floor Agreements....................................    54 
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS..............................................    55 
 General.............................................................................    55 
 Types of Mortgage Instruments.......................................................    55 
 Leases and Rents....................................................................    56 
 Personalty..........................................................................    56 
 Foreclosure.........................................................................    56 
 Bankruptcy Laws.....................................................................    59 
 Environmental Considerations........................................................    60 
 Due-on-Sale and Due-on-Encumbrance Provisions.......................................    62 
 Junior Liens; Rights of Holders of Senior Liens.....................................    62 
 Subordinate Financing...............................................................    62 
 Default Interest and Limitations on Prepayments.....................................    63 
 Applicability of Usury Laws.........................................................    63 
 Certain Laws and Regulations........................................................    63 
 Americans with Disabilities Act.....................................................    63 
 Soldiers' and Sailors' Civil Relief Act of 1940.....................................    64 
 Forfeitures in Drug and RICO Proceedings............................................    64 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES..............................................    65 
 Federal Income Tax Consequences for REMIC Certificates..............................    65 
 Taxation of Regular Certificates....................................................    68 
 Taxation of Residual Certificates...................................................    75 
 Taxes That May Be Imposed on the REMIC Pool.........................................    81 
 Liquidation of the REMIC Pool.......................................................    82 
 Administrative Matters..............................................................    82 
 Limitations on Deduction of Certain Expenses........................................    82 
 Taxation of Certain Foreign Investors...............................................    83 
 Backup Withholding..................................................................    84 
 Reporting Requirements..............................................................    84 
 Federal Income Tax Consequences For Certificates as to Which No REMIC Election Is 
  Made...............................................................................    85 
 Standard Certificates...............................................................    85 

                                      vii
<PAGE>
                                                                                        PAGE 
                                                                                      -------- 
 Stripped Certificates...............................................................    88 
 Reporting Requirements and Backup Withholding.......................................    91 
 Taxation of Certain Foreign Investors...............................................    91 
STATE AND OTHER TAX CONSEQUENCES.....................................................    92 
CERTAIN ERISA CONSIDERATIONS.........................................................    92 
 General.............................................................................    92 
 Plan Asset Regulations..............................................................    92 
 Prohibited Transaction Exemptions...................................................    93 
 Tax Exempt Investors................................................................    96 
LEGAL INVESTMENT.....................................................................    96 
USE OF PROCEEDS......................................................................    98 
METHOD OF DISTRIBUTION...............................................................    98 
LEGAL MATTERS........................................................................    99 
FINANCIAL INFORMATION................................................................    99 
RATING...............................................................................    99 
INDEX OF PRINCIPAL DEFINITIONS.......................................................    100 
</TABLE>
    





                                      viii
<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 
                                 "Description of the Pooling 
                                 Agreements--Certain Matters Regarding the 
                                 Master Servicer, the Special Servicer, the 
                                 REMIC Administrator and the Depositor". 
    

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 dwell- 

                                       1
<PAGE>
                                 ing 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, 
                                 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". 

                                       2
<PAGE>
                                 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 

                                       3
<PAGE>
                                 as the actual rate of prepayment on the 
                                 Mortgage Loans in the related Trust Fund 
                                 remains relatively constant at the rate, or 
                                 within the range of rates, of prepayment 
                                 used to establish the specific principal 
                                 payment schedule for such Certificates. 
                                 Prepayment risk with respect to a given 
                                 Mortgage Asset Pool does not disappear, 
                                 however, and the stability afforded to a 
                                 Controlled Amortization Class comes at the 
                                 expense of one or more other classes of the 
                                 same series, any of which other classes may 
                                 also be a class of Offered Certificates. See 
                                 "Risk Factors--Effect of Prepayments on 
                                 Average Life of Certificates" and "--Effect 
                                 of Prepayments on Yield of Certificates". 

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

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

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

DISTRIBUTIONS OF INTEREST ON 
THE  CERTIFICATES .............  Interest on each class of Offered 
                                 Certificates (other than certain classes of 
                                 Stripped Principal Certificates and certain 
                                 classes of REMIC Residual Certificates) of 
                                 each series will accrue at the applicable 
                                 Pass-Through Rate on the Certificate Balance 
                                 or, in the case of certain classes of 
                                 Stripped Interest Certificates, the Notional 
                                 Amount thereof outstanding from time to time 
                                 and will be distributed to 
                                 Certificateholders as provided in the 
                                 related Prospectus Supplement (each of the 
                                 specified dates on which distributions are 
                                 to be made, a "Distribution Date"). 
                                 Distributions of interest with respect to 
                                 one or more classes of Certificates 
                                 (collectively, "Accrual Certificates") may 
                                 not commence until the occurrence of certain 
                                 events, such as the retirement of one or 
                                 more other classes of Certificates, and 

                                       4
<PAGE>
                                 interest accrued with respect to a class of 
                                 Accrual Certificates prior to the occurrence 
                                 of such an event will either be added to the 
                                 Certificate Balance thereof or otherwise 
                                 deferred as described in the related 
                                 Prospectus Supplement. Distributions of 
                                 interest with respect to one or more classes 
                                 of Certificates may be reduced to the extent 
                                 of certain delinquencies, losses and other 
                                 contingencies described herein and in the 
                                 related Prospectus Supplement. See "Risk 
                                 Factors--Effect of Prepayments on Average 
                                 Life of Certificates" and "--Effect of 
                                 Prepayments on Yield of Certificates", 
                                 "Yield and Maturity Considerations--Certain 
                                 Shortfalls in Collections of Interest" and 
                                 "Description of the 
                                 Certificates--Distributions of Interest on 
                                 the Certificates". 

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

                                       5
<PAGE>
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 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. 

                                       6
<PAGE>
OPTIONAL TERMINATION ..........  If so specified in the related Prospectus 
                                 Supplement, a series of Certificates may be 
                                 subject to optional early termination 
                                 through the repurchase of the Mortgage 
                                 Assets in the related Trust Fund by the 
                                 party or parties specified therein, under 
                                 the circumstances and in the manner set 
                                 forth therein. If so provided in the related 
                                 Prospectus Supplement, upon the reduction of 
                                 the Certificate Balance of a specified class 
                                 or classes of Certificates by a specified 
                                 percentage or amount or upon a specified 
                                 date, a party specified therein may be 
                                 authorized or required to solicit bids for 
                                 the purchase of all of the Mortgage Assets 
                                 of the related Trust Fund, or of a 
                                 sufficient portion of such Mortgage Assets 
                                 to retire such class or classes, under the 
                                 circumstances and in the manner set forth 
                                 therein. See "Description of the 
                                 Certificates--Termination". 

CERTAIN FEDERAL INCOME TAX 
 CONSEQUENCES .................  The Certificates of each series will 
                                 constitute or evidence ownership of either 
                                 (i) "regular interests" ("REMIC 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. 


                                       7
<PAGE>

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. 



































                                       8
<PAGE>
                                 RISK FACTORS 

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

LIMITED LIQUIDITY OF OFFERED CERTIFICATES 

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

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

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

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

LIMITED ASSETS 

   Unless otherwise specified in the related Prospectus Supplement, neither 
the Offered Certificates of any series nor the Mortgage Assets in the related 
Trust Fund will be guaranteed or insured by the Depositor or any of its 
affiliates, by any governmental agency or instrumentality or by any other 
person 

                                       9
<PAGE>
or entity; and no Offered Certificate of any series will represent a claim 
against or security interest in the Trust Funds for any other series. 
Accordingly, if the related Trust Fund has insufficient assets to make 
payments on a series of Offered Certificates, no other assets will be 
available for payment of the deficiency, and the holders of one or more 
classes of such Offered Certificates will be required to bear the consequent 
loss. Furthermore, certain amounts on deposit from time to time in certain 
funds or accounts constituting part of a Trust Fund, including the 
Certificate Account and any accounts maintained as Credit Support, may be 
withdrawn under certain conditions, if and to the extent described in the 
related Prospectus Supplement, for purposes other than the payment of 
principal of or interest on the related series of Certificates. If and to the 
extent so provided in the Prospectus Supplement for a series of Certificates 
consisting of one or more classes of Subordinate Certificates, on any 
Distribution Date in respect of which losses or shortfalls in collections on 
the Mortgage Assets have been incurred, all or a portion of the amount of 
such losses or shortfalls will be borne first by one or more classes of the 
Subordinate Certificates, and, thereafter, by the remaining classes of 
Certificates in the priority and manner and subject to the limitations 
specified in such Prospectus Supplement. 

CREDIT SUPPORT LIMITATIONS 

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

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

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

EFFECT OF PREPAYMENTS ON AVERAGE LIFE OF CERTIFICATES 

   As a result of prepayments on the Mortgage Loans in any Trust Fund, the 
amount and timing of distributions of principal and/or interest on the 
Offered Certificates of the related series may be highly unpredictable. 
Prepayments on the Mortgage Loans in any Trust Fund will result in a faster 
rate of principal payments on one or more classes of the related series of 
Certificates than if payments on such 

                                       10
<PAGE>
Mortgage Loans were made as scheduled. Thus, the prepayment experience on the 
Mortgage Loans in a Trust Fund may affect the average life of one or more 
classes of Certificates of the related series, including a class of Offered 
Certificates. The rate of principal payments on pools of mortgage loans 
varies among pools and from time to time is influenced by a variety of 
economic, demographic, geographic, social, tax and legal factors. For 
example, if prevailing interest rates fall significantly below the Mortgage 
Rates borne by the Mortgage Loans included in a Trust Fund, then, subject to 
the particular terms of the Mortgage Loans (e.g., provisions that prohibit 
voluntary prepayments during specified periods or impose penalties in 
connection therewith) and the ability of borrowers to obtain new financing, 
principal prepayments on such Mortgage Loans are likely to be higher than if 
prevailing interest rates remain at or above the rates borne by those 
Mortgage Loans. Conversely, if prevailing interest rates rise significantly 
above the Mortgage Rates borne by the Mortgage Loans included in a Trust 
Fund, then principal prepayments on such Mortgage Loans are likely to be 
lower than if prevailing interest rates remain at or below the mortgage rates 
borne by those Mortgage Loans. There can be no assurance as to the actual 
rate of prepayment on the Mortgage Loans in any Trust Fund or that such rate 
of prepayment will conform to any model described herein or in any Prospectus 
Supplement. As a result, depending on the anticipated rate of prepayment for 
the Mortgage Loans in any Trust Fund, the retirement of any class of 
Certificates of the related series could occur significantly earlier or 
later, and the average life thereof could be significantly shorter or longer, 
than expected. 

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

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

                                       11
<PAGE>
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 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 

                                       12
<PAGE>
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 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 

                                       13
<PAGE>
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 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 

                                       14
<PAGE>
if the borrower sells, transfers or conveys the related Mortgaged Property or 
its interest in the Mortgaged Property. Mortgages also may include a 
debt-acceleration clause, which permits the lender to accelerate the debt 
upon a monetary or nonmonetary default of the mortgagor. Such clauses are 
generally enforceable subject to certain exceptions. The courts of all states 
will enforce clauses providing for acceleration in the event of a material 
payment default. The equity courts of any state, however, may refuse the 
foreclosure of a mortgage or deed of trust when an acceleration of the 
indebtedness would be inequitable or unjust or the circumstances would render 
the acceleration unconscionable. 

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

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

                                       15
<PAGE>
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." 

                        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), 

                                       16
<PAGE>
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 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. 

                                       17
<PAGE>
   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 

                                       18
<PAGE>
generally based on the market comparison method (recent resale value of 
comparable properties at the date of the appraisal), the cost replacement 
method (the cost of replacing the property at such date), the income 
capitalization method (a projection of value based upon the property's 
projected net cash flow), or upon a selection from or interpolation of the 
values derived from such methods. Each of these appraisal methods can present 
analytical difficulties. It is often difficult to find truly comparable 
properties that have recently been sold; the replacement cost of a property 
may have little to do with its current market value; and income 
capitalization is inherently based on inexact projections of income and 
expense and the selection of an appropriate capitalization rate and discount 
rate. Where more than one of these appraisal methods are used and provide 
significantly different results, an accurate determination of value and, 
correspondingly, a reliable analysis of the likelihood of default and loss, 
is even more difficult. 

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

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

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

   Mortgage Loan Information in Prospectus Supplements. Each Prospectus 
Supplement will contain certain information pertaining to the Mortgage Loans 
in the related Trust Fund, which, to the extent then applicable, will 
generally include the following: (i) the aggregate outstanding principal 
balance and the largest, smallest and average outstanding principal balance 
of the Mortgage Loans, (ii) the type or types of property that provide 
security for repayment of the Mortgage Loans, (iii) the earliest and latest 
origination date and maturity date of the Mortgage Loans, (iv) the original 
and remaining terms to maturity of the Mortgage Loans, or the respective 
ranges thereof, and the weighted average original and remaining terms to 
maturity of the Mortgage Loans, (v) the Loan-to-Value Ratios of the Mortgage 
Loans (either at origination or as of a more recent date), or the range 
thereof, and the weighted average of such Loan-to-Value Ratios, (vi) the 
Mortgage Rates borne by the Mortgage Loans, or the range thereof, and the 
weighted average Mortgage Rate borne by the Mortgage Loans, (vii) with 
respect to Mortgage Loans with adjustable Mortgage Rates ("ARM Loans"), the 
index or indices upon which such adjustments are based, the adjustment dates, 
the range of gross margins and the weighted average gross margin, and any 

                                       19
<PAGE>
limits on Mortgage Rate adjustments at the time of any adjustment and over 
the life of the ARM Loan, (viii) information regarding the payment 
characteristics of the Mortgage Loans, including, without limitation, balloon 
payment and other amortization provisions, Lock-out Periods and Prepayment 
Premiums, (ix) the Debt Service Coverage Ratios of the Mortgage Loans (either 
at origination or as of a more recent date), or the range thereof, and the 
weighted average of such Debt Service Coverage Ratios, and (x) the geographic 
distribution of the Mortgaged Properties on a state-by-state basis. In 
appropriate cases, the related Prospectus Supplement will also contain 
certain information available to the Depositor that pertains to the 
provisions of leases and the nature of tenants of the Mortgaged Properties. 
If the Depositor is unable to provide the specific information described 
above at the time Offered Certificates of a series are initially offered, 
more general information of the nature described above will be provided in 
the related Prospectus Supplement, and specific information will be set forth 
in a report which will be available to purchasers of those Certificates at or 
before the initial issuance thereof and will be filed as part of a Current 
Report on Form 8-K with the Commission within fifteen days following such 
issuance. 

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

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

MBS 

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

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

                                       20
<PAGE>
   The MBS may have been issued in one or more classes with characteristics 
similar to the classes of Certificates described herein. Distributions in 
respect of the MBS will be made by the MBS Issuer, the MBS Servicer or the 
MBS Trustee on the dates specified in the related Prospectus Supplement. The 
MBS Issuer or the MBS Servicer or another person specified in the related 
Prospectus Supplement may have the right or obligation to repurchase or 
substitute assets underlying the MBS after a certain date or under other 
circumstances specified in the related Prospectus Supplement. 

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

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

                                       21
<PAGE>
rate exchange agreements, interest rate cap or floor agreements, or other 
agreements designed to reduce the effects of interest rate fluctuations on 
the Mortgage Assets on one or more classes of Certificates. The principal 
terms of any such Cash Flow Agreement, including, without limitation, 
provisions relating to the timing, manner and amount of payments thereunder 
and provisions relating to the termination thereof, will be described in the 
related Prospectus Supplement. The related Prospectus Supplement will also 
identify the obligor under the Cash Flow Agreement. 

                      YIELD AND MATURITY CONSIDERATIONS 

GENERAL 

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

PASS-THROUGH RATE 

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

PAYMENT DELAYS 

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

CERTAIN SHORTFALLS IN COLLECTIONS OF INTEREST 

   When a principal prepayment in full or in part is made on a Mortgage Loan, 
the borrower is generally charged interest on the amount of such prepayment 
only through the date of such prepayment, instead of through the Due Date for 
the next succeeding scheduled payment. However, interest accrued on any 
series of Certificates and distributable thereon on any Distribution Date 
will generally correspond to interest accrued on the Mortgage Loans to their 
respective Due Dates during the related Due Period. A "Due Period" will be a 
specified time period (generally corresponding in length to the period 
between Distribution Dates) and all scheduled payments on the Mortgage Loans 
in the related Trust Fund that are due during a given Due Period will, to the 
extent received by a specified date (the "Determination Date") or otherwise 
advanced by the related Master Servicer, Special Servicer or other specified 
person, be distributed to the holders of the Certificates of such series on 
the next succeeding Distribution Date. Consequently, if a prepayment on any 
Mortgage Loan is distributable to Certificateholders on a particular 
Distribution Date, but such prepayment is not accompanied by interest thereon 
to the Due Date for such 

                                       22
<PAGE>
Mortgage Loan in the related Due Period, then the interest charged to the 
borrower (net of servicing and administrative fees) may be less (such 
shortfall, a "Prepayment Interest Shortfall") than the corresponding amount 
of interest accrued and otherwise payable on the Certificates of the related 
series. If and to the extent that any such shortfall is allocated to a class 
of Offered Certificates, the yield thereon will be adversely affected. The 
Prospectus Supplement for each series of Certificates will describe the 
manner in which any such shortfalls will be allocated among the classes of 
such Certificates. The related Prospectus Supplement will also describe any 
amounts available to offset such shortfalls. 

YIELD AND PREPAYMENT CONSIDERATIONS 

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

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

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

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

                                       23
<PAGE>
   The extent of prepayments of principal of the Mortgage Loans in any Trust 
Fund may be affected by a number of factors, including, without limitation, 
the availability of mortgage credit, the relative economic vitality of the 
area in which the Mortgaged Properties are located, the quality of management 
of the Mortgaged Properties, the servicing of the Mortgage Loans, possible 
changes in tax laws and other opportunities for investment. In general, those 
factors which increase the attractiveness of selling a Mortgaged Property or 
refinancing a Mortgage Loan or which enhance a borrower's ability to do so, 
as well as those factors which increase the likelihood of default under a 
Mortgage Loan, would be expected to cause the rate of prepayment in respect 
of any Mortgage Asset Pool to accelerate. In contrast, those factors having 
an opposite effect would be expected to cause the rate of prepayment of any 
Mortgage Asset Pool to slow. 

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

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

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

WEIGHTED AVERAGE LIFE AND MATURITY 

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

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

                                       24
<PAGE>
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 

                                       25
<PAGE>
related series. Accordingly, the weighted average lives of Mortgage Loans 
that permit negative amortization (and that of the classes of Certificates to 
which any such negative amortization would be allocated or that would bear 
the effects of a slower rate of amortization on such Mortgage Loans) may 
increase as a result of such feature. 

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

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

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

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

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

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

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

                                       26
<PAGE>
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. 





























                                       27
<PAGE>
                                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 520, 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. 

                       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 

                                       28
<PAGE>
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 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 

                                       29
<PAGE>
Pass-Through Rate, which in each case may be fixed, variable or adjustable. 
The related Prospectus Supplement will specify the Pass-Through Rate or, in 
the case of a variable or adjustable Pass-Through Rate, the method for 
determining the Pass-Through Rate, for each class of Offered Certificates. 
Unless otherwise specified in the related Prospectus Supplement, interest on 
the Certificates of each series will be calculated on the basis of a 360-day 
year consisting of twelve 30-day months. 

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

DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES 

   Each class of Certificates of each series (other than certain classes of 
Stripped Interest Certificates and certain classes of REMIC Residual 
Certificates) will have a Certificate Balance, which, at any time, will equal 
the then maximum amount that the holders of Certificates of such class will 
be entitled to receive as principal out of the future cash flow on the 
Mortgage Assets and other assets included in the related Trust Fund. The 
outstanding Certificate Balance of a class of Certificates will be reduced by 
distributions of principal made thereon from time to time and, if and to the 
extent so provided in the related Prospectus Supplement, further by any 
losses incurred in respect of the related Mortgage Assets allocated thereto 
from time to time. In turn, the outstanding Certificate Balance of a class of 
Certificates 

                                       30
<PAGE>
may be increased as a result of any deferred interest on or in respect of the 
related Mortgage Assets being allocated thereto from time to time, and will 
be increased, in the case of a class of Accrual Certificates prior to the 
Distribution Date on which distributions of interest thereon are required to 
commence, by the amount of any Accrued Certificate Interest in respect 
thereof (reduced as described above). The initial aggregate Certificate 
Balance of all classes of a series of Certificates will not be greater than 
the aggregate outstanding principal balance of the related Mortgage Assets as 
of a specified date (the "Cut-off Date"), after application of scheduled 
payments due on or before such date, whether or not received. The initial 
Certificate Balance of each class of a series of Certificates will be 
specified in the related Prospectus Supplement. As and to the extent 
described in the related Prospectus Supplement, distributions of principal 
with respect to a series of Certificates will be made on each Distribution 
Date to the holders of the class or classes of Certificates of such series 
entitled thereto until the Certificate Balances of such Certificates have 
been reduced to zero. Distributions of principal with respect to one or more 
classes of Certificates may be made at a rate that is faster (and, in some 
cases, substantially faster) than the rate at which payments or other 
collections of principal are received on the Mortgage Assets in the related 
Trust Fund. Distributions of principal with respect to one or more classes of 
Certificates may not commence until the occurrence of certain events, such as 
the retirement of one or more other classes of Certificates of the same 
series, or may be made at a rate that is slower (and, in some cases, 
substantially slower) than the rate at which payments or other collections of 
principal are received on the Mortgage Assets in the related Trust Fund. 
Distributions of principal with respect to one or more classes of 
Certificates (each such class, a "Controlled Amortization Class") may be 
made, subject to available funds, based on a specified principal payment 
schedule. Distributions of principal with respect to one or more other 
classes of Certificates (each such class, a "Companion Class") may be 
contingent on the specified principal payment schedule for a Controlled 
Amortization Class of the same series and the rate at which payments and 
other collections of principal on the Mortgage Assets in the related Trust 
Fund are received. Unless otherwise specified in the related Prospectus 
Supplement, distributions of principal of any class of Offered Certificates 
will be made on a pro rata basis among all of the Certificates of such class. 

DISTRIBUTIONS ON THE CERTIFICATES IN RESPECT OF PREPAYMENT PREMIUMS OR IN 
RESPECT OF EQUITY PARTICIPATIONS 

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

ALLOCATION OF LOSSES AND SHORTFALLS 

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

ADVANCES IN RESPECT OF DELINQUENCIES 

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

                                       31
<PAGE>
than the principal portion of any balloon payments) and interest that were 
due on or in respect of such Mortgage Loans during the related Due Period and 
were delinquent on the related Determination Date. 

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

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

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

                                       32
<PAGE>
   (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 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 

                                       33
<PAGE>
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. 

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 

                                       34
<PAGE>
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 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 

                                       35
<PAGE>
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), 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, 

                                       36
<PAGE>
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 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 

                                       37
<PAGE>
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 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 

                                       38
<PAGE>
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. 

   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 

                                       39
<PAGE>
Master Servicer may perform certain limited duties in respect of any Mortgage 
Loan for which the Special Servicer is primarily responsible (including, if 
so specified, continuing to receive payments on such Mortgage Loan (including 
amounts collected by the Special Servicer), making certain calculations with 
respect to such Mortgage Loan and making remittances and preparing certain 
reports to the Trustee and/or Certificateholders with respect to such 
Mortgage Loan. Unless otherwise specified in the related Prospectus 
Supplement, the Master Servicer will be responsible for filing and settling 
claims in respect of particular Mortgage Loans under any applicable 
instrument of Credit Support. See "Description of Credit Support". 

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

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

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

                                       40
<PAGE>
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". 

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 investment grade obligations that are 
acceptable to each Rating Agency that has rated any one or more classes of 
Certificates of the related series ("Permitted Investments"). Such Permitted 
Investments include federal funds, uncertificated certificates of deposit, 
time deposits, bankers' acceptances and repurchase agreements, certain United 
States dollar-denominated commercial paper, units of money market funds that 
maintain a constant net asset value and any other obligations or security 
acceptable to each Rating Agency. 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; 

                                       41
<PAGE>
   (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; 

   (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 

                                       42
<PAGE>
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; 

   (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 

                                       43
<PAGE>
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), 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 

                                       44
<PAGE>
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 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 

                                       45
<PAGE>
insurance policy by maintaining a blanket policy insuring against hazard 
losses on the Mortgage Loans in a Trust Fund. If such blanket policy contains 
a deductible clause, the Master Servicer (or Special Servicer) will be 
required, in the event of a casualty covered by such blanket policy, to 
deposit in the related Certificate Account all additional sums that would 
have been deposited therein under an individual policy but were not because 
of such deductible clause. 

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

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

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

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES 

   Unless otherwise specified in the related Prospectus Supplement, a Master 
Servicer's primary servicing compensation with respect to a series of 
Certificates will come from the periodic payment to it of a specified portion 
of the interest payments on each Mortgage Loan in the related Trust Fund, 
including Mortgage Loans serviced by the related Special Servicer. If and to 
the extent described in the related Prospectus Supplement, a Special 
Servicer's primary compensation with respect to a series of Certificates may 
consist of any or all of the following components: (i) a specified portion of 
the interest payments on each Mortgage Loan in the related Trust Fund, 
whether or not serviced by it; (ii) an additional specified portion of the 
interest payments on each Mortgage Loan then currently serviced by it; and 
(iii) subject to any specified limitations, a fixed percentage of some or all 
of the collections and proceeds received with respect to each Mortgage Loan 
which was at any time serviced by it, including Mortgage Loans for which 
servicing was returned to the Master Servicer. Insofar as any portion of the 
Master Servicer's or Special Servicer's compensation consists of a specified 
portion of the interest payments on a Mortgage Loan, such compensation will 
generally be based on a percentage of the principal balance of such Mortgage 
Loan outstanding from time to time and, accordingly, will decrease with the 
amortization of the Mortgage Loan. 

                                       46
<PAGE>
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 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 

                                       47
<PAGE>
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, 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 

                                       48
<PAGE>
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. 

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 

                                       49
<PAGE>
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 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 

                                       50
<PAGE>
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 

   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 

                                       51
<PAGE>
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. 


























                                       52
<PAGE>
                        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 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 

                                       53
<PAGE>
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 

   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. 

INTEREST RATE EXCHANGE, CAP AND FLOOR AGREEMENTS 

   If so specified in the Prospectus Supplement for a series of Certificates, 
the related Trust Fund may include interest rate exchange agreements or 
interest rate cap or floor agreements. These types of 

                                       54
<PAGE>
agreements may be used to limit the exposure of the Trust Fund or investors 
in the Certificates to fluctuations in interest rates and to situations where 
interest rates become higher or lower than specified thresholds. Generally, 
an interest rate exchange agreement is a contract between two parties to pay 
and receive, with a set frequency, interest payments determined by applying 
the differential between two interest rates to an agreed-upon notional 
principal. Generally, an interest rate cap agreement is a contract pursuant 
to which one party agrees to reimburse another party for a floating rate 
interest payment obligation, to the extent that the rate payable at any time 
exceeds a specified cap. Generally, an interest rate floor agreement is a 
contract pursuant to which one party agrees to reimburse another party in the 
event that amounts owing to the latter party under a floating rate interest 
payment obligation are payable at a rate which is less than a specified 
floor. The specific provisions of these types of agreements will be described 
in the related Prospectus Supplement. 

                   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 local law 
(which laws may differ substantially), the summaries do not purport to be 
complete, to reflect the laws of any particular jurisdiction, or to encompass 
the laws of all jurisdictions 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 jurisdictions. 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 jurisdiction, 
relevant local 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 

                                       55
<PAGE>
mortgagee's authority under a mortgage, the trustee's authority under a deed 
of trust and the grantee's authority under a deed to secure debt are governed 
by the express provisions of the related instrument, the law of the state in 
which the real property is located, certain federal laws and, in some deed of 
trust transactions, the directions of the beneficiary. 

LEASES AND RENTS 

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

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

PERSONALTY 

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

FORECLOSURE 

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

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

                                       56
<PAGE>
   A foreclosure action is subject to most of the delays and expenses of 
other lawsuits if defenses are raised or counterclaims are interposed, and 
sometimes requires several years to complete. 

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

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

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

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

   Public Sale. A third party may be unwilling to purchase a mortgaged 
property at a public sale because of the difficulty in determining the exact 
status of title to the property (due to, among other 

                                       57
<PAGE>
things, redemption rights that may exist) and because of the possibility that 
physical deterioration of the property may have occurred during the 
foreclosure proceedings. Therefore, it is common for the lender to purchase 
the mortgaged property for an amount equal to the secured indebtedness and 
accrued and unpaid interest plus the expenses of foreclosure, in which event 
the borrower's debt will be extinguished, or for a lesser amount in order to 
preserve its right to seek a deficiency judgment if such is available under 
state law and under the terms of the Mortgage Loan documents. (The Mortgage 
Loans, however, may be nonrecourse. See "Risk Factors--Certain Factors 
Affecting Delinquency, Foreclosure and Loss of the Mortgage Loans--Limited 
Recourse Nature of the Mortgage Loans".) Thereafter, subject to the 
borrower's right in some states to remain in possession during a redemption 
period, the lender will become the owner of the property and have both the 
benefits and burdens of ownership, including the obligation to pay debt 
service on any senior mortgages, to pay taxes, to obtain casualty insurance 
and to make such repairs as are necessary to render the property suitable for 
sale. The costs of operating and maintaining a commercial or multifamily 
residential property may be significant and may be greater than the income 
derived from that property. The lender also will commonly obtain the services 
of a real estate broker and pay the broker's commission in connection with 
the sale or lease of the property. Depending upon market conditions, the 
ultimate proceeds of the sale of the property may not equal the lender's 
investment in the property. Moreover, because of the expenses associated with 
acquiring, owning and selling a mortgaged property, a lender could realize an 
overall loss on a mortgage loan even if the mortgaged property is sold at 
foreclosure, or resold after it is acquired through foreclosure, for an 
amount equal to the full outstanding principal amount of the loan plus 
accrued interest. 

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

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

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

   Anti-Deficiency Legislation. Some or all of the Mortgage Loans may be 
nonrecourse loans, as to which recourse in the case of default will be 
limited to the Mortgaged Property and such other assets, if any, that were 
pledged to secure the Mortgage Loan. However, even if a mortgage loan by its 
terms provides for recourse to the borrower's other assets, a lender's 
ability to realize upon those assets may be limited by state law. For 
example, in some states a lender cannot obtain a deficiency judgment against 
the borrower following foreclosure or sale under a deed of trust. A 
deficiency judgment is a personal judgment against the former borrower equal 
to the difference between the net amount realized upon the public sale of the 
real property and the amount due to the lender. Other statutes may require 
the lender 

                                       58
<PAGE>
to exhaust the security afforded under a mortgage before bringing a personal 
action against the borrower. In certain other states, the lender has the 
option of bringing a personal action against the borrower on the debt without 
first exhausting such security; however, in some of those states, the lender, 
following judgment on such personal action, may be deemed to have elected a 
remedy and thus may be precluded from foreclosing upon the security. 
Consequently, lenders in those states where such an election of remedy 
provision exists will usually proceed first against the security. Finally, 
other statutory provisions, designed to protect borrowers from exposure to 
large deficiency judgments that might result from bidding at below-market 
values at the foreclosure sale, limit any deficiency judgment to the excess 
of the outstanding debt over the fair market value of the property at the 
time of the sale. 

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

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

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

BANKRUPTCY LAWS 

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

   Under the Bankruptcy Code, provided certain substantive and procedural 
safeguards protective of the lender are met, the amount and terms of a 
mortgage loan secured by a lien on property of the debtor may be modified 
under certain circumstances. For example, the outstanding amount of the loan 
may be reduced to the then-current value of the property (with a 
corresponding partial reduction of the amount 

                                       59
<PAGE>
of lender's security interest) pursuant to a confirmed plan or lien avoidance 
proceeding, thus leaving the lender a general unsecured creditor for the 
difference between such value and the outstanding balance of the loan. Other 
modifications may include the reduction in the amount of each scheduled 
payment, by means of a reduction in the rate of interest and/or an alteration 
of the repayment schedule (with or without affecting the unpaid principal 
balance of the loan), and/or by an extension (or shortening) of the term to 
maturity. Some bankruptcy courts have approved plans, based on the particular 
facts of the reorganization case, that effected the cure of a mortgage loan 
default by paying arrearages over a number of years. Also, a bankruptcy court 
may permit a debtor, through its rehabilitative plan, to reinstate a loan 
mortgage payment schedule even if the lender has obtained a final judgment of 
foreclosure prior to the filing of the debtor's petition. 

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

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

ENVIRONMENTAL CONSIDERATIONS 

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

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

   CERCLA. The federal Comprehensive Environmental Response, Compensation and 
Liability Act of 1980, as amended ("CERCLA"), imposes strict liability on 
present and past "owners" and "operators" 

                                       60
<PAGE>
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. 

   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". 

                                       61
<PAGE>
   If a lender forecloses on a mortgage secured by a property, the operations 
on which are subject to environmental laws and regulations, the lender will 
be required to operate the property in accordance with those laws and 
regulations. Such compliance may entail substantial expense, especially in 
the case of industrial or manufacturing properties. 

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

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

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

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

JUNIOR LIENS; RIGHTS OF HOLDERS OF SENIOR LIENS 

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

SUBORDINATE FINANCING 

   The terms of certain of the Mortgage Loans may not restrict the ability of 
the borrower to use the Mortgaged Property as security for one or more 
additional loans, or such restrictions may be 

                                       62
<PAGE>
unenforceable. Where a borrower encumbers a mortgaged property with one or 
more junior liens, the senior lender is subjected to additional risk. First, 
the borrower may have difficulty servicing and repaying multiple loans. 
Moreover, if the subordinate financing permits recourse to the borrower (as 
is frequently the case) and the senior loan does not, a borrower may have 
more incentive to repay sums due on the subordinate loan. Second, acts of the 
senior lender that prejudice the junior lender or impair the junior lender's 
security may create a superior equity in favor of the junior lender. For 
example, if the borrower and the senior lender agree to an increase in the 
principal amount of or the interest rate payable on the senior loan, the 
senior lender may lose its priority to the extent any existing junior lender 
is harmed or the borrower is additionally burdened. Third, if the borrower 
defaults on the senior loan and/or any junior loan or loans, the existence of 
junior loans and actions taken by junior lenders can impair the security 
available to the senior lender and can interfere with or delay the taking of 
action by the senior lender. Moreover, the bankruptcy of a junior lender may 
operate to stay foreclosure or similar proceedings by the senior lender. 

DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS 

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

APPLICABILITY OF USURY LAWS 

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

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

CERTAIN LAWS AND REGULATIONS 

   The Mortgaged Properties will be subject to compliance with various 
federal, state and local statutes and regulations. Failure to comply 
(together with an inability to remedy any such failure) could result in 
material diminution in the value of a Mortgaged Property which could, 
together with the possibility of limited alternative uses for a particular 
Mortgaged Property (i.e., a nursing or convalescent home or hospital), result 
in a failure to realize the full principal amount of the related Mortgage 
Loan. 

AMERICANS WITH DISABILITIES ACT 

   Under Title III of the Americans with Disabilities Act of 1990 and rules 
promulgated thereunder (collectively, the "ADA"), in order to protect 
individuals with disabilities, public accommodations (such 

                                       63
<PAGE>
as hotels, restaurants, shopping centers, hospitals, schools and social 
service center establishments) must remove architectural and communication 
barriers which are structural in nature from existing places of public 
accommodation to the extent "readily achievable." In addition, under the ADA, 
alterations to a place of public accommodation or a commercial facility are 
to be made so that, to the maximum extent feasible, such altered portions are 
readily accessible to and usable by disabled individuals. The "readily 
achievable" standard takes into account, among other factors, the financial 
resources of the affected site, owner, landlord or other applicable person. 
In addition to imposing a possible financial burden on the borrower in its 
capacity as owner or landlord, the ADA may also impose such requirements on a 
foreclosing lender who succeeds to the interest of the borrower as owner or 
landlord. Furthermore, since the "readily achievable" standard may vary 
depending on the financial condition of the owner or landlord, a foreclosing 
lender who is financially more capable than the borrower of complying with 
the requirements of the ADA may be subject to more stringent requirements 
than those to which the borrower is subject. 

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940 

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

FORFEITURES IN DRUG AND RICO PROCEEDINGS 

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

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

                                       64
<PAGE>
   
                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

   The following is a general discussion of the anticipated material federal 
income tax consequences of the purchase, ownership and disposition of 
Certificates. The discussion below does not purport to address all federal 
income tax consequences that may be applicable to particular categories of 
investors, some of which may be subject to special rules. The authorities on 
which this discussion is based are subject to change or differing 
interpretations, and any such change or interpretation could apply 
retroactively. This discussion reflects the applicable provisions of the 
Internal Revenue Code of 1986, as amended (the "Code"), as well as 
regulations (the "REMIC Regulations") promulgated by the U.S. Department of 
Treasury (the "Treasury"). Investors should consult their own tax advisors in 
determining the federal, state, local and other tax consequences to them of 
the purchase, ownership and disposition of Certificates. 

   For purposes of this discussion, (i) references to the Mortgage Loans 
include references to the mortgage loans underlying MBS included in the 
Mortgage Assets and (ii) where the applicable Prospectus Supplement provides 
for a fixed retained yield with respect to the Mortgage Loans underlying a 
series of Certificates, references to the Mortgage Loans will be deemed to 
refer to that portion of the Mortgage Loans held by the Trust Fund which does 
not include the Retained Interest. References to a "holder" or 
"Certificateholder" in this discussion generally mean the beneficial owner of 
a Certificate. 

            FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES 

 General 

   With respect to a particular series of Certificates, an election may be 
made to treat the Trust Fund or one or more segregated pools of assets 
therein as one or more REMICs within the meaning of Code Section 860D. A 
Trust Fund or a portion thereof as to which a REMIC election will be made 
will be referred to as a "REMIC Pool". For purposes of this discussion, 
Certificates of a series as to which one or more REMIC elections are made are 
referred to as "REMIC Certificates" and will consist of one or more Classes 
of "Regular Certificates" and one Class of "Residual Certificates" in the 
case of each REMIC Pool. Qualification as a REMIC requires ongoing compliance 
with certain conditions. With respect to each series of REMIC Certificates, 
Cadwalader, Wickersham & Taft, counsel to the Depositor, has advised the 
Depositor that in the firm's opinion, assuming (i) the making of such an 
election, (ii) compliance with the Pooling Agreement and (iii) compliance 
with any changes in the law, including any amendments to the Code or 
applicable Treasury regulations thereunder, each REMIC Pool will qualify as a 
REMIC. In such case, the Regular Certificates will be considered to be 
"regular interests" in the REMIC Pool and generally will be treated for 
federal income tax purposes as if they were newly originated debt 
instruments, and the Residual Certificates will be considered to be "residual 
interests" in the REMIC Pool. The Prospectus Supplement for each series of 
Certificates will indicate whether one or more REMIC elections with respect 
to the related Trust Fund will be made, in which event references to "REMIC" 
or "REMIC Pool" herein shall be deemed to refer to each such REMIC Pool. If 
so specified in the applicable Prospectus Supplement, the portion of a Trust 
Fund as to which a REMIC election is not made may be treated as a grantor 
trust for federal income tax purposes. See "--Federal Income Tax Consequences 
for Certificates as to Which No REMIC Election Is Made". 

 Status of REMIC Certificates 

   REMIC Certificates held by a domestic building and loan association will 
constitute "a regular or residual interest in a REMIC" within the meaning of 
Code Section 7701(a)(19)(C)(xi), but only in the same proportion that the 
assets of the REMIC Pool would be treated as "loans . . . secured by an 
interest in real property which is . . . residential real property" (such as 
single family or multifamily properties, but not commercial properties) 
within the meaning of Code Section 7701(a)(19)(C)(v) or as other assets 
described in Code Section 7701(a)(19)(C), and otherwise will not qualify for 
such treatment. REMIC Certificates held by a real estate investment trust 
will constitute "real estate assets" within the meaning of Code Section 
856(c)(5)(A), and interest on the Regular Certificates and income with 
respect to Residual Certificates will be considered "interest on obligations 
secured by mortgages on real property or on interests in real property" 
within the meaning of Code Section 856(c)(3)(B) in the same proportion 

                                       65
<PAGE>
that, for both purposes, the assets of the REMIC Pool would be so treated. If 
at all times 95% or more of the assets of the REMIC Pool qualify for each of 
the foregoing respective treatments, the REMIC Certificates will qualify for 
the corresponding status in their entirety. For purposes of Code Section 
856(c)(5)(A), payments of principal and interest on the Mortgage Loans that 
are reinvested pending distribution to holders of REMIC Certificates qualify 
for such treatment. Where two REMIC Pools are a part of a tiered structure 
they will be treated as one REMIC for purposes of the tests described above 
respecting asset ownership of more or less than 95%. In addition, if the 
assets of the REMIC include Buy-Down Mortgage Loans, it is possible that the 
percentage of such assets constituting "loans . . . secured by an interest in 
real property which is . . . residential real property" for purposes of Code 
Section 7701(a)(19)(C)(v) may be required to be reduced by the amount of the 
related Buy-Down Funds. REMIC Certificates held by a regulated investment 
company will not constitute "Government Securities" within the meaning of 
Code Section 851(b)(4)(A)(i). REMIC Certificates held by certain financial 
institutions will constitute an "evidence of indebtedness" within the meaning 
of Code Section 582(c)(1). The Small Business Job Protection Act of 1996 (the 
"SBJPA of 1996") repealed the reserve method for bad debts of domestic 
building and loan associations and mutual savings banks, and thus has 
eliminated the asset category of "qualifying real property loans" in former 
Code Section 593(d) for taxable years beginning after December 31, 1995. The 
requirement in the SBJPA of 1996 that such institutions must "recapture" a 
portion of their existing bad debt reserves is suspended if a certain portion 
of their assets are maintained in "residential loans" under Code Section 
7701(a)(19)(C)(v), but only if such loans were made to acquire, construct or 
improve the related real property and not for the purpose of refinancing. 
However, no effort will be made to identify the portion of the Mortgage Loans 
of any Series meeting this requirement, and no representation is made in this 
regard. 

 Qualification as a REMIC 

   In order for the REMIC Pool to qualify as a REMIC, there must be ongoing 
compliance on the part of the REMIC Pool with the requirements set forth in 
the Code. The REMIC Pool must fulfill an asset test, which requires that no 
more than a de minimis portion of the assets of the REMIC Pool, as of the 
close of the third calendar month beginning after the "Startup Day" (which 
for purposes of this discussion is the date of issuance of the REMIC 
Certificates) and at all times thereafter, may consist of assets other than 
"qualified mortgages" and "permitted investments". The REMIC Regulations 
provide a safe harbor pursuant to which the de minimis requirement is met if 
at all times the aggregate adjusted basis of the nonqualified assets is less 
than 1% of the aggregate adjusted basis of all the REMIC Pool's assets. An 
entity that fails to meet the safe harbor may nevertheless demonstrate that 
it holds no more than a de minimis amount of nonqualified assets. A REMIC 
also must provide "reasonable arrangements" to prevent its residual interest 
from being held by "disqualified organizations" and must furnish applicable 
tax information to transferors or agents that violate this requirement. The 
Pooling Agreement for each Series will contain a provision designed to meet 
this requirement. See "Taxation of Residual Certificates--Tax-Related 
Restrictions on Transfer of Residual Certificates--Disqualified 
Organizations". 

   A qualified mortgage is any obligation that is principally secured by an 
interest in real property and that is either transferred to the REMIC Pool on 
the Startup Day or is purchased by the REMIC Pool within a three-month period 
thereafter pursuant to a fixed price contract in effect on the Startup Day. 
Qualified mortgages include whole mortgage loans, such as the Mortgage Loans, 
certificates of beneficial interest in a grantor trust that holds mortgage 
loans, including certain of the MBS, regular interests in another REMIC, such 
as MBS in a trust as to which a REMIC election has been made, loans secured 
by timeshare interests and loans secured by shares held by a tenant 
stockholder in a cooperative housing corporation, provided, in general, (i) 
the fair market value of the real property security (including buildings and 
structural components thereof) is at least 80% of the principal balance of 
the related Mortgage Loan or mortgage loan underlying the Mortgage 
Certificate either at origination or as of the Startup Day (an original 
loan-to-value ratio of not more than 125% with respect to the real property 
security) or (ii) substantially all the proceeds of the Mortgage Loan or the 
underlying mortgage loan were used to acquire, improve or protect an interest 
in real property that, at the origination date, was the only security for the 
Mortgage Loan or underlying mortgage loan. If the Mortgage Loan has been 
substantially modified other than in connection with a default or reasonably 
foreseeable default, it must meet the 
    

                                       66
<PAGE>
   
loan-to-value test in (i) of the preceding sentence as of the date of the 
last such modification or at closing. A qualified mortgage includes a 
qualified replacement mortgage, which is any property that would have been 
treated as a qualified mortgage if it were transferred to the REMIC Pool on 
the Startup Day and that is received either (i) in exchange for any qualified 
mortgage within a three-month period thereafter or (ii) in exchange for a 
"defective obligation" within a two-year period thereafter. A "defective 
obligation" includes (i) a mortgage in default or as to which default is 
reasonably foreseeable, (ii) a mortgage as to which a customary 
representation or warranty made at the time of transfer to the REMIC Pool has 
been breached, (iii) a mortgage that was fraudulently procured by the 
mortgagor, and (iv) a mortgage that was not in fact principally secured by 
real property (but only if such mortgage is disposed of within 90 days of 
discovery). A Mortgage Loan that is "defective" as described in clause (iv) 
that is not sold or, if within two years of the Startup Day, exchanged, 
within 90 days of discovery, ceases to be a qualified mortgage after such 
90-day period. 


    
   
   Permitted investments include cash flow investments, qualified reserve 
assets, and foreclosure property. A cash flow investment is an investment, 
earning a return in the nature of interest, of amounts received on or with 
respect to qualified mortgages for a temporary period, not exceeding 13 
months, until the next scheduled distribution to holders of interests in the 
REMIC Pool. A qualified reserve asset is any intangible property held for 
investment that is part of any reasonably required reserve maintained by the 
REMIC Pool to provide for payments of expenses of the REMIC Pool or amounts 
due on the regular or residual interests in the event of defaults (including 
delinquencies) on the qualified mortgages, lower than expected reinvestment 
returns, prepayment interest shortfalls and certain other contingencies. The 
reserve fund will be disqualified if more than 30% of the gross income from 
the assets in such fund for the year is derived from the sale or other 
disposition of property held for less than three months, unless required to 
prevent a default on the regular interests caused by a default on one or more 
qualified mortgages. A reserve fund must be reduced "promptly and 
appropriately" as payments on the Mortgage Loans are received. Foreclosure 
property is real property acquired by the REMIC Pool in connection with the 
default or imminent default of a qualified mortgage and generally not held 
beyond the close of the third calendar year following the acquisition of the 
property by the REMIC Pool, with an extension that may be granted by the 
Internal Revenue Service (the "Service"). 

   In addition to the foregoing requirements, the various interests in a 
REMIC Pool also must meet certain requirements. All of the interests in a 
REMIC Pool must be either of the following: (i) one or more classes of 
regular interests or (ii) a single class of residual interests on which 
distributions, if any, are made pro rata. A regular interest is an interest 
in a REMIC Pool that is issued on the Startup Day with fixed terms, is 
designated as a regular interest, and unconditionally entitles the holder to 
receive a specified principal amount (or other similar amount), and provides 
that interest payments (or other similar amounts), if any, at or before 
maturity either are payable based on a fixed rate or a qualified variable 
rate, or consist of a specified, nonvarying portion of the interest payments 
on qualified mortgages. Such a specified portion may consist of a fixed 
number of basis points, a fixed percentage of the total interest, or a fixed 
or qualified variable or inverse variable rate on some or all of the 
qualified mortgages minus a different fixed or qualified variable rate. The 
specified principal amount of a regular interest that provides for interest 
payments consisting of a specified, nonvarying portion of interest payments 
on qualified mortgages may be zero. A residual interest is an interest in a 
REMIC Pool other than a regular interest that is issued on the Startup Day 
and that is designated as a residual interest. An interest in a REMIC Pool 
may be treated as a regular interest even if payments of principal with 
respect to such interest are subordinated to payments on other regular 
interests or the residual interest in the REMIC Pool, and are dependent on 
the absence of defaults or delinquencies on qualified mortgages or permitted 
investments, lower than reasonably expected returns on permitted investments, 
unanticipated expenses incurred by the REMIC Pool or prepayment interest 
shortfalls. Accordingly, the Regular Certificates of a series will constitute 
one or more classes of regular interests, and the Residual Certificates with 
respect to that series will constitute a single class of residual interests 
on which distributions are made pro rata. 

   If an entity, such as the REMIC Pool, fails to comply with one or more of 
the ongoing requirements of the Code for REMIC status during any taxable 
year, the Code provides that the entity will not be treated as a REMIC for 
such year and thereafter. In this event, an entity with multiple classes of 
    

                                       67
<PAGE>
   
ownership interests may be treated as a separate association taxable as a 
corporation under Treasury regulations, and the Regular Certificates may be 
treated as equity interests therein. The Code, however, authorizes the 
Treasury Department to issue regulations that address situations where 
failure to meet one or more of the requirements for REMIC status occurs 
inadvertently and in good faith, and disqualification of the REMIC Pool would 
occur absent regulatory relief. Investors should be aware, however, that the 
Conference Committee Report to the Tax Reform Act of 1986 (the "1986 Act") 
indicates that the relief may be accompanied by sanctions, such as the 
imposition of a corporate tax on all or a portion of the REMIC Pool's income 
for the period of time in which the requirements for REMIC status are not 
satisfied. 

TAXATION OF REGULAR CERTIFICATES 

 General 

   In general, interest, original issue discount and market discount on a 
Regular Certificate will be treated as ordinary income to a holder of the 
Regular Certificate (the "Regular Certificateholder") as they accrue, and 
principal payments on a Regular Certificate will be treated as a return of 
capital to the extent of the Regular Certificateholder's basis in the Regular 
Certificate allocable thereto. Regular Certificateholders must use the 
accrual method of accounting with regard to Regular Certificates, regardless 
of the method of accounting otherwise used by such Regular 
Certificateholders. 

 Original Issue Discount 

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

   Each Regular Certificate (except to the extent described below with 
respect to a Regular Certificate on which principal is distributed by random 
lot ("Random Lot Certificates")) will be treated as a single installment 
obligation for purposes of determining the original issue discount includible 
in a Regular Certificateholder's income. The total amount of original issue 
discount on a Regular Certificate is the excess of the "stated redemption 
price at maturity" of the Regular Certificate over its "issue price". The 
issue price of a Class of Regular Certificates offered pursuant to this 
Prospectus generally is the first price at which a substantial amount of 
Regular Certificates of that Class is sold to the public (excluding bond 
houses, brokers and underwriters). Although unclear under the OID 
Regulations, the Depositor intends to treat the issue price of a Class as to 
which there is no substantial sale as of the issue date or that is retained 
by the Depositor as the fair market value of that Class as of the issue date. 
The issue price of a Regular Certificate also includes the amount paid by an 
initial Regular Certificateholder for accrued interest that relates to a 
period prior to the issue date of the Regular Certificate, unless the Regular 
    

                                      68
<PAGE>
   
Certificateholder elects on its federal income tax return to exclude such 
amount from the issue price and to recover it on the first Distribution Date. 
The stated redemption price at maturity of a Regular Certificate always 
includes the original principal amount of the Regular Certificate, but 
generally will not include distributions of stated interest if such interest 
distributions constitute "qualified stated interest". Under the OID 
Regulations, qualified stated interest generally means interest payable at a 
single fixed rate or a qualified variable rate (as described below) provided 
that such interest payments are unconditionally payable at intervals of one 
year or less during the entire term of the Regular Certificate. Because there 
is no penalty or default remedy in the case of nonpayment of interest with 
respect to a Regular Certificate, it is possible that no interest on any 
Class of Regular Certificates will be treated as qualified stated interest. 
However, except as provided in the following three sentences or in the 
applicable Prospectus Supplement, because the underlying Mortgage Loans 
provide for remedies in the event of default, the Depositor intends to treat 
interest with respect to the Regular Certificates as qualified stated 
interest. Distributions of interest on an Accrual Certificate, or on other 
Regular Certificates with respect to which deferred interest will accrue, 
will not constitute qualified stated interest, in which case the stated 
redemption price at maturity of such Regular Certificates includes all 
distributions of interest as well as principal thereon. Likewise, the 
Depositor intends to treat an "interest only" class, or a class on which 
interest is substantially disproportionate to its principal amount (a 
so-called "super-premium" class) as having no qualified stated interest. 
Where the interval between the issue date and the first Distribution Date on 
a Regular Certificate is shorter than the interval between subsequent 
Distribution Dates, the interest attributable to the additional days will be 
included in the stated redemption price at maturity. 


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

   A Regular Certificateholder generally must include in gross income for any 
taxable year the sum of the "daily portions," as defined below, of the 
original issue discount on the Regular Certificate accrued during an accrual 
period for each day on which it holds the Regular Certificate, including the 
date of purchase but excluding the date of disposition. The Depositor will 
treat the monthly period ending on the day before each Distribution Date as 
the accrual period. With respect to each Regular Certificate, a calculation 
will be made of the original issue discount that accrues during each 
successive full accrual period (or shorter period from the date of original 
issue) that ends on the day before the related Distribution Date on the 
Regular Certificate. The Conference Committee Report to the 1986 Act states 
that the rate of accrual of original issue discount is intended to be based 
on the Prepayment Assumption. Other than as discussed below with respect to a 
Random Lot Certificate, the original issue discount accruing in a full 
accrual period would be the excess, if any, of (i) the sum of (a) the present 
value of all of the remaining distributions to be made on the Regular 
Certificate as of the end of that accrual period that are included in the 
Regular Certificate's stated redemption price at maturity and (b) the 
distributions made on the Regular Certificate during the accrual period that 
are included in the Regular Certificate's stated redemption price at 
maturity, over (ii) the adjusted issue price of the Regular Certificate at 
the beginning of the accrual period. The present value of the remaining 
distributions referred to in the 
    

                                       69
<PAGE>
   
preceding sentence is calculated based on (i) the yield to maturity of the 
Regular Certificate at the issue date, (ii) events (including actual 
prepayments) that have occurred prior to the end of the accrual period and 
(iii) the Prepayment Assumption. For these purposes, the adjusted issue price 
of a Regular Certificate at the beginning of any accrual period equals the 
issue price of the Regular Certificate, increased by the aggregate amount of 
original issue discount with respect to the Regular Certificate that accrued 
in all prior accrual periods and reduced by the amount of distributions 
included in the Regular Certificate's stated redemption price at maturity 
that were made on the Regular Certificate in such prior periods. The original 
issue discount accruing during any accrual period (as determined in this 
paragraph) will then be divided by the number of days in the period to 
determine the daily portion of original issue discount for each day in the 
period. With respect to an initial accrual period shorter than a full accrual 
period, the daily portions of original issue discount must be determined 
according to an appropriate allocation under any reasonable method. 

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

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


 Acquisition Premium 

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

 Variable Rate Regular Certificates 

   Regular Certificates may provide for interest based on a variable rate. 
Under the OID Regulations, interest is treated as payable at a variable rate 
if, generally, (i) the issue price does not exceed the original principal 
balance by more than a specified amount and (ii) the interest compounds or is 
payable at least annually at current values of (a) one or more "qualified 
floating rates", (b) a single fixed rate and one or more qualified floating 
rates, (c) a single "objective rate", or (d) a single fixed rate and a single 
objective 
    

                                       70
<PAGE>
   
rate that is a "qualified inverse floating rate". A floating rate is a 
qualified floating rate if variations in the rate can reasonably be expected 
to measure contemporaneous variations in the cost of newly borrowed funds, 
where such rate is subject to a fixed multiple that is greater than 0.65, but 
not more than 1.35. Such rate may also be increased or decreased by a fixed 
spread or subject to a fixed cap or floor, or a cap or floor that is not 
reasonably expected as of the issue date to affect the yield of the 
instrument significantly. An objective rate (other than a qualified floating 
rate) is a rate that is determined using a single fixed formula and that is 
based on objective financial or economic information, provided that such 
information is not (i) within the control of the issuer or a related party or 
(ii) unique to the circumstances of the issuer or a related party. A 
qualified inverse floating rate is a rate equal to a fixed rate minus a 
qualified floating rate that inversely reflects contemporaneous variations in 
the cost of newly borrowed funds; an inverse floating rate that is not a 
qualified floating rate may nevertheless be an objective rate. A Class of 
Regular Certificates may be issued under this Prospectus that does not have a 
variable rate under the OID Regulations, for example, a Class that bears 
different rates at different times during the period it is outstanding such 
that it is considered significantly "front-loaded" or "back-loaded" within 
the meaning of the OID Regulations. It is possible that such a Class may be 
considered to bear "contingent interest" within the meaning of the OID 
Regulations. The OID Regulations, as they relate to the treatment of 
contingent interest, are by their terms not applicable to Regular 
Certificates. However, if final regulations dealing with contingent interest 
with respect to Regular Certificates apply the same principles as the OID 
Regulations, such regulations may lead to different timing of income 
inclusion than would be the case under the OID Regulations. Furthermore, 
application of such principles could lead to the characterization of gain on 
the sale of contingent interest Regular Certificates as ordinary income. 
Investors should consult their tax advisors regarding the appropriate 
treatment of any Regular Certificate that does not pay interest at a fixed 
rate or variable rate as described in this paragraph. 

   Under the REMIC Regulations, a Regular Certificate (i) bearing a rate that 
qualifies as a variable rate under the OID Regulations that is tied to 
current values of a variable rate (or the highest, lowest or average of two 
or more variable rates), including a rate based on the average cost of funds 
of one or more financial institutions, or a positive or negative multiple of 
such a rate (plus or minus a specified number of basis points), or that 
represents a weighted average of rates on some or all of the Mortgage Loans, 
including such a rate that is subject to one or more caps or floors, or (ii) 
bearing one or more such variable rates for one or more periods or one or 
more fixed rates for one or more periods, and a different variable rate or 
fixed rate for other periods qualifies as a regular interest in a REMIC. 
Accordingly, unless otherwise indicated in the applicable Prospectus 
Supplement, the Depositor intends to treat Regular Certificates that qualify 
as regular interests under this rule in the same manner as obligations 
bearing a variable rate for original issue discount reporting purposes. 

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

   Although unclear under the OID Regulations, unless required otherwise by 
applicable final regulations, the Depositor intends to treat Regular 
Certificates bearing an interest rate that is a weighted average of the net 
interest rates on Mortgage Loans or Mortgage Certificates having fixed or 
adjustable rates, as having qualified stated interest, except to the extent 
that initial "teaser" rates cause sufficiently "back-loaded" interest to 
create more than de minimis original issue discount. The yield on such 
Regular Certificates for purposes of accruing original issue discount will be 
a hypothetical fixed rate based on the fixed rates, in the case of fixed rate 
Mortgage Loans, and initial "teaser rates" followed by fully indexed rates, 
in the case of adjustable rate Mortgage Loans. In the case of adjustable rate 
Mortgage Loans, the 
    

                                       71
<PAGE>
   
applicable index used to compute interest on the Mortgage Loans in effect on 
the pricing date (or possibly the issue date) will be deemed to be in effect 
beginning with the period in which the first weighted average adjustment date 
occurring after the issue date occurs. Adjustments will be made in each 
accrual period either increasing or decreasing the amount of ordinary income 
reportable to reflect the actual Pass-Through Rate on the Regular 
Certificates. 

 Deferred Interest 

   Under the OID Regulations, all interest on a Regular Certificate as to 
which there may be Deferred Interest is includible in the stated redemption 
price at maturity thereof. Accordingly, any Deferred Interest that accrues 
with respect to a Class of Regular Certificates may constitute income to the 
holders of such Regular Certificates prior to the time distributions of cash 
with respect to such Deferred Interest are made. 

 Market Discount 

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

   Market discount with respect to a Regular Certificate will be considered 
to be zero if such market discount is less than 0.25% of the remaining stated 
redemption price at maturity of such Regular Certificate multiplied by the 
weighted average maturity of the Regular Certificate (determined as described 
above in the third paragraph under "Original Issue Discount") remaining after 
the date of purchase. It appears that de minimis market discount would be 
reported in a manner similar to de minimis original issue discount. See 
"Original Issue Discount" above. Treasury regulations implementing the market 
discount rules have not yet been issued, and therefore investors should 
consult their own tax 
    

                                       72
<PAGE>
   
advisors regarding the application of these rules. Investors should also 
consult Revenue Procedure 92-67 concerning the elections to include market 
discount in income currently and to accrue market discount on the basis of 
the constant yield method. 

 Premium 

   A Regular Certificate purchased at a cost greater than its remaining 
stated redemption price at maturity generally is considered to be purchased 
at a premium. If the Regular Certificateholder holds such Regular Certificate 
as a "capital asset" within the meaning of Code Section 1221, the Regular 
Certificateholder may elect under Code Section 171 to amortize such premium 
under the constant yield method. The Conference Committee Report to the 1986 
Act indicates a Congressional intent that the same rules that will apply to 
the accrual of market discount on installment obligations will also apply to 
amortizing bond premium under Code Section 171 on installment obligations 
such as the Regular Certificates, although it is unclear whether the 
alternatives to the constant yield method described above under "Market 
Discount" are available. Amortizable bond premium will be treated as an 
offset to interest income on a Regular Certificate rather than as a separate 
deduction item. See "Election to Treat All Interest Under the Constant Yield 
Method" below regarding an alternative manner in which the Code Section 171 
election may be deemed to be made. 

 Election to Treat All Interest Under the Constant Yield Method 

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

 Sale or Exchange of Regular Certificates 

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

   Except as described above with respect to market discount, and except as 
provided in this paragraph, any gain or loss on the sale or exchange of a 
Regular Certificate realized by an investor who holds the Regular Certificate 
as a capital asset will be capital gain or loss and will be long-term or 
short-term depending on whether the Regular Certificate has been held for the 
long-term capital gain holding period (currently more than one year). Such 
gain will be treated as ordinary income (i) if a Regular Certificate is held 
as part of a "conversion transaction" as defined in Code Section 1258(c), up 
to the amount of interest that would have accrued on the Regular 
Certificateholder's net investment in the conversion 
    

                                       73
<PAGE>
   
transaction at 120% of the appropriate applicable Federal rate under Code 
Section 1274(d) in effect at the time the taxpayer entered into the 
transaction minus any amount previously treated as ordinary income with 
respect to any prior distribution of property that was held as a part of such 
transaction, (ii) in the case of a non-corporate taxpayer, to the extent such 
taxpayer has made an election under Code Section 163(d)(4) to have net 
capital gains taxed as investment income at ordinary rates, or (iii) to the 
extent that such gain does not exceed the excess, if any, of (a) the amount 
that would have been includible in the gross income of the holder if its 
yield on such Regular Certificate were 110% of the applicable Federal rate as 
of the date of purchase, over (b) the amount of income actually includible in 
the gross income of such holder with respect to the Regular Certificate. In 
addition, gain or loss recognized from the sale of a Regular Certificate by 
certain banks or thrift institutions will be treated as ordinary income or 
loss pursuant to Code Section 582(c). Capital gains of certain non-corporate 
taxpayers generally are subject to a lower maximum tax rate (28%) than 
ordinary income of such taxpayers (39.6%) for property held for more than one 
year but not more than 18 months, and a still lower maximum rate (20%) for 
property held for more than 18 months. The maximum tax rate for corporations 
is the same with respect to both ordinary income and capital gains. 

 Treatment of Losses 

   Holders of Regular Certificates will be required to report income with 
respect to Regular Certificates on the accrual method of accounting, without 
giving effect to delays or reductions in distributions attributable to 
defaults or delinquencies on the Mortgage Loans allocable to a particular 
class of Regular Certificates, except to the extent it can be established 
that such losses are uncollectible. Accordingly, the holder of a Regular 
Certificate may have income, or may incur a diminution in cash flow as a 
result of a default or delinquency, but may not be able to take a deduction 
(subject to the discussion below) for the corresponding loss until a 
subsequent taxable year. In this regard, investors are cautioned that while 
they may generally cease to accrue interest income if it reasonably appears 
that the interest will be uncollectible, the Internal Revenue Service may 
take the position that original issue discount must continue to be accrued in 
spite of its uncollectibility until the debt instrument is disposed of in a 
taxable transaction or becomes worthless in accordance with the rules of Code 
Section 166. To the extent the rules of Code Section 166 regarding bad debts 
are applicable, it appears that holders of Regular Certificates that are 
corporations or that otherwise hold the Regular Certificates in connection 
with a trade or business should in general be allowed to deduct as an 
ordinary loss any such loss sustained during the taxable year on account of 
any such Regular Certificates becoming wholly or partially worthless, and 
that, in general, holders of Regular Certificates that are not corporations 
and do not hold the Regular Certificates in connection with a trade or 
business will be allowed to deduct as a short-term capital loss any loss with 
respect to principal sustained during the taxable year on account of a 
portion of any class or subclass of such Regular Certificates becoming wholly 
worthless. Although the matter is not free from doubt, non-corporate holders 
of Regular Certificates should be allowed a bad debt deduction at such time 
as the principal balance of any class or subclass of such Regular 
Certificates is reduced to reflect losses resulting from any liquidated 
Mortgage Loans. The Service, however, could take the position that 
non-corporate holders will be allowed a bad debt deduction to reflect such 
losses only after all Mortgage Loans remaining in the Trust Fund have been 
liquidated or such class of Regular Certificates has been otherwise retired. 
The Service could also assert that losses on the Regular Certificates are 
deductible based on some other method that may defer such deductions for all 
holders, such as reducing future cash flow for purposes of computing original 
issue discount. This may have the effect of creating "negative" original 
issue discount which would be deductible only against future positive 
original issue discount or otherwise upon termination of the Class. Holders 
of Regular Certificates are urged to consult their own tax advisors regarding 
the appropriate timing, amount and character of any loss sustained with 
respect to such Regular Certificates. While losses attributable to interest 
previously reported as income should be deductible as ordinary losses by both 
corporate and non-corporate holders, the Internal Revenue Service may take 
the position that losses attributable to accrued original issue discount may 
only be deducted as short-term capital losses by non-corporate holders not 
engaged in a trade or business. Special loss rules are applicable to banks 
and thrift institutions, including rules regarding reserves for bad debts. 
Such taxpayers are advised to consult their tax advisors regarding the 
treatment of losses on Regular Certificates. 
    

                                       74
<PAGE>
   
TAXATION OF RESIDUAL CERTIFICATES 

 Taxation of REMIC Income 

   Generally, the "daily portions" of REMIC taxable income or net loss will 
be includible as ordinary income or loss in determining the federal taxable 
income of holders of Residual Certificates ("Residual Certificateholders"), 
and will not be taxed separately to the REMIC Pool. The daily portions of 
REMIC taxable income or net loss of a Residual Certificateholder are 
determined by allocating the REMIC Pool's taxable income or net loss for each 
calendar quarter ratably to each day in such quarter and by allocating such 
daily portion among the Residual Certificateholders in proportion to their 
respective holdings of Residual Certificates in the REMIC Pool on such day. 
REMIC taxable income is generally determined in the same manner as the 
taxable income of an individual using the accrual method of accounting, 
except that (i) the limitations on deductibility of investment interest 
expense and expenses for the production of income do not apply, (ii) all bad 
loans will be deductible as business bad debts and (iii) the limitation on 
the deductibility of interest and expenses related to tax-exempt income will 
apply. The REMIC Pool's gross income includes interest, original issue 
discount income and market discount income, if any, on the Mortgage Loans, 
reduced by amortization of any premium on the Mortgage Loans, plus income 
from amortization of issue premium, if any, on the Regular Certificates, plus 
income on reinvestment of cash flows and reserve assets, plus any 
cancellation of indebtedness income upon allocation of realized losses to the 
Regular Certificates. The REMIC Pool's deductions include interest and 
original issue discount expense on the Regular Certificates, servicing fees 
on the Mortgage Loans, other administrative expenses of the REMIC Pool and 
realized losses on the Mortgage Loans. The requirement that Residual 
Certificateholders report their pro rata share of taxable income or net loss 
of the REMIC Pool will continue until there are no Certificates of any class 
of the related series outstanding. 

   The taxable income recognized by a Residual Certificateholder in any 
taxable year will be affected by, among other factors, the relationship 
between the timing of recognition of interest and original issue discount or 
market discount income or amortization of premium with respect to the 
Mortgage Loans, on the one hand, and the timing of deductions for interest 
(including original issue discount) on the Regular Certificates or income 
from amortization of issue premium on the Regular Certificates, on the other 
hand. In the event that an interest in the Mortgage Loans is acquired by the 
REMIC Pool at a discount, and one or more of such Mortgage Loans is prepaid, 
the Residual Certificateholder may recognize taxable income without being 
entitled to receive a corresponding amount of cash because (i) the prepayment 
may be used in whole or in part to make distributions in reduction of 
principal on the Regular Certificates and (ii) the discount on the Mortgage 
Loans which is includible in income may exceed the deduction allowed upon 
such distributions on those Regular Certificates on account of any unaccrued 
original issue discount relating to those Regular Certificates. When there is 
more than one class of Regular Certificates that distribute principal 
sequentially, this mismatching of income and deductions is particularly 
likely to occur in the early years following issuance of the Regular 
Certificates when distributions in reduction of principal are being made in 
respect of earlier classes of Regular Certificates to the extent that such 
classes are not issued with substantial discount. If taxable income 
attributable to such a mismatching is realized, in general, losses would be 
allowed in later years as distributions on the later classes of Regular 
Certificates are made. Taxable income may also be greater in earlier years 
than in later years as a result of the fact that interest expense deductions, 
expressed as a percentage of the outstanding principal amount of such a 
series of Regular Certificates, may increase over time as distributions in 
reduction of principal are made on the lower yielding classes of Regular 
Certificates, whereas to the extent that the REMIC Pool includes fixed rate 
Mortgage Loans, interest income with respect to any given Mortgage Loan will 
remain constant over time as a percentage of the outstanding principal amount 
of that loan. Consequently, Residual Certificateholders must have sufficient 
other sources of cash to pay any federal, state or local income taxes due as 
a result of such mismatching or unrelated deductions against which to offset 
such income, subject to the discussion of "excess inclusions" below under 
"Limitations on Offset or Exemption of REMIC Income". The timing of such 
mismatching of income and deductions described in this paragraph, if present 
with respect to a series of Certificates, may have a significant adverse 
effect upon the Residual Certificateholder's after-tax rate of return. In 
addition, a Residual Certificateholder's taxable 
    

                                       75
<PAGE>
   
income during certain periods may exceed the income reflected by such 
Residual Certificateholder for such periods in accordance with generally 
accepted accounting principles. Investors should consult their own 
accountants concerning the accounting treatment of their investment in 
Residual Certificates. 

 Basis and Losses 

   The amount of any net loss of the REMIC Pool that may be taken into 
account by the Residual Certificateholder is limited to the adjusted basis of 
the Residual Certificate as of the close of the quarter (or time of 
disposition of the Residual Certificate if earlier), determined without 
taking into account the net loss for the quarter. The initial adjusted basis 
of a purchaser of a Residual Certificate is the amount paid for such Residual 
Certificate. Such adjusted basis will be increased by the amount of taxable 
income of the REMIC Pool reportable by the Residual Certificateholder and 
will be decreased (but not below zero), first, by a cash distribution from 
the REMIC Pool and, second, by the amount of loss of the REMIC Pool 
reportable by the Residual Certificateholder. Any loss that is disallowed on 
account of this limitation may be carried over indefinitely with respect to 
the Residual Certificateholder as to whom such loss was disallowed and may be 
used by such Residual Certificateholder only to offset any income generated 
by the same REMIC Pool. 

   A Residual Certificateholder will not be permitted to amortize directly 
the cost of its Residual Certificate as an offset to its share of the taxable 
income of the related REMIC Pool. However, that taxable income will not 
include cash received by the REMIC Pool that represents a recovery of the 
REMIC Pool's basis in its assets. Such recovery of basis by the REMIC Pool 
will have the effect of amortization of the issue price of the Residual 
Certificates over their life. However, in view of the possible acceleration 
of the income of Residual Certificateholders described above under "Taxation 
of REMIC Income", the period of time over which such issue price is 
effectively amortized may be longer than the economic life of the Residual 
Certificates. 

   A Residual Certificate may have a negative value if the net present value 
of anticipated tax liabilities exceeds the present value of anticipated cash 
flows. The REMIC Regulations appear to treat the issue price of such a 
residual interest as zero rather than such negative amount for purposes of 
determining the REMIC Pool's basis in its assets. The preamble to the REMIC 
Regulations states that the Service may provide future guidance on the proper 
tax treatment of payments made by a transferor of such a residual interest to 
induce the transferee to acquire the interest, and Residual 
Certificateholders should consult their own tax advisors in this regard. 

   Further, to the extent that the initial adjusted basis of a Residual 
Certificateholder (other than an original holder) in the Residual Certificate 
is greater that the corresponding portion of the REMIC Pool's basis in the 
Mortgage Loans, the Residual Certificateholder will not recover a portion of 
such basis until termination of the REMIC Pool unless future Treasury 
regulations provide for periodic adjustments to the REMIC income otherwise 
reportable by such holder. The REMIC Regulations currently in effect do not 
so provide. See "Treatment of Certain Items of REMIC Income and 
Expense--Market Discount" below regarding the basis of Mortgage Loans to the 
REMIC Pool and "Sale or Exchange of a Residual Certificate" below regarding 
possible treatment of a loss upon termination of the REMIC Pool as a capital 
loss. 

 Treatment of Certain Items of REMIC Income and Expense 

   Although the Depositor intends to compute REMIC income and expense in 
accordance with the Code and applicable regulations, the authorities 
regarding the determination of specific items of income and expense are 
subject to differing interpretations. The Depositor makes no representation 
as to the specific method that it will use for reporting income with respect 
to the Mortgage Loans and expenses with respect to the Regular Certificates, 
and different methods could result in different timing of reporting of 
taxable income or net loss to Residual Certificateholders or differences in 
capital gain versus ordinary income. 

   Original Issue Discount and Premium. Generally, the REMIC Pool's 
deductions for original issue discount and income from amortization of issue 
premium will be determined in the same manner as 
    

                                       76
<PAGE>
   
original issue discount income on Regular Certificates as described above 
under "Taxation of Regular Certificates--Original Issue Discount" and 
"--Variable Rate Regular Certificates", without regard to the de minimis rule 
described therein, and "--Premium". 

   Deferred Interest. Any Deferred Interest that accrues with respect to any 
adjustable rate Mortgage Loans held by the REMIC Pool will constitute income 
to the REMIC Pool and will be treated in a manner similar to the Deferred 
Interest that accrues with respect to Regular Certificates as described above 
under "Taxation of Regular Certificates--Deferred Interest". 

   Market Discount. The REMIC Pool will have market discount income in 
respect of Mortgage Loans if, in general, the basis of the REMIC Pool 
allocable to such Mortgage Loans is exceeded by their unpaid principal 
balances. The REMIC Pool's basis in such Mortgage Loans is generally the fair 
market value of the Mortgage Loans immediately after the transfer thereof to 
the REMIC Pool. The REMIC Regulations provide that such basis is equal in the 
aggregate to the issue prices of all regular and residual interests in the 
REMIC Pool (or the fair market value thereof at the Closing Date, in the case 
of a retained Class). In respect of Mortgage Loans that have market discount 
to which Code Section 1276 applies, the accrued portion of such market 
discount would be recognized currently as an item of ordinary income in a 
manner similar to original issue discount. Market discount income generally 
should accrue in the manner described above under "Taxation of Regular 
Certificates--Market Discount". 

   Premium. Generally, if the basis of the REMIC Pool in the Mortgage Loans 
exceeds the unpaid principal balances thereof, the REMIC Pool will be 
considered to have acquired such Mortgage Loans at a premium equal to the 
amount of such excess. As stated above, the REMIC Pool's basis in Mortgage 
Loans is the fair market value of the Mortgage Loans, based on the aggregate 
of the issue prices (or the fair market value of retained Classes) of the 
regular and residual interests in the REMIC Pool immediately after the 
transfer thereof to the REMIC Pool. In a manner analogous to the discussion 
above under "Taxation of Regular Certificates--Premium", a REMIC Pool that 
holds a Mortgage Loan as a capital asset under Code Section 1221 may elect 
under Code Section 171 to amortize premium on whole mortgage loans or 
mortgage loans underlying MBS that were originated after September 27, 1985 
or MBS that are REMIC regular interests under the constant yield method. 
Amortizable bond premium will be treated as an offset to interest income on 
the Mortgage Loans, rather than as a separate deduction item. To the extent 
that the mortgagors with respect to the Mortgage Loans are individuals, Code 
Section 171 will not be available for premium on Mortgage Loans (including 
underlying mortgage loans) originated on or prior to September 27, 1985. 
Premium with respect to such Mortgage Loans may be deductible in accordance 
with a reasonable method regularly employed by the holder thereof. The 
allocation of such premium pro rata among principal payments should be 
considered a reasonable method; however, the Service may argue that such 
premium should be allocated in a different manner, such as allocating such 
premium entirely to the final payment of principal. 

 Limitations on Offset or Exemption of REMIC Income 

   A portion or all of the REMIC taxable income includible in determining the 
federal income tax liability of a Residual Certificateholder will be subject 
to special treatment. That portion, referred to as the "excess inclusion", is 
equal to the excess of REMIC taxable income for the calendar quarter 
allocable to a Residual Certificate over the daily accruals for such 
quarterly period of (i) 120% of the long-term applicable Federal rate that 
would have applied to the Residual Certificate (if it were a debt instrument) 
on the Startup Day under Code Section 1274(d), multiplied by (ii) the 
adjusted issue price of such Residual Certificate at the beginning of such 
quarterly period. For this purpose, the adjusted issue price of a Residual 
Certificate at the beginning of a quarter is the issue price of the Residual 
Certificate, plus the amount of such daily accruals of REMIC income described 
in this paragraph for all prior quarters, decreased by any distributions made 
with respect to such Residual Certificate prior to the beginning of such 
quarterly period. Accordingly, the portion of the REMIC Pool's taxable income 
that will be treated as excess inclusions will be a larger portion of such 
income as the adjusted issue price of the Residual Certificates diminishes. 

   The portion of a Residual Certificateholder's REMIC taxable income 
consisting of the excess inclusions generally may not be offset by other 
deductions, including net operating loss carryforwards, on 
    

                                       77
<PAGE>
   
such Residual Certificateholder's return. However, net operating loss 
carryovers are determined without regard to excess inclusion income. Further, 
if the Residual Certificateholder is an organization subject to the tax on 
unrelated business income imposed by Code Section 511, the Residual 
Certificateholder's excess inclusions will be treated as unrelated business 
taxable income of such Residual Certificateholder for purposes of Code 
Section 511. In addition, REMIC taxable income is subject to 30% withholding 
tax with respect to certain persons who are not U.S. Persons (as defined 
below under "Tax-Related Restrictions on Transfer of Residual 
Certificates--Foreign Investors"), and the portion thereof attributable to 
excess inclusions is not eligible for any reduction in the rate of 
withholding tax (by treaty or otherwise). See "Taxation of Certain Foreign 
Investors--Residual Certificates" below. Finally, if a real estate investment 
trust or a regulated investment company owns a Residual Certificate, a 
portion (allocated under Treasury regulations yet to be issued) of dividends 
paid by the real estate investment trust or a regulated investment company 
could not be offset by net operating losses of its shareholders, would 
constitute unrelated business taxable income for tax-exempt shareholders, and 
would be ineligible for reduction of withholding to certain persons who are 
not U.S. Persons. The SBJPA of 1996 has eliminated the special rule 
permitting Section 593 institutions ("thrift institutions") to use net 
operating losses and other allowable deductions to offset their excess 
inclusion income from Residual Certificates that have "significant value" 
within the meaning of the REMIC Regulations, effective for taxable years 
beginning after December 31, 1995, except with respect to Residual 
Certificates continuously held by thrift institutions since November 1, 1995. 

   In addition, the SBJPA of 1996 provides three rules for determining the 
effect of excess inclusions on the alternative minimum taxable income of a 
Residual Certificateholder. First, alternative minimum taxable income for a 
Residual Certificateholder is determined without regard to the special rule, 
discussed above, that taxable income cannot be less than excess inclusions. 
Second, a Residual Certificateholder's alternative minimum taxable income for 
a taxable year cannot be less than the excess inclusions for the year. Third, 
the amount of any alternative minimum tax net operating loss deduction must 
be computed without regard to any excess inclusions. These rules are 
effective for taxable years beginning after December 31, 1996, unless a 
Residual Certificateholder elects to have such rules apply only to taxable 
years beginning after August 20, 1996. 

 Tax-Related Restrictions on Transfer of Residual Certificates 

   Disqualified Organizations. If any legal or beneficial interest in a 
Residual Certificate is transferred to a Disqualified Organization (as 
defined below), a tax would be imposed in an amount equal to the product of 
(i) the present value of the total anticipated excess inclusions with respect 
to such Residual Certificate for periods after the transfer and (ii) the 
highest marginal federal income tax rate applicable to corporations. The 
REMIC Regulations provide that the anticipated excess inclusions are based on 
actual prepayment experience to the date of the transfer and projected 
payments based on the Prepayment Assumption. The present value rate equals 
the applicable Federal rate under Code Section 1274(d) as of the date of the 
transfer for a term ending with the last calendar quarter in which excess 
inclusions are expected to accrue. Such a tax generally would be imposed on 
the transferor of the Residual Certificate, except that where such transfer 
is through an agent (including a broker, nominee or other middleman) for a 
Disqualified Organization, the tax would instead be imposed on such agent. 
However, a transferor of a Residual Certificate would in no event be liable 
for such tax with respect to a transfer if the transferee furnishes to the 
transferor an affidavit that the transferee is not a Disqualified 
Organization and, as of the time of the transfer, the transferor does not 
have actual knowledge that such affidavit is false. The tax also may be 
waived by the Treasury Department if the Disqualified Organization promptly 
disposes of the residual interest and the transferor pays income tax at the 
highest corporate rate on the excess inclusions for the period the Residual 
Certificate is actually held by the Disqualified Organization. 

   In addition, if a "Pass-Through Entity" (as defined below) has excess 
inclusion income with respect to a Residual Certificate during a taxable year 
and a Disqualified Organization is the record holder of an equity interest in 
such entity, then a tax is imposed on such entity equal to the product of (i) 
the amount of excess inclusions on the Residual Certificate that are 
allocable to the interest in the Pass-Through Entity during the period such 
interest is held by such Disqualified Organization, and (ii) the highest 
    

                                       78
<PAGE>
   
marginal federal corporate income tax rate. Such tax would be deductible from 
the ordinary gross income of the Pass-Through Entity for the taxable year. 
The Pass-Through Entity would not be liable for such tax if it has received 
an affidavit from such record holder that it is not a Disqualified 
Organization or stating such holder's taxpayer identification number and, 
during the period such person is the record holder of the Residual 
Certificate, the Pass-Through Entity does not have actual knowledge that such 
affidavit is false. 

   For taxable years beginning on or after January 1, 1998, if an "electing 
large partnership" holds a Residual Certificate, all interests in the 
electing large partnership are treated as held by Disqualified Organizations 
for purposes of the tax imposed upon a Pass-Through Entity by section 860E(c) 
of the Code. An exception to this tax, otherwise available to a Pass-Through 
Entity that is furnished certain affidavits by record holders of interests in 
the entity and that does not know such affidavits are false, is not available 
to an electing large partnership. 

   For these purposes, (i) "Disqualified Organization" means the United 
States, any state or political subdivision thereof, any foreign government, 
any international organization, any agency or instrumentality of any of the 
foregoing (provided, that such term does not include an instrumentality if 
all of its activities are subject to tax and a majority of its board of 
directors is not selected by any such governmental entity), any cooperative 
organization furnishing electric energy or providing telephone service to 
persons in rural areas as described in Code Section 1381(a)(2)(C), and any 
organization (other than a farmers' cooperative described in Code Section 
521) that is exempt from taxation under the Code unless such organization is 
subject to the tax on unrelated business income imposed by Code Section 511, 
(ii) "Pass-Through Entity" means any regulated investment company, real 
estate investment trust, common trust fund, partnership, trust or estate and 
certain corporations operating on a cooperative basis. Except as may be 
provided in Treasury regulations, any person holding an interest in a 
Pass-Through Entity as a nominee for another will, with respect to such 
interest, be treated as a Pass-Through Entity, and (iii) an "electing large 
partnership" means any partnership having more than 100 members during the 
preceding tax year (other than certain service partnerships and commodity 
pools), which elect to apply simplified reporting provisions under the Code. 

   The Pooling Agreement with respect to a series of Certificates will 
provide that no legal or beneficial interest in a Residual Certificate may be 
transferred unless (i) the proposed transferee provides to the transferor and 
the Trustee an affidavit providing its taxpayer identification number and 
stating that such transferee is the beneficial owner of the Residual 
Certificate, is not a Disqualified Organization and is not purchasing such 
Residual Certificates on behalf of a Disqualified Organization (i.e., as a 
broker, nominee or middleman thereof), and (ii) the transferor provides a 
statement in writing to the Depositor and the Trustee that it has no actual 
knowledge that such affidavit is false. Moreover, the Pooling Agreement will 
provide that any attempted or purported transfer in violation of these 
transfer restrictions will be null and void and will vest no rights in any 
purported transferee. Each Residual Certificate with respect to a series will 
bear a legend referring to such restrictions on transfer, and each Residual 
Certificateholder will be deemed to have agreed, as a condition of ownership 
thereof, to any amendments to the related Pooling Agreement required under 
the Code or applicable Treasury regulations to effectuate the foregoing 
restrictions. Information necessary to compute an applicable excise tax must 
be furnished to the Service and to the requesting party within 60 days of the 
request, and the Depositor or the Trustee may charge a fee for computing and 
providing such information. 

   Noneconomic Residual Interests. The REMIC Regulations would disregard 
certain transfers of Residual Certificates, in which case the transferor 
would continue to be treated as the owner of the Residual Certificates and 
thus would continue to be subject to tax on its allocable portion of the net 
income of the REMIC Pool. Under the REMIC Regulations, a transfer of a 
"noneconomic residual interest" (as defined below) to a Residual 
Certificateholder (other than a Residual Certificateholder who is not a U.S. 
Person, as defined below under "Foreign Investors") is disregarded for all 
federal income tax purposes if a significant purpose of the transferor is to 
impede the assessment or collection of tax. A residual interest in a REMIC 
(including a residual interest with a positive value at issuance) is a 
"noneconomic residual interest" unless, at the time of the transfer, (i) the 
present value of the expected future distributions on the residual interest 
at least equals the product of the present value of the 
    

                                       79
<PAGE>
   
anticipated excess inclusions and the highest corporate income tax rate in 
effect for the year in which the transfer occurs, and (ii) the transferor 
reasonably expects that the transferee will receive distributions from the 
REMIC at or after the time at which taxes accrue on the anticipated excess 
inclusions in an amount sufficient to satisfy the accrued taxes. The 
anticipated excess inclusions and the present value rate are determined in 
the same manner as set forth above under "Disqualified Organizations". The 
REMIC Regulations explain that a significant purpose to impede the assessment 
or collection of tax exists if the transferor, at the time of the transfer, 
either knew or should have known that the transferee would be unwilling or 
unable to pay taxes due on its share of the taxable income of the REMIC. A 
safe harbor is provided if (i) the transferor conducted, at the time of the 
transfer, a reasonable investigation of the financial condition of the 
transferee and found that the transferee historically had paid its debts as 
they came due and found no significant evidence to indicate that the 
transferee would not continue to pay its debts as they came due in the 
future, and (ii) the transferee represents to the transferor that it 
understands that, as the holder of the noneconomic residual interest, the 
transferee may incur tax liabilities in excess of cash flows generated by the 
interest and that the transferee intends to pay taxes associated with holding 
the residual interest as they become due. The Pooling Agreement with respect 
to each series of Certificates will require the transferee of a Residual 
Certificate to certify to the matters in the preceding sentence as part of 
the affidavit described above under the heading "Disqualified Organizations". 
The transferor must have no actual knowledge or reason to know that such 
statements are false. 

   Foreign Investors. The REMIC Regulations provide that the transfer of a 
Residual Certificate that has "tax avoidance potential" to a "foreign person" 
will be disregarded for all federal tax purposes. This rule appears intended 
to apply to a transferee who is not a "U.S. Person" (as defined below), 
unless such transferee's income is effectively connected with the conduct of 
a trade or business within the United States. A Residual Certificate is 
deemed to have tax avoidance potential unless, at the time of the transfer, 
(i) the future value of expected distributions equals at least 30% of the 
anticipated excess inclusions after the transfer, and (ii) the transferor 
reasonably expects that the transferee will receive sufficient distributions 
from the REMIC Pool at or after the time at which the excess inclusions 
accrue and prior to the end of the next succeeding taxable year for the 
accumulated withholding tax liability to be paid. If the non-U.S. Person 
transfers the Residual Certificate back to a U.S. Person, the transfer will 
be disregarded and the foreign transferor will continue to be treated as the 
owner unless arrangements are made so that the transfer does not have the 
effect of allowing the transferor to avoid tax on accrued excess inclusions. 

   The Prospectus Supplement relating to a series of Certificates may provide 
that a Residual Certificate may not be purchased by or transferred to any 
person that is not a U.S. Person or may describe the circumstances and 
restrictions pursuant to which such a transfer may be made. The term "U.S. 
Person" means a citizen or resident of the United States, a corporation, 
partnership (except to the extent provided in applicable Treasury 
regulations) or other entity created or organized in or under the laws of the 
United States or any political subdivision thereof, an estate that is subject 
to United States federal income tax regardless of the source of its income or 
a trust if a court within the United States is able to exercise primary 
supervision over the administration of such trust, and one or more United 
States fiduciaries have the authority to control all substantial decisions of 
such trust (or, to the extent provided in applicable Treasury regulations, 
certain trusts in existence on August 20, 1996 which are eligible to elect to 
be treated as U.S. Persons). 

 Sale or Exchange of a Residual Certificate 

   Upon the sale or exchange of a Residual Certificate, the Residual 
Certificateholder will recognize gain or loss equal to the excess, if any, of 
the amount realized over the adjusted basis (as described above under 
"Taxation of Residual Certificates--Basis and Losses") of such Residual 
Certificateholder in such Residual Certificate at the time of the sale or 
exchange. In addition to reporting the taxable income of the REMIC Pool, a 
Residual Certificateholder will have taxable income to the extent that any 
cash distribution to it from the REMIC Pool exceeds such adjusted basis on 
that Distribution Date. Such income will be treated as gain from the sale or 
exchange of the Residual Certificate. It is possible that the termination of 
the REMIC Pool may be treated as a sale or exchange of a Residual 
Certificateholder's Residual Certificate, in which case, if the Residual 
Certificateholder has an adjusted basis in such Residual 
    

                                       80
<PAGE>
   
Certificateholder's Residual Certificate remaining when its interest in the 
REMIC Pool terminates, and if such Residual Certificateholder holds such 
Residual Certificate as a capital asset under Code Section 1221, then such 
Residual Certificateholder will recognize a capital loss at that time in the 
amount of such remaining adjusted basis. 

   Any gain on the sale of a Residual Certificate will be treated as ordinary 
income (i) if a Residual Certificate is held as part of a "conversion 
transaction" as defined in Code Section 1258(c), up to the amount of interest 
that would have accrued on the Residual Certificateholder's net investment in 
the conversion transaction at 120% of the appropriate applicable Federal rate 
in effect at the time the taxpayer entered into the transaction minus any 
amount previously treated as ordinary income with respect to any prior 
disposition of property that was held as a part of such transaction or (ii) 
in the case of a non-corporate taxpayer, to the extent such taxpayer has made 
an election under Code Section 163(d)(4) to have net capital gains taxed as 
investment income at ordinary income rates. In addition, gain or loss 
recognized from the sale of a Residual Certificate by certain banks or thrift 
institutions will be treated as ordinary income or loss pursuant to Code 
Section 582(c). 

   The Conference Committee Report to the 1986 Act provides that, except as 
provided in Treasury regulations yet to be issued, the wash sale rules of 
Code Section 1091 will apply to dispositions of Residual Certificates where 
the seller of the Residual Certificate, during the period beginning six 
months before the sale or disposition of the Residual Certificate and ending 
six months after such sale or disposition, acquires (or enters into any other 
transaction that results in the application of Section 1091) any residual 
interest in any REMIC or any interest in a "taxable mortgage pool" (such as a 
non-REMIC owner trust) that is economically comparable to a Residual 
Certificate. 

 Mark to Market Regulations 

   The Service has issued regulations (the "Mark to Market Regulations") 
under Code Section 475 relating to the requirement that a securities dealer 
mark to market securities held for sale to customers. This mark-to-market 
requirement applies to all securities of a dealer, except to the extent that 
the dealer has specifically identified a security as held for investment. The 
Mark to Market Regulations provide that, for purposes of this mark-to-market 
requirement, a Residual Certificate is not treated as a security and thus may 
not be marked to market. The Mark to Market Regulations apply to all Residual 
Certificates acquired on or after January 4, 1995. 

TAXES THAT MAY BE IMPOSED ON THE REMIC POOL 

 Prohibited Transactions 

   Income from certain transactions by the REMIC Pool, called prohibited 
transactions, will not be part of the calculation of income or loss 
includible in the federal income tax returns of Residual Certificateholders, 
but rather will be taxed directly to the REMIC Pool at a 100% rate. 
Prohibited transactions generally include (i) the disposition of a qualified 
mortgage other than for (a) substitution within two years of the Startup Day 
for a defective (including a defaulted) obligation (or repurchase in lieu of 
substitution of a defective (including a defaulted) obligation at any time) 
or for any qualified mortgage within three months of the Startup Day, (b) 
foreclosure, default or imminent default of a qualified mortgage, (c) 
bankruptcy or insolvency of the REMIC Pool or (d) a qualified (complete) 
liquidation, (ii) the receipt of income from assets that are not the type of 
mortgages or investments that the REMIC Pool is permitted to hold, (iii) the 
receipt of compensation for services or (iv) the receipt of gain from 
disposition of cash flow investments other than pursuant to a qualified 
liquidation. Notwithstanding (i) and (iv), it is not a prohibited transaction 
to sell REMIC Pool property to prevent a default on Regular Certificates as a 
result of a default on qualified mortgages or to facilitate a clean-up call 
(generally, an optional termination to save administrative costs when no more 
than a small percentage of the Certificates is outstanding). The REMIC 
Regulations indicate that the modification of a Mortgage Loan generally will 
not be treated as a disposition if it is occasioned by a default or 
reasonably foreseeable default, an assumption of the Mortgage Loan, the 
waiver of a due-on-sale or due-on-encumbrance clause or the conversion of an 
interest rate by a mortgagor pursuant to the terms of a convertible 
adjustable rate Mortgage Loan. 
    

                                       81
<PAGE>
   
 Contributions to the REMIC Pool After the Startup Day 

   In general, the REMIC Pool will be subject to a tax at a 100% rate on the 
value of any property contributed to the REMIC Pool after the Startup Day. 
Exceptions are provided for cash contributions to the REMIC Pool (i) during 
the three months following the Startup Day, (ii) made to a qualified reserve 
fund by a Residual Certificateholder, (iii) in the nature of a guarantee, 
(iv) made to facilitate a qualified liquidation or clean-up call and (v) as 
otherwise permitted in Treasury regulations yet to be issued. 

 Net Income from Foreclosure Property 

   The REMIC Pool will be subject to federal income tax at the highest 
corporate rate on "net income from foreclosure property", determined by 
reference to the rules applicable to real estate investment trusts. 
Generally, property acquired by deed in lieu of foreclosure would be treated 
as "foreclosure property" for a period ending with the third calendar year 
following the year of acquisition of such property, with a possible 
extension. Net income from foreclosure property generally means gain from the 
sale of a foreclosure property that is inventory property and gross income 
from foreclosure property other than qualifying rents and other qualifying 
income for a real estate investment trust. 

   It is not anticipated that the REMIC Pool will receive income or 
contributions subject to tax under the preceding three paragraphs, except as 
described in the applicable Prospectus Supplement with respect to net income 
from foreclosure property on a commercial or multifamily residential property 
that secured a Mortgage Loan. In addition, unless otherwise disclosed in the 
applicable Prospectus Supplement, it is not anticipated that any material 
state income or franchise tax will be imposed on a REMIC Pool. 

LIQUIDATION OF THE REMIC POOL 

   If a REMIC Pool adopts a plan of complete liquidation, within the meaning 
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in 
the REMIC Pool's final tax return a date on which such adoption is deemed to 
occur, and sells all of its assets (other than cash) within a 90-day period 
beginning on the date of the adoption of the plan of liquidation, the REMIC 
Pool will not be subject to the prohibited transaction rules on the sale of 
its assets, provided that the REMIC Pool credits or distributes in 
liquidation all of the sale proceeds plus its cash (other than amounts 
retained to meet claims) to holders of Regular Certificates and Residual 
Certificateholders within the 90-day period. 

ADMINISTRATIVE MATTERS 

   The REMIC Pool will be required to maintain its books on a calendar year 
basis and to file federal income tax returns for federal income tax purposes 
in a manner similar to a partnership. The form for such income tax return is 
Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax Return. 
The Trustee will be required to sign the REMIC Pool's returns. Treasury 
regulations provide that, except where there is a single Residual 
Certificateholder for an entire taxable year, the REMIC Pool will be subject 
to the procedural and administrative rules of the Code applicable to 
partnerships, including the determination by the Service of any adjustments 
to, among other things, items of REMIC income, gain, loss, deduction or 
credit in a unified administrative proceeding. The Residual Certificateholder 
owning the largest percentage interest in the Residual Certificates will be 
obligated to act as "tax matters person", as defined in applicable Treasury 
regulations, with respect to the REMIC Pool. Each Residual Certificateholder 
will be deemed, by acceptance of such Residual Certificates, to have agreed 
(i) to the appointment of the tax matters person as provided in the preceding 
sentence and (ii) to the irrevocable designation of the Master Servicer as 
agent for performing the functions of the tax matters person. 

LIMITATIONS ON DEDUCTION OF CERTAIN EXPENSES 

   An investor who is an individual, estate or trust will be subject to 
limitation with respect to certain itemized deductions described in Code 
Section 67, to the extent that such itemized deductions, in the aggregate, do 
not exceed 2% of the investor's adjusted gross income. In addition, Code 
Section 68 provides that itemized deductions otherwise allowable for a 
taxable year of an individual taxpayer will be reduced by the lesser of (i) 
3% of the excess, if any, of adjusted gross income over $100,000 ($50,000 in 
    

                                       82
<PAGE>
   
the case of a married individual filing a separate return) (subject to 
adjustments for inflation) or (ii) 80% of the amount of itemized deductions 
otherwise allowable for such year. In the case of a REMIC Pool, such 
deductions may include deductions under Code Section 212 for the servicing 
fee and all administrative and other expenses relating to the REMIC Pool, or 
any similar expenses allocated to the REMIC Pool with respect to a regular 
interest it holds in another REMIC. Such investors who hold REMIC 
Certificates either directly or indirectly through certain pass-through 
entities may have their pro rata share of such expenses allocated to them as 
additional gross income, but may be subject to such limitation on deductions. 
In addition, such expenses are not deductible at all for purposes of 
computing the alternative minimum tax, and may cause such investors to be 
subject to significant additional tax liability. Temporary Treasury 
regulations provide that the additional gross income and corresponding amount 
of expenses generally are to be allocated entirely to the holders of Residual 
Certificates in the case of a REMIC Pool that would not qualify as a fixed 
investment trust in the absence of a REMIC election. However, such additional 
gross income and limitation on deductions will apply to the allocable portion 
of such expenses to holders of Regular Certificates, as well as holders of 
Residual Certificates, where such Regular Certificates are issued in a manner 
that is similar to pass-through certificates in a fixed investment trust. In 
general, such allocable portion will be determined based on the ratio that a 
REMIC Certificateholder's income, determined on a daily basis, bears to the 
income of all holders of Regular Certificates and Residual Certificates with 
respect to a REMIC Pool. As a result, individuals, estates or trusts holding 
REMIC Certificates (either directly or indirectly through a grantor trust, 
partnership, S corporation, REMIC, or certain other pass-through entities 
described in the foregoing temporary Treasury regulations) may have taxable 
income in excess of the interest income at the pass-through rate on Regular 
Certificates that are issued in a single Class or otherwise consistently with 
fixed investment trust status or in excess of cash distributions for the 
related period on Residual Certificates. Unless otherwise indicated in the 
applicable Prospectus Supplement, all such expenses will be allocable to the 
Residual Certificates. 


    
   
TAXATION OF CERTAIN FOREIGN INVESTORS 

 Regular Certificates 

   Interest, including original issue discount, distributable to Regular 
Certificateholders who are non-resident aliens, foreign corporations, or 
other Non-U.S. Persons (as defined below), will be considered "portfolio 
interest" and, therefore, generally will not be subject to 30% United States 
withholding tax, provided that such Non-U.S. Person (i) is not a "10-percent 
shareholder" within the meaning of Code Section 871(h)(3)(B) or a controlled 
foreign corporation described in Code Section 881(c)(3)(C) and (ii) provides 
the Trustee, or the person who would otherwise be required to withhold tax 
from such distributions under Code Section 1441 or 1442, with an appropriate 
statement, signed under penalties of perjury, identifying the beneficial 
owner and stating, among other things, that the beneficial owner of the 
Regular Certificate is a Non-U.S. Person. If such statement, or any other 
required statement, is not provided, 30% withholding will apply unless 
reduced or eliminated pursuant to an applicable tax treaty or unless the 
interest on the Regular Certificate is effectively connected with the conduct 
of a trade or business within the United States by such Non-U.S. Person. In 
the latter case, such Non-U.S. Person will be subject to United States 
federal income tax at regular rates. Prepayment Premiums distributable to 
Regular Certificateholders who are Non-U.S. Persons may be subject to 30% 
United States withholding tax. Investors who are Non-U.S. Persons should 
consult their own tax advisors regarding the specific tax consequences to 
them of owning a Regular Certificate. The term "Non-U.S. Person" means any 
person who is not a U.S. Person. 

   The IRS recently issued final regulations (the "New Regulations") which 
would provide alternative methods of satisfying the beneficial ownership 
certification requirement described above. The New Regulations are effective 
January 1, 1999, although valid withholding certificates that are held on 
December 31, 1998, remain valid until the earlier of December 31, 1999 or the 
due date of expiration of the certificate under the rules as currently in 
effect. The New Regulations would require, in the case of Regular 
Certificates held by a foreign partnership, that (x) the certification 
described above be provided by the partners rather than by the foreign 
partnership and (y) the partnership provide certain information, including a 
United States taxpayer identification number. A look-through rule would apply 
in the case of 
    

                                       83
<PAGE>
   
tiered partnerships. Non-U.S. Persons should consult their own tax advisors 
concerning the application of the certification requirements in the New 
Regulations. 

 Residual Certificates 

   The Conference Committee Report to the 1986 Act indicates that amounts 
paid to Residual Certificateholders who are Non-U.S. Persons are treated as 
interest for purposes of the 30% (or lower treaty rate) United States 
withholding tax. Treasury regulations provide that amounts distributed to 
Residual Certificateholders may qualify as "portfolio interest", subject to 
the conditions described in "Regular Certificates" above, but only to the 
extent that (i) the Mortgage Loans (including mortgage loans underlying MBS) 
were issued after July 18, 1984 and (ii) the Trust Fund or segregated pool of 
assets therein (as to which a separate REMIC election will be made), to which 
the Residual Certificate relates, consists of obligations issued in 
"registered form" within the meaning of Code Section 163(f)(1). Generally, 
whole mortgage loans will not be, but MBS and regular interests in another 
REMIC Pool will be, considered obligations issued in registered form. 
Furthermore, a Residual Certificateholder will not be entitled to any 
exemption from the 30% withholding tax (or lower treaty rate) to the extent 
of that portion of REMIC taxable income that constitutes an "excess 
inclusion". See "Taxation of Residual Certificates--Limitations on Offset or 
Exemption of REMIC Income". If the amounts paid to Residual 
Certificateholders who are Non-U.S. Persons are effectively connected with 
the conduct of a trade or business within the United States by such Non-U.S. 
Persons, 30% (or lower treaty rate) withholding will not apply. Instead, the 
amounts paid to such Non-U.S. Persons will be subject to United States 
federal income tax at regular rates. If 30% (or lower treaty rate) 
withholding is applicable, such amounts generally will be taken into account 
for purposes of withholding only when paid or otherwise distributed (or when 
the Residual Certificate is disposed of) under rules similar to withholding 
upon disposition of debt instruments that have original issue discount. See 
"Tax-Related Restrictions on Transfer of Residual Certificates--Foreign 
Investors" above concerning the disregard of certain transfers having "tax 
avoidance potential". Investors who are Non-U.S. Persons should consult their 
own tax advisors regarding the specific tax consequences to them of owning 
Residual Certificates. 

BACKUP WITHHOLDING 

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

REPORTING REQUIREMENTS 

   Reports of accrued interest, original issue discount and information 
necessary to compute the accrual of any market discount on the Regular 
Certificates will be made annually to the Service and to individuals, 
estates, non-exempt and non-charitable trusts, and partnerships who are 
either holders of record of Regular Certificates or beneficial owners who own 
Regular Certificates through a broker or middleman as nominee. All brokers, 
nominees and all other non-exempt holders of record of Regular Certificates 
(including corporations, non-calendar year taxpayers, securities or 
commodities dealers, real estate investment trusts, investment companies, 
common trust funds, thrift institutions and charitable trusts) may request 
such information for any calendar quarter by telephone or in writing by 
contacting the person designated in Service Publication 938 with respect to a 
particular series of Regular Certificates. Holders through nominees must 
request such information from the nominee. 
    

                                       84
<PAGE>
   
   The Service's Form 1066 has an accompanying Schedule Q, Quarterly Notice 
to Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation. 
Treasury regulations require that Schedule Q be furnished by the REMIC Pool 
to each Residual Certificateholder by the end of the month following the 
close of each calendar quarter (41 days after the end of a quarter under 
proposed Treasury regulations) in which the REMIC Pool is in existence. 


    
   
   Treasury regulations require that, in addition to the foregoing 
requirements, information must be furnished quarterly to Residual 
Certificateholders, furnished annually, if applicable, to holders of Regular 
Certificates, and filed annually with the Service concerning Code Section 67 
expenses (see "Limitations on Deduction of Certain Expenses" above) allocable 
to such holders. Furthermore, under such regulations, information must be 
furnished quarterly to Residual Certificateholders, furnished annually to 
holders of Regular Certificates, and filed annually with the Service 
concerning the percentage of the REMIC Pool's assets meeting the qualified 
asset tests described above under "Status of REMIC Certificates". 

             FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES AS 
                      TO WHICH NO REMIC ELECTION IS MADE 

STANDARD CERTIFICATES 

 General 

   In the event that no election is made to treat a Trust Fund (or a 
segregated pool of assets therein) with respect to a series of Certificates 
that are not designated as "Stripped Certificates", as described below, as a 
REMIC (Certificates of such a series hereinafter referred to as "Standard 
Certificates"), the Trust Fund will be classified as a grantor trust under 
subpart E, Part 1 of subchapter J of the Code and not as an association 
taxable as a corporation or a "taxable mortgage pool" within the meaning of 
Code Section 7701(i). Where there is no fixed retained yield with respect to 
the Mortgage Loans underlying the Standard Certificates, the holder of each 
such Standard Certificate (a "Standard Certificateholder") in such series 
will be treated as the owner of a pro rata undivided interest in the ordinary 
income and corpus portions of the Trust Fund represented by its Standard 
Certificate and will be considered the beneficial owner of a pro rata 
undivided interest in each of the Mortgage Loans, subject to the discussion 
below under "Recharacterization of Servicing Fees". Accordingly, the holder 
of a Standard Certificate of a particular series will be required to report 
on its federal income tax return its pro rata share of the entire income from 
the Mortgage Loans represented by its Standard Certificate, including 
interest at the coupon rate on such Mortgage Loans, original issue discount 
(if any), prepayment fees, assumption fees, and late payment charges received 
by the Master Servicer, in accordance with such Standard Certificateholder's 
method of accounting. A Standard Certificateholder generally will be able to 
deduct its share of the servicing fee and all administrative and other 
expenses of the Trust Fund in accordance with its method of accounting, 
provided that such amounts are reasonable compensation for services rendered 
to that Trust Fund. However, investors who are individuals, estates or trusts 
who own Standard Certificates, either directly or indirectly through certain 
pass-through entities, will be subject to limitation with respect to certain 
itemized deductions described in Code Section 67, including deductions under 
Code Section 212 for the servicing fee and all such administrative and other 
expenses of the Trust Fund, to the extent that such deductions, in the 
aggregate, do not exceed two percent of an investor's adjusted gross income. 
In addition, Code Section 68 provides that itemized deductions otherwise 
allowable for a taxable year of an individual taxpayer will be reduced by the 
lesser of (i) 3% of the excess, if any, of adjusted gross income over 
$100,000 ($50,000 in the case of a married individual filing a separate 
return) (subject to adjustments for inflation), or (ii) 80% of the amount of 
itemized deductions otherwise allowable for such year. As a result, such 
investors holding Standard Certificates, directly or indirectly through a 
pass-through entity, may have aggregate taxable income in excess of the 
aggregate amount of cash received on such Standard Certificates with respect 
to interest at the pass-through rate on such Standard Certificates. In 
addition, such expenses are not deductible at all for purposes of computing 
the alternative minimum tax, and may cause such investors to be subject to 
significant additional tax liability. Moreover, where there is fixed retained 
yield with respect to the Mortgage Loans underlying a series of Standard 
Certificates or where 
    

                                       85

<PAGE>
   
the servicing fee is in excess of reasonable servicing compensation, the 
transaction will be subject to the application of the "stripped bond" and 
"stripped coupon" rules of the Code, as described below under "Stripped 
Certificates" and "Recharacterization of Servicing Fees", respectively. 

 Tax Status 

   Standard Certificates will have the following status for federal income 
tax purposes: 

   1. A Standard Certificate owned by a "domestic building and loan 
association" within the meaning of Code Section 7701(a)(19) will be 
considered to represent "loans . . . secured by an interest in real property 
which is . . . residential real property" within the meaning of Code Section 
7701(a)(19)(C)(v), provided that the real property securing the Mortgage 
Loans represented by that Standard Certificate is of the type described in 
such section of the Code. 

   2. A Standard Certificate owned by a real estate investment trust will be 
considered to represent "real estate assets" within the meaning of Code 
Section 856(c)(5)(A) to the extent that the assets of the related Trust Fund 
consist of qualified assets, and interest income on such assets will be 
considered "interest on obligations secured by mortgages on real property" to 
such extent within the meaning of Code Section 856(c)(3)(B). 

   3. A Standard Certificate owned by a REMIC will be considered to represent 
an "obligation . . . which is principally secured by an interest in real 
property" within the meaning of Code Section 860G(a)(3)(A) to the extent that 
the assets of the related Trust Fund consist of "qualified mortgages" within 
the meaning of Code Section 860G(a)(3). 

 Premium and Discount 

   Standard Certificateholders are advised to consult with their tax advisors 
as to the federal income tax treatment of premium and discount arising either 
upon initial acquisition of Standard Certificates or thereafter. 

   Premium. The treatment of premium incurred upon the purchase of a Standard 
Certificate will be determined generally as described above under "Certain 
Federal Income Tax Consequences for REMIC Certificates--Taxation of Residual 
Certificates--Treatment of Certain Items of REMIC Income and 
Expense--Premium". 

   Original Issue Discount. The original issue discount rules will be 
applicable to a Standard Certificateholder's interest in those Mortgage Loans 
as to which the conditions for the application of those sections are met. 
Rules regarding periodic inclusion of original issue discount income are 
applicable to mortgages of corporations originated after May 27, 1969, 
mortgages of noncorporate mortgagors (other than individuals) originated 
after July 1, 1982, and mortgages of individuals originated after March 2, 
1984. Under the OID Regulations, such original issue discount could arise by 
the charging of points by the originator of the mortgages in an amount 
greater than a statutory de minimis exception, including a payment of points 
currently deductible by the borrower under applicable Code provisions or, 
under certain circumstances, by the presence of "teaser rates" on the 
Mortgage Loans. 

   Original issue discount must generally be reported as ordinary gross 
income as it accrues under a constant interest method that takes into account 
the compounding of interest, in advance of the cash attributable to such 
income. Unless indicated otherwise in the applicable Prospectus Supplement, 
no prepayment assumption will be assumed for purposes of such accrual. 
However, Code Section 1272 provides for a reduction in the amount of original 
issue discount includible in the income of a holder of an obligation that 
acquires the obligation after its initial issuance at a price greater than 
the sum of the original issue price and the previously accrued original issue 
discount, less prior payments of principal. Accordingly, if such Mortgage 
Loans acquired by a Standard Certificateholder are purchased at a price equal 
to the then unpaid principal amount of such Mortgage Loans, no original issue 
discount attributable to the difference between the issue price and the 
original principal amount of such Mortgage Loans (i.e., points) will be 
includible by such holder. 
    

                                       86
<PAGE>
   
   Market Discount. Standard Certificateholders also will be subject to the 
market discount rules to the extent that the conditions for application of 
those sections are met. Market discount on the Mortgage Loans will be 
determined and will be reported as ordinary income generally in the manner 
described above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates--Market Discount", except that 
the ratable accrual methods described therein will not apply and it is 
unclear whether a Prepayment Assumption would apply. Rather, the holder will 
accrue market discount pro rata over the life of the Mortgage Loans, unless 
the constant yield method is elected. Unless indicated otherwise in the 
applicable Prospectus Supplement, no prepayment assumption will be assumed 
for purposes of such accrual. 

 Recharacterization of Servicing Fees 

   If the servicing fee paid to the Master Servicer were deemed to exceed 
reasonable servicing compensation, the amount of such excess would represent 
neither income nor a deduction to Certificateholders. In this regard, there 
are no authoritative guidelines for federal income tax purposes as to either 
the maximum amount of servicing compensation that may be considered 
reasonable in the context of this or similar transactions or whether, in the 
case of the Standard Certificate, the reasonableness of servicing 
compensation should be determined on a weighted average or loan-by-loan 
basis. If a loan-by-loan basis is appropriate, the likelihood that such 
amount would exceed reasonable servicing compensation as to some of the 
Mortgage Loans would be increased. Service guidance indicates that a 
servicing fee in excess of reasonable compensation ("excess servicing") will 
cause the Mortgage Loans to be treated under the "stripped bond" rules. Such 
guidance provides safe harbors for servicing deemed to be reasonable and 
requires taxpayers to demonstrate that the value of servicing fees in excess 
of such amounts is not greater than the value of the services provided. 

   Accordingly, if the Service's approach is upheld, a servicer who receives 
a servicing fee in excess of such amounts would be viewed as retaining an 
ownership interest in a portion of the interest payments on the Mortgage 
Loans. Under the rules of Code Section 1286, the separation of ownership of 
the right to receive some or all of the interest payments on an obligation 
from the right to receive some or all of the principal payments on the 
obligation would result in treatment of such Mortgage Loans as "stripped 
coupons" and "stripped bonds". Subject to the de minimis rule discussed below 
under "--Stripped Certificates", each stripped bond or stripped coupon could 
be considered for this purpose as a non-interest bearing obligation issued on 
the date of issue of the Standard Certificates, and the original issue 
discount rules of the Code would apply to the holder thereof. While Standard 
Certificateholders would still be treated as owners of beneficial interests 
in a grantor trust for federal income tax purposes, the corpus of such trust 
could be viewed as excluding the portion of the Mortgage Loans the ownership 
of which is attributed to the Master Servicer, or as including such portion 
as a second class of equitable interest. Applicable Treasury regulations 
treat such an arrangement as a fixed investment trust, since the multiple 
classes of trust interests should be treated as merely facilitating direct 
investments in the trust assets and the existence of multiple classes of 
ownership interests is incidental to that purpose. In general, such a 
recharacterization should not have any significant effect upon the timing or 
amount of income reported by a Standard Certificateholder, except that the 
income reported by a cash method holder may be slightly accelerated. See 
"Stripped Certificates" below for a further description of the federal income 
tax treatment of stripped bonds and stripped coupons. 

 Sale or Exchange of Standard Certificates 

   Upon sale or exchange of a Standard Certificate, a Standard 
Certificateholder will recognize gain or loss equal to the difference between 
the amount realized on the sale and its aggregate adjusted basis in the 
Mortgage Loans and the other assets represented by the Standard Certificate. 
In general, the aggregate adjusted basis will equal the Standard 
Certificateholder's cost for the Standard Certificate, increased by the 
amount of any income previously reported with respect to the Standard 
Certificate and decreased by the amount of any losses previously reported 
with respect to the Standard Certificate and the amount of any distributions 
received thereon. Except as provided above with respect to market discount on 
any Mortgage Loans, and except for certain financial institutions subject to 
the provisions of 
    

                                       87
<PAGE>
   
Code Section 582(c), any such gain or loss would be capital gain or loss if 
the Standard Certificate was held as a capital asset. However, gain on the 
sale of a Standard Certificate will be treated as ordinary income (i) if a 
Standard Certificate is held as part of a "conversion transaction" as defined 
in Code Section 1258(c), up to the amount of interest that would have accrued 
on the Standard Certificateholder's net investment in the conversion 
transaction at 120% of the appropriate applicable Federal rate in effect at 
the time the taxpayer entered into the transaction minus any amount 
previously treated as ordinary income with respect to any prior disposition 
of property that was held as a part of such transaction or (ii) in the case 
of a non-corporate taxpayer, to the extent such taxpayer has made an election 
under Code Section 163(d)(4) to have net capital gains taxed as investment 
income at ordinary income rates. Capital gains of certain non-corporate 
taxpayers generally are subject to a lower maximum tax rate (28%) than 
ordinary income of such taxpayers (39.6%) for property held for more than one 
year but not more than 18 months, and a still lower maximum rate (20%) for 
property held for more than 18 months. The maximum tax rate for corporations 
is the same with respect to both ordinary income and capital gains. 

STRIPPED CERTIFICATES 

 General 

   Pursuant to Code Section 1286, the separation of ownership of the right to 
receive some or all of the principal payments on an obligation from ownership 
of the right to receive some or all of the interest payments results in the 
creation of "stripped bonds" with respect to principal payments and "stripped 
coupons" with respect to interest payments. For purposes of this discussion, 
Certificates that are subject to those rules will be referred to as "Stripped 
Certificates". Stripped Certificates include "Stripped Interest Certificates" 
and "Stripped Principal Certificates" (as defined in this Prospectus) as to 
which no REMIC election is made. 

   The Certificates will be subject to those rules if (i) the Depositor or 
any of its affiliates retains (for its own account or for purposes of 
resale), in the form of fixed retained yield or otherwise, an ownership 
interest in a portion of the payments on the Mortgage Loans, (ii) the Master 
Servicer is treated as having an ownership interest in the Mortgage Loans to 
the extent it is paid (or retains) servicing compensation in an amount 
greater than reasonable consideration for servicing the Mortgage Loans (see 
"Standard Certificates--Recharacterization of Servicing Fees" above) and 
(iii) Certificates are issued in two or more classes or subclasses 
representing the right to non-pro-rata percentages of the interest and 
principal payments on the Mortgage Loans. 

   In general, a holder of a Stripped Certificate will be considered to own 
"stripped bonds" with respect to its pro rata share of all or a portion of 
the principal payments on each Mortgage Loan and/or "stripped coupons" with 
respect to its pro rata share of all or a portion of the interest payments on 
each Mortgage Loan, including the Stripped Certificate's allocable share of 
the servicing fees paid to the Master Servicer, to the extent that such fees 
represent reasonable compensation for services rendered. See discussion above 
under "Standard Certificates--Recharacterization of Servicing Fees". Although 
not free from doubt, for purposes of reporting to Stripped 
Certificateholders, the servicing fees will be allocated to the Stripped 
Certificates in proportion to the respective entitlements to distributions of 
each class (or subclass) of Stripped Certificates for the related period or 
periods. The holder of a Stripped Certificate generally will be entitled to a 
deduction each year in respect of the servicing fees, as described above 
under "Standard Certificates--General", subject to the limitation described 
therein. 

   Code Section 1286 treats a stripped bond or a stripped coupon as an 
obligation issued at an original issue discount on the date that such 
stripped interest is purchased. Although the treatment of Stripped 
Certificates for federal income tax purposes is not clear in certain respects 
at this time, particularly where such Stripped Certificates are issued with 
respect to a Mortgage Pool containing variable-rate Mortgage Loans, the 
Depositor has been advised by counsel that (i) the Trust Fund will be treated 
as a grantor trust under subpart E, Part 1 of subchapter J of the Code and 
not as an association taxable as a corporation or a "taxable mortgage pool" 
within the meaning of Code Section 7701(i), and (ii) each Stripped 
Certificate should be treated as a single installment obligation for purposes 
of calculating original issue discount and gain or loss on disposition. This 
treatment is based on the interrelationship of Code Section 1286, Code 
Sections 1272 through 1275, and the OID Regulations. While under Code Section 
1286 
    

                                       88

<PAGE>
   
computations with respect to Stripped Certificates arguably should be made in 
one of the ways described below under "Taxation of Stripped 
Certificates--Possible Alternative Characterizations," the OID Regulations 
state, in general, that two or more debt instruments issued by a single 
issuer to a single investor in a single transaction should be treated as a 
single debt instrument for original issue discount purposes. The Pooling 
Agreement requires that the Trustee make and report all computations 
described below using this aggregate approach, unless substantial legal 
authority requires otherwise. 

   Furthermore, Treasury regulations issued December 28, 1992 provide for the 
treatment of a Stripped Certificate as a single debt instrument issued on the 
date it is purchased for purposes of calculating any original issue discount. 
In addition, under these regulations, a Stripped Certificate that represents 
a right to payments of both interest and principal may be viewed either as 
issued with original issue discount or market discount (as described below), 
at a de minimis original issue discount, or, presumably, at a premium. This 
treatment suggests that the interest component of such a Stripped Certificate 
would be treated as qualified stated interest under the OID Regulations. 
Further, these final regulations provide that the purchaser of such a 
Stripped Certificate will be required to account for any discount as market 
discount rather than original issue discount if either (i) the initial 
discount with respect to the Stripped Certificate was treated as zero under 
the de minimis rule, or (ii) no more than 100 basis points in excess of 
reasonable servicing is stripped off the related Mortgage Loans. Any such 
market discount would be reportable as described under "Certain Federal 
Income Tax Consequences for REMIC Certificates--Taxation of Regular 
Certificates--Market Discount," without regard to the de minimis rule 
therein, assuming that a prepayment assumption is employed in such 
computation. 

 Status of Stripped Certificates 

   No specific legal authority exists as to whether the character of the 
Stripped Certificates, for federal income tax purposes, will be the same as 
that of the Mortgage Loans. Although the issue is not free from doubt, 
counsel has advised the Depositor that Stripped Certificates owned by 
applicable holders should be considered to represent "real estate assets" 
within the meaning of Code Section 856(c)(5)(A), "obligation[s] principally 
secured by an interest in real property" within the meaning of Code Section 
860G(a)(3)(A), and "loans . . . secured by an interest in real property which 
is . . . residential real property" within the meaning of Code Section 
7701(a)(19)(C)(v), and interest (including original issue discount) income 
attributable to Stripped Certificates should be considered to represent 
"interest on obligations secured by mortgages on real property" within the 
meaning of Code Section 856(c)(3)(B), provided that in each case the Mortgage 
Loans and interest on such Mortgage Loans qualify for such treatment. 

 Taxation of Stripped Certificates 

   Original Issue Discount. Except as described above under "General", each 
Stripped Certificate will be considered to have been issued at an original 
issue discount for federal income tax purposes. Original issue discount with 
respect to a Stripped Certificate must be included in ordinary income as it 
accrues, in accordance with a constant interest method that takes into 
account the compounding of interest, which may be prior to the receipt of the 
cash attributable to such income. Based in part on the OID Regulations and 
the amendments to the original issue discount sections of the Code made by 
the 1986 Act, the amount of original issue discount required to be included 
in the income of a holder of a Stripped Certificate (referred to in this 
discussion as a "Stripped Certificateholder") in any taxable year likely will 
be computed generally as described above under "Federal Income Tax 
Consequences for REMIC Certificates--Taxation of Regular 
Certificates--Original Issue Discount" and "--Variable Rate Regular 
Certificates". However, with the apparent exception of a Stripped Certificate 
qualifying as a market discount obligation, as described above under 
"General", the issue price of a Stripped Certificate will be the purchase 
price paid by each holder thereof, and the stated redemption price at 
maturity will include the aggregate amount of the payments, other than 
qualified stated interest to be made on the Stripped Certificate to such 
Stripped Certificateholder, presumably under the Prepayment Assumption. 

   If the Mortgage Loans prepay at a rate either faster or slower than that 
under the Prepayment Assumption, a Stripped Certificateholder's recognition 
of original issue discount will be either accelerated 
    

                                       89
<PAGE>
   
or decelerated and the amount of such original issue discount will be either 
increased or decreased depending on the relative interests in principal and 
interest on each Mortgage Loan represented by such Stripped 
Certificateholder's Stripped Certificate. While the matter is not free from 
doubt, the holder of a Stripped Certificate should be entitled in the year 
that it becomes certain (assuming no further prepayments) that the holder 
will not recover a portion of its adjusted basis in such Stripped Certificate 
to recognize an ordinary loss equal to such portion of unrecoverable basis. 

   As an alternative to the method described above, the fact that some or all 
of the interest payments with respect to the Stripped Certificates will not 
be made if the Mortgage Loans are prepaid could lead to the interpretation 
that such interest payments are "contingent" within the meaning of the OID 
Regulations. The OID Regulations, as they relate to the treatment of 
contingent interest, are by their terms not applicable to prepayable 
securities such as the Stripped Certificates. However, if final regulations 
dealing with contingent interest with respect to the Stripped Certificates 
apply the same principles as the OID Regulations, such regulations may lead 
to different timing of income inclusion that would be the case under the OID 
Regulations. Furthermore, application of such principles could lead to the 
characterization of gain on the sale of contingent interest Stripped 
Certificates as ordinary income. Investors should consult their tax advisors 
regarding the appropriate tax treatment of Stripped Certificates. 

   Sale or Exchange of Stripped Certificates. Sale or exchange of a Stripped 
Certificate prior to its maturity will result in gain or loss equal to the 
difference, if any, between the amount received and the Stripped 
Certificateholder's adjusted basis in such Stripped Certificate, as described 
above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates--Sale or Exchange of Regular 
Certificates". To the extent that a subsequent purchaser's purchase price is 
exceeded by the remaining payments on the Stripped Certificates, such 
subsequent purchaser will be required for federal income tax purposes to 
accrue and report such excess as if it were original issue discount in the 
manner described above. It is not clear for this purpose whether the assumed 
prepayment rate that is to be used in the case of a Stripped 
Certificateholder other than an original Stripped Certificateholder should be 
the Prepayment Assumption or a new rate based on the circumstances at the 
date of subsequent purchase. 

   Purchase of More Than One Class of Stripped Certificates. Where an 
investor purchases more than one class of Stripped Certificates, it is 
currently unclear whether for federal income tax purposes such classes of 
Stripped Certificates should be treated separately or aggregated for purposes 
of the rules described above. 

   Possible Alternative Characterizations. The characterizations of the 
Stripped Certificates discussed above are not the only possible 
interpretations of the applicable Code provisions. For example, the Stripped 
Certificateholder may be treated as the owner of (i) one installment 
obligation consisting of such Stripped Certificate's pro rata share of the 
payments attributable to principal on each Mortgage Loan and a second 
installment obligation consisting of such Stripped Certificate's pro rata 
share of the payments attributable to interest on each Mortgage Loan, (ii) as 
many stripped bonds or stripped coupons as there are scheduled payments of 
principal and/or interest on each Mortgage Loan or (iii) a separate 
installment obligation for each Mortgage Loan, representing the Stripped 
Certificate's pro rata share of payments of principal and/or interest to be 
made with respect thereto. Alternatively, the holder of one or more classes 
of Stripped Certificates may be treated as the owner of a pro rata fractional 
undivided interest in each Mortgage Loan to the extent that such Stripped 
Certificate, or classes of Stripped Certificates in the aggregate, represent 
the same pro rata portion of principal and interest on each such Mortgage 
Loan, and a stripped bond or stripped coupon (as the case may be), treated as 
an installment obligation or contingent payment obligation, as to the 
remainder. Final regulations issued on December 28, 1992 regarding original 
issue discount on stripped obligations make the foregoing interpretations 
less likely to be applicable. The preamble to those regulations states that 
they are premised on the assumption that an aggregation approach is 
appropriate for determining whether original issue discount on a stripped 
bond or stripped coupon is de minimis, and solicits comments on appropriate 
rules for aggregating stripped bonds and stripped coupons under Code Section 
1286. 

    
   

                                       90

<PAGE>

    
   
   Because of these possible varying characterizations of Stripped 
Certificates and the resultant differing treatment of income recognition, 
Stripped Certificateholders are urged to consult their own tax advisors 
regarding the proper treatment of Stripped Certificates for federal income 
tax purposes. 

REPORTING REQUIREMENTS AND BACKUP WITHHOLDING 

   The Trustee will furnish, within a reasonable time after the end of each 
calendar year, to each Standard Certificateholder or Stripped 
Certificateholder at any time during such year, such information (prepared on 
the basis described above) as the Trustee deems to be necessary or desirable 
to enable such Certificateholders to prepare their federal income tax 
returns. Such information will include the amount of original issue discount 
accrued on Certificates held by persons other than Certificateholders 
exempted from the reporting requirements. The amounts required to be reported 
by the Trustee may not be equal to the proper amount of original issue 
discount required to be reported as taxable income by a Certificateholder, 
other than an original Certificateholder that purchased at the issue price. 
In particular, in the case of Stripped Certificates, unless provided 
otherwise in the applicable Prospectus Supplement, such reporting will be 
based upon a representative initial offering price of each class of Stripped 
Certificates. The Trustee will also file such original issue discount 
information with the Service. If a Certificateholder fails to supply an 
accurate taxpayer identification number or if the Secretary of the Treasury 
determines that a Certificateholder has not reported all interest and 
dividend income required to be shown on his federal income tax return, 31% 
backup withholding may be required in respect of any reportable payments, as 
described above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Backup Withholding". 

TAXATION OF CERTAIN FOREIGN INVESTORS 

   To the extent that a Certificate evidences ownership in Mortgage Loans 
that are issued on or before July 18, 1984, interest or original issue 
discount paid by the person required to withhold tax under Code Section 1441 
or 1442 to nonresident aliens, foreign corporations, or other Non-U.S. 
Persons generally will be subject to 30% United States withholding tax, or 
such lower rate as may be provided for interest by an applicable tax treaty. 
Accrued original issue discount recognized by the Standard Certificateholder 
or Stripped Certificateholder on original issue discount recognized by the 
Standard Certificateholder or Stripped Certificateholders on the sale or 
exchange of such a Certificate also will be subject to federal income tax at 
the same rate. 

   Treasury regulations provide that interest or original issue discount paid 
by the Trustee or other withholding agent to a Non-U.S. Person evidencing 
ownership interest in Mortgage Loans issued after July 18, 1984 will be 
"portfolio interest" and will be treated in the manner, and such persons will 
be subject to the same certification requirements, described above under 
"Certain Federal Income Tax Consequences for REMIC Certificates--Taxation of 
Certain Foreign Investors--Regular Certificates". 
    

                                       91
<PAGE>
                       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. 

   
                         CERTAIN ERISA CONSIDERATIONS 
    

GENERAL 

   Sections 404 and 406 of the Employee Retirement Income Security Act of 
1974, as amended ("ERISA"), impose certain fiduciary requirements and 
prohibited transaction restrictions on employee pension and welfare benefit 
plans subject to ERISA ("ERISA Plans") and on certain other retirement plans 
and arrangements, including individual retirement accounts and annuities, 
Keogh plans and bank collective investment funds and insurance company 
general and separate accounts in which such ERISA Plans are invested. Section 
4975 of the Code imposes essentially the same prohibited transaction 
restrictions on tax-qualified retirement plans described in Section 401(a) of 
the Code and on Individual Retirement Accounts described in Section 408 of 
the Code (collectively, "Tax Favored Plans"). 

   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 with respect to any such 
transaction. Pursuant to Section 4975 of the Code, certain Parties in 
Interest to a prohibited transaction may be subject to a nondeductible 15% 
per annum excise tax on the amount involved in such transaction, which excise 
tax increases to 100% if the Party in Interest involved in the transaction 
does not correct such transaction during the taxable period. In addition, 
such Party in Interest may be subject to a penalty imposed pursuant to 
Section 502(i) of ERISA. The United States Department of Labor ("DOL") and 
participants, beneficiaries and fiduciaries of ERISA Plans may generally 
enforce violations of ERISA, including the prohibited transaction provisions. 
If the prohibited transaction amounts to a breach of fiduciary responsibility 
under ERISA, a 20% civil penalty may be imposed on the fiduciary or other 
person participating in the breach. 
    

PLAN ASSET REGULATIONS 

   Certain transactions involving the Trust Fund, including a Plan's 
investment in Offered Certificates, might be deemed to constitute prohibited 
transactions under ERISA and the Code if the underlying Mortgage Assets and 
other assets included in a related Trust Fund are deemed to be assets of such 
Plan. Section 2510.3-101 of the DOL regulations (the "Plan Asset 
Regulations") defines the term "Plan Assets" for purposes of applying the 
general fiduciary responsibility provisions of ERISA and the prohibited 
transaction provisions of ERISA and the Code. Under the Plan Asset 
Regulations, generally, 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, 

                                       92
<PAGE>
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 Plan 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 

   The DOL granted an individual exemption, DOL exemption application number 
E-0003 (the "Exemption"), to Deutsche Bank AG, New York Branch ("DBNY") and 
Deutsche Morgan Grenfell Inc. ("DMG") which generally exempts from the 
application of the prohibited transaction provisions of Section 406 of ERISA, 
and the excise taxes imposed on such prohibited transactions pursuant to 
Section 4975(a) and (b) of the Code, certain transactions, among others, 
relating to the servicing and operation of mortgage pools and the initial 
purchase, holding and subsequent resale of mortgage pass-through 

                                       93
<PAGE>
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) DBNY and DMG, (b) any person directly or indirectly, 
through one or more intermediaries, controlling, controlled by or under 
common control with DBNY and DMG 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 a class of Certificates. 

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

   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 
evidencing interests in such other investment pools must have been rated in 
one of the three highest categories of one of the Exemption Rating Agencies 
for at least one year prior to the acquisition of Certificates by or on 
behalf of a Plan or with Plan Assets; and (iii) Certificates evidencing 
interests in such other investment pools must have been purchased by 
investors other than Plans for at least one year prior to any acquisition of 
Certificates by or on behalf of a Plan or with Plan Assets. 

   
   A fiduciary of a Plan or any person investing Plan Assets intending to 
purchase a Certificate must make its own determination that the conditions 
set forth above will be satisfied with respect to such Certificate. 
    

   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, and 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 the direct or indirect sale, exchange, transfer, holding or 
the direct or indirect acquisition or disposition in the secondary market of 
Certificates by a Plan or with Plan Assets. However, no exemption is provided 
from the restrictions of Sections 406(a)(1)(E), 406(a)(2) and 407 of ERISA 
for the acquisition or holding of a Certificate on behalf of an "Excluded 
Plan" by any person who has discretionary authority or renders investment 
advice with respect to the assets of such Excluded Plan. For purposes of the 
Certificates, 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 excise taxes imposed by Sections 
4975(a) and (b) of the Code by reason of Section 4975(c)(1)(E) of the Code, 
in connection with (1) the direct or indirect sale, exchange or transfer of 
Certificates in the initial issuance 

                                       94
<PAGE>
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 the Certificates is (a) a 
mortgagor with respect to 5% or less of the fair market value of the Trust 
Fund Assets or (b) an affiliate of such a person, (2) the direct or indirect 
acquisition or disposition in the secondary market of Certificates by a Plan 
and (3) the holding of Certificates by a Plan or with Plan Assets. 

   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 of ERISA, and the excise taxes imposed by 
Sections 4975(a) and (b) of the Code by reason of Section 4975(c) of the Code 
for transactions in connection with the servicing, management and operation 
of the Trust Fund. The Depositor expects that the specific conditions of the 
Exemption required for this purpose will be satisfied with respect to the 
Certificates so that the Exemption would provide an exemption from the 
restrictions imposed by Sections 406(a) and (b) of ERISA (as well as the 
excise taxes imposed by Sections 4975(a) and (b) of the Code by reason of 
Section 4975(c) of the Code) for transactions in connection with the 
servicing, management and operation of the Trust Fund, provided that the 
general conditions of the Exemption are satisfied. 

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

   Because the exemptive relief afforded by the Exemption (or any similar 
exemption that might be available) will not apply to the purchase, sale or 
holding of certain Certificates, such as Subordinate Certificates, Residual 
Certificates or any Certificates which are not rated in one of the three 
highest generic rating categories by the Exemption Rating Agencies, transfers 
of such Certificates to a Plan, to a trustee or other person acting on behalf 
of any Plan, or to any other person investing Plan Assets to effect such 
acquisition will not be registered by the Trustee unless the transferee 
provides the Depositor, the Trustee and the Master Servicer with an opinion 
of counsel satisfactory to the Depositor, the Trustee and the Master 
Servicer, which opinion will not be at the expense of the Depositor, the 
Trustee or the Master Servicer, that the purchase of such Certificates by or 
on behalf of such Plan is permissible under applicable law, will not 
constitute or result in any non-exempt prohibited transaction under ERISA or 
Section 4975 of the Code and will not subject the Depositor, the Trustee or 
the Master Servicer to any obligation in addition to those undertaken in the 
Agreement. 

   In lieu of such opinion of counsel, the transferee may provide a 
certification substantially to the effect that the purchase of Certificates 
by or on behalf of such Plan is permissible under applicable law, will not 
constitute or result in any non-exempt prohibited transaction under ERISA or 
Section 4975 of the Code, will not subject the Depositor, the Trustee or the 
Master Servicer to any obligation in addition to those undertaken in the 
Agreement and the following conditions are satisfied: (i) the transferee is 
an insurance company and the source of funds used to purchase such 
Certificates is an "insurance company general account" (as such term is 
defined in PTCE 95-60); (ii) the conditions set forth in PTCE 95-60 Part I 
and III have been satisfied; and (iii) there is no Plan with respect to which 
the amount of such general account's reserves and liabilities for contracts 
held by or on behalf of such Plan and all other Plans maintained by the same 
employer (or any "affiliate" thereof, as defined in PTCE 95-60) or by the 
same employee organization exceed 10% of the total of all reserves and 
liabilities of such general account (as determined under PTCE 95-60) as of 
the date of the acquisition of such Certificates. 

   The purchaser or any transferee of any interest in a Class B Certificate 
[or Class R Certificate] that is not a definitive certificate, by the act of 
purchasing such Certificate, shall be deemed to represent that it is not a 
Plan or 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. The Class B Certificates [and Class R Certificates] will contain a 
legend describing such restrictions on transfer and the Pooling and Servicing 
Agreement will provide that any attempted or purported transfer in violation 
of these transfer restrictions will be null and void. 
    

                                       95
<PAGE>
   
   There can be no assurance that any DOL exemption will apply with respect 
to any particular Plan that acquires the Certificates or, even if all the 
conditions specified therein were satisfied, that any such exemption would 
apply to all transactions involving the Trust Fund. Prospective Plan 
investors should consult with their legal counsel concerning the impact of 
ERISA and the Code and the potential consequences to their specific 
circumstances prior to making an investment in the Certificates. Neither the 
Depositor, the Trustee, the Master Servicer nor any of their respective 
affiliates will make any representation to the effect that the Certificates 
satisfy all legal requirements with respect to the investment therein by 
Plans generally or any particular Plan or to the effect that the Certificates 
are an appropriate investment for Plans generally or any particular Plan. 

   BEFORE PURCHASING A CERTIFICATE (OTHER THAN A SUBORDINATE CERTIFICATE, 
RESIDUAL CERTIFICATE OR ANY CERTIFICATE WHICH IS NOT RATED IN ONE OF THE 
THREE HIGHEST GENERIC RATING CATEGORIES BY THE EXEMPTION RATING AGENCIES), A 
FIDUCIARY OF A PLAN SHOULD ITSELF CONFIRM THAT (A) ALL THE SPECIFIC AND 
GENERAL CONDITIONS SET FORTH IN THE EXEMPTION OR ONE OF THE CLASS EXEMPTIONS 
WOULD BE SATISFIED AND (B) IN THE CASE OF A CERTIFICATE PURCHASED UNDER THE 
EXEMPTION, THE CERTIFICATE CONSTITUTES A "CERTIFICATE" FOR PURPOSES OF THE 
EXEMPTION. IN ADDITION, A PLAN FIDUCIARY SHOULD CONSIDER ITS GENERAL 
FIDUCIARY OBLIGATIONS UNDER ERISA IN DETERMINING WHETHER TO PURCHASE A 
CERTIFICATE ON BEHALF OF A PLAN. 
    

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--Federal 
Income Tax Consequences for REMIC Certificates--Taxation of Residual 
Certificates--Limitations on Offset or Exemption of REMIC Income". 
    

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

                                       96
<PAGE>
   
   SMMEA also amended the legal investment authority of federally-chartered 
depository institutions as follows: federal savings and loan associations and 
federal savings banks may invest in, sell or otherwise deal in "mortgage 
related securities" without limitation as to the percentage of their assets 
represented thereby, federal credit unions may invest in such securities, and 
national banks may purchase such securities for their own account without 
regard to the limitations generally applicable to investment securities set 
forth in 12 U.S.C. Section 24 (Seventh), subject in each case to such 
regulations as the applicable federal regulatory authority may prescribe. In 
this connection, the Office of the Comptroller of the Currency (the "OCC") 
has amended 12 C.F.R. Part 1 to authorize national banks to purchase and sell 
for their own account, without limitation as to a percentage of the bank's 
capital and surplus (but subject to compliance with certain general standards 
concerning "safety and soundness" and retention of credit information in 12 
C.F.R. Section 1.5), certain "Type IV securities," defined in 12 C.F.R. 
Section 1.2(1) to include certain "commercial mortgage-related securities" 
and "residential mortgage-related securities." As so defined, "commercial 
mortgage-related security" and "residential mortgage-related security" mean, 
in relevant part, "mortgage related security" within the meaning of SMMEA, 
provided that, in the case of a "commercial mortgage-related security," it 
"represents ownership of a promissory note or certificate of interest or 
participation that is directly secured by a first lien on one or more parcels 
of real estate upon which one or more commercial structures are located and 
that is fully secured by interests in a pool of loans to numerous obligors." 
In the absence of any rule or administrative interpretation by the OCC 
defining the term "numerous obligors," no representation is made as to 
whether any class of Offered Certificates will qualify as "commercial 
mortgage-related securities," and thus as "Type IV securities," for 
investment by national banks. Federal credit unions should review National 
Credit Union Administration ("NCUA") Letter to Credit Unions No. 96, as 
modified by Letter to Credit Unions No. 108, which includes guidelines to 
assist federal credit unions in making investment decisions for mortgage 
related securities. The NCUA has adopted rules, codified at 12 C.F.R. Part 
703, which permit federal credit unions to invest in "mortgage related 
securities" under certain limited circumstances, other than stripped mortgage 
related securities, residual interests in mortgage related securities, and 
commercial mortgage related securities, unless the credit union has obtained 
written approval from the NCUA to participate in the "investment pilot 
program" described in 12 C.F.R. Section 703.140. 

   All depository institutions considering an investment in the Offered 
Certificates should review the "Supervisory Policy Statement on Securities 
Activities" dated January 28, 1992, as revised April 15, 1994 (the "Policy 
Statement") of the Federal Financial Institutions Examination Council (the 
"FFIEC"). The Policy Statement, which has been adopted by the Board of 
Governors of the Federal Reserve System, the Federal Deposit Insurance 
Corporation, the OCC and the Office of Thrift Supervision, and by the NCUA 
(with certain modifications), prohibits depository institutions from investing
in certain "high-risk mortgage securities" (including securities such as 
certain series or classes of the Offered Certificates), except under limited
circumstances, and sets forth certain investment practices deemed to be 
unsuitable for regulated institutions. On September 29, 1997, the FFIEC 
released for public comment a proposed "Supervisory Policy Statement on 
Investment Securities and End-User Derivatives Activities" (the "1997 
Statement"), which would replace the Policy Statement. As proposed, the 1997 
Statement would delete the specific "high-risk mortgage securities" tests, 
and substitute general guidelines which depository institutions should follow 
in managing risks (including market, credit, liquidity, operational 
(transactional), and legal risks) applicable to all securities (including 
mortgage pass-through securities and mortgage-derivative products) used for 
investment purposes. 

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

   The foregoing does not take into consideration the applicability of 
statutes, rules, regulations, orders, guidelines or agreements generally 
governing investments made by a particular investor, including, but not 
limited to, "prudent investor" provisions, percentage-of-assets limits, 
provisions which may restrict or prohibit investment in securities which are 
not "interest bearing" or "income paying," and, with regard to any Offered 
Certificates issued in book-entry form, provisions which may restrict or 
prohibit investments in securities which are issued in book-entry form. 
    

                                       97
<PAGE>
   
   Except as to the status of certain classes of Offered Certificates as 
"mortgage related securities," no representation is made as to the proper 
characterization of the Offered Certificates for legal investment purposes, 
financial institution regulatory purposes, or other purposes, or as to the 
ability of particular investors to purchase Offered Certificates under 
applicable legal investment restrictions. The uncertainties described above 
(and any unfavorable future determinations concerning legal investment or 
financial institution regulatory characteristics of the Offered Certificates) 
may adversely affect the liquidity of the 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 and, if applicable, whether SMMEA has been overridden in any 
jurisdiction relevant to such investor. 
    

                               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 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 

                                       98
<PAGE>
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. 

   
   If and to the extent required by applicable law or regulation, this 
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 sales. 
    

                                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 Cadwalader, Wickersham & Taft. 
    

                            FINANCIAL INFORMATION 

   A new Trust Fund will be formed with respect to each series of 
Certificates, and no Trust Fund will engage in any business activities or 
have any assets or obligations prior to the issuance of the related series of 
Certificates. Accordingly, no financial statements with respect to any Trust 
Fund will be included in this Prospectus or in the related Prospectus 
Supplement. The Depositor has determined that its financial statements will 
not be material to the offering of any Offered Certificates. 

                                    RATING 

   It is a condition to the issuance of any class of Offered Certificates 
that they shall have been rated not lower than investment grade, that is, in 
one of the four highest rating categories, by at least one Rating Agency. 

   Ratings on mortgage pass-through certificates address the likelihood of 
receipt by the holders thereof of all collections on the underlying mortgage 
assets to which such holders are entitled. These ratings address the 
structural, legal and issuer-related aspects associated with such 
certificates, the nature of the underlying mortgage assets and the credit 
quality of the guarantor, if any. Ratings on mortgage pass-through 
certificates do not represent any assessment of the likelihood of principal 
prepayments by borrowers or of the degree by which such prepayments might 
differ from those originally anticipated. As a result, Certificateholders 
might suffer a lower than anticipated yield, and, in addition, holders of 
Stripped Interest Certificates might, in extreme cases fail to recoup their 
initial investments. Furthermore, ratings on mortgage pass-through 
certificates do not address the price of such certificates or the suitability 
of such certificates to the investor. 

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

                                       99
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
<S>                             <C>
1986 Act ....................   68
Act .........................   61
ADA .........................   63
ARM Loans ...................   19
Book-Entry Certificates .....   29
capital asset ...............   73
CERCLA ......................   60
Certificate Account .........   21
Certificate Owner ...........   35
Code ........................   65
Commercial Properties .......   16
Commission ..................    3
Companion Class .............   31
Condemnation Proceeds .......   42
Controlled Amortization Class   31
Cooperatives ................   17
CPR .........................   24
Crime Control Act ...........   64
Cut-off Date ................   31
DBNY ........................   93
Definitive Certificates .....   29
Depositor ...................    1
Determination Date ..........   22, 29
Deutsche Bank Group .........   28
Disqualified Organization ...   79
Disqualified Organizations ..   80
Distribution Date Statement .   32
DMARC Trust .................   28
DMG .........................   93
DOL .........................   92
DTC .........................   4, 34
DTC Participants ............   35
Due Dates ...................   19
Equity Participation ........   19
ERISA .......................   92
ERISA Plans .................   92
Exchange Act ................    4
Exemption ...................   93
Exemption Rating Agencies ...   94
FAMC ........................   20
FHLMC .......................   20
Financial Intermediary ......   35
FNMA ........................   20
Foreign Investors ...........   79
Garn Act ....................   62
GNMA ........................   20
Insurance Proceeds ..........   42
IRS .........................   44
Letter of Credit Bank .......   54
Lock-out Date ...............   19
Lock-out Period .............   19
Mark to Market Regulations ..   81
Market Discount .............   72, 73
MBS .........................   1, 16
MBS Agreement ...............   20
MBS Issuer ..................   20
MBS Servicer ................   20
MBS Trustee .................   20
Mortgage Asset Pool .........    1
Mortgage Asset Seller .......   16
Mortgage Assets .............   1, 16
Mortgage Loans ..............   1, 16
Mortgage Notes ..............   16
Mortgaged Properties ........   16
Mortgages ...................   16
Multifamily Properties ......   16
Net Leases ..................   18
Nonrecoverable Advance ......   32
Non-U.S. Person .............   83
Offered Certificates ........    1
OID Regulations .............   68
original issue discount .....   68
Original Issue Discount .....   71, 72
Originator ..................   17
Parties in Interest .........   92
Pass-Through Entity .........   78, 79
Percentage Interest .........   29
Permitted Investments .......   41
Plan Asset Regulations ......   92
Prepayment Assumption .......   69
Prepayment Interest Shortfall   23
Prepayment Premium ..........   19
Prospectus Supplement .......    1
Purchase Price ..............   38
Random Lot Certificates .....   68
Rating Agency ...............    8
Record Date .................   29
Regular Certificateholder ...   68
Regular Certificates ........   65, 84
Related Proceeds ............   32

                               100           
<PAGE>
Relief Act ...............................   64
REMIC ....................................   2, 65
REMIC Administrator ......................    3
REMIC Certificates .......................   65
REMIC Pool ...............................   65
REMIC Regulations ........................   65
REO Property .............................   39
Residual Certificateholders ..............   75
Residual Certificates ....................   65
RICO .....................................   64
Senior Liens .............................   17
Service ..................................   67
SMMEA ....................................    7
SPA ......................................   24
Standard Certificateholder ...............   85
Startup Day ..............................   66
stripped bond ............................   87
stripped bonds ...........................   87
Stripped Certificateholder ...............   89
                                             85, 86,
Stripped Certificates ....................   87, 88
stripped coupons .........................   87
Stripped Interest Certificates ...........   88
Stripped Principal Certificates ..........   88
Sub-Servicer .............................   41
Sub-Servicing Agreement ..................   41
Tax Exempt Investor ......................   96
Tax Favored Plans ........................   92
Title V ..................................   63
Treasury .................................   65
Trust Assets .............................    3
Trust Fund ...............................    1
UBTI .....................................   96
UCC ......................................   56
U.S. Person ..............................   80
Voting Rights ............................   34
Warranting Party .........................   38
</TABLE>

                                      101




<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. 

   PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION APPEARING UNDER THE 
CAPTION "RISK FACTORS" BEGINNING ON PAGE S-12 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>
(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>
   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.] 
   
   [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.] 
    
                                ii           
<PAGE>
   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. 

                                iii          
<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 regis- 

                               S-1           
<PAGE>
                                 tered, 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 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 

                               S-2           
<PAGE>
                                  represent  % of the Initial Pool Balance, 
                                 is subject to adjustment on specified Due 
                                 Dates (each such date of adjustment, an 
                                 "Interest Rate Adjustment Date") by adding a 
                                 fixed number of basis points (a "Gross 
                                 Margin") to the value of a base index (an 
                                 "Index"), subject, in cases, to lifetime 
                                 maximum and/or minimum Mortgage Rates, and 
                                 in cases, to periodic maximum and/or minimum 
                                 Mortgage Rates, in each case as described 
                                 herein; and the remaining Mortgage Loans 
                                 (the "Fixed Rate Loans") bear interest at 
                                 fixed Mortgage Rates.      of the ARM Loans, 
                                 which represent    % of the Initial Pool 
                                 Balance, provide for Interest Rate 
                                 Adjustment Dates that occur monthly, while 
                                 the remainder of the ARM Loans provide for 
                                 adjustments of the Mortgage Rate to occur 
                                 semi-annually or annually. [Identify 
                                 Mortgage Loan Index] See "Description of the 
                                 Mortgage Pool--Certain Payment 
                                 Characteristics" herein. 

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

                                 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 

                               S-3           
<PAGE>
                                  on the basis of their respective Stated 
                                 Principal Balances (as described herein) 
                                 immediately prior to such Distribution Date. 
                                 For purposes of calculating the Pass-Through 
                                 Rate for any Class of Certificates and any 
                                 Distribution Date, the "applicable Effective 
                                 Net Mortgage Rate" for each Mortgage Loan is 
                                 an annualized rate equal to the Mortgage 
                                 Rate in effect for such Mortgage Loan as of 
                                 the [second] day of the most recently ended 
                                 calendar month, (a) reduced by     basis 
                                 points (the Mortgage Rate, as so reduced, 
                                 the "Net Mortgage Rate"), and (b) if the 
                                 accrual of interest on such Mortgage Loan is 
                                 computed other than on the basis of a 
                                 360-day year consisting of twelve 30-day 
                                 months (which is the basis of accrual for 
                                 interest on the Certificates), then adjusted 
                                 to reflect that difference in computation. 
                                 See "Description of the 
                                 Certificates--Distributions--Pass-Through 
                                 Rates" and "--Distributions--Certain 
                                 Calculations with Respect to Individual 
                                 Mortgage Loans" herein. 

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

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

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

PRINCIPAL DISTRIBUTIONS ON 
 THE SENIOR CERTIFICATES ......  On each Distribution Date, to the extent of 
                                 the Available Distribution Amount remaining 
                                 after the distributions of interest to be 
                                 made on the Senior Certificates on such 
                                 date, holders of the Senior Certificates 
                                 will be entitled to distributions of 
                                 principal (until the Certificate Balances of 
                                 such Classes of Certificates are reduced to 
                                 zero) in an aggregate amount equal to the 
                                 sum of (a) such holders' pro rata share of 
                                 the Scheduled Principal Distribution Amount 
                                 for such Distribution Date, plus 

                               S-4           
<PAGE>
                                  (b) the entire Unscheduled Principal 
                                 Distribution Amount for such Distribution 
                                 Date. Distributions of principal on the 
                                 Senior Certificates will be paid first to 
                                 the holders of the Class R Certificates 
                                 until the Certificate Balance of such 
                                 Certificates is reduced to zero, and then to 
                                 the holders of the Class A Certificates. See 
                                 "Description of the 
                                 Certificates--Distributions--Scheduled 
                                 Principal Distribution Amount and 
                                 Unscheduled Principal Distribution Amount" 
                                 herein. 

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

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

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

                               S-5           
<PAGE>
                                 An investor that purchases an Offered 
                                 Certificate at a discount should consider 
                                 the risk that a slower than anticipated rate 
                                 of principal payments on such Certificate 
                                 will result in an actual yield that is lower 
                                 than such investor's expected yield. An 
                                 investor that purchases any Offered 
                                 Certificate at a premium should consider the 
                                 risk that a faster than anticipated rate of 
                                 principal payments on such Certificate will 
                                 result in an actual yield that is lower than 
                                 such investor's expected yield. Insofar as 
                                 an investor's initial investment in any 
                                 Offered Certificate is repaid, there can be 
                                 no assurance that such amounts can be 
                                 reinvested in a comparable alternative 
                                 investment with a comparable yield. 

                                 The actual rate of prepayment of principal 
                                 on the Mortgage Loans cannot be predicted. 
                                 The Mortgage Loans may be prepaid at any 
                                 time, subject, in the case of      Mortgage 
                                 Loans, to payment of a Prepayment Premium. 
                                 The investment performance of the Offered 
                                 Certificates may vary materially and 
                                 adversely from the investment expectations 
                                 of investors due to prepayments on the 
                                 Mortgage Loans being higher or lower than 
                                 anticipated by investors. The actual yield 
                                 to the holder of an Offered Certificate may 
                                 not be equal to the yield anticipated at the 
                                 time of purchase of the Certificate or, 
                                 notwithstanding that the actual yield is 
                                 equal to the yield anticipated at that time, 
                                 the total return on investment expected by 
                                 the investor or the expected weighted 
                                 average life of the Certificate may not be 
                                 realized. For a discussion of certain 
                                 factors affecting prepayment of the Mortgage 
                                 Loans, including the effect of Prepayment 
                                 Premiums, see "Yield and Maturity 
                                 Considerations" herein. IN DECIDING WHETHER 
                                 TO PURCHASE ANY OFFERED CERTIFICATES, AN 
                                 INVESTOR SHOULD MAKE AN INDEPENDENT DECISION 
                                 AS TO THE APPROPRIATE PREPAYMENT ASSUMPTIONS 
                                 TO BE USED. 

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

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

                                 [The following disclosure is applicable to 
                                 Stripped Interest Certificates, when 
                                 offered. . . The Stripped Interest 
                                 Certificates. [The Class S Certificates are 
                                 interest-only Certificates and are not 
                                 entitled to any distributions in respect of 
                                 principal. The yield to maturity of the 
                                 Class S Certificates will be especially 
                                 sensitive to the prepayment, repurchase and 
                                 default experience on the Mortgage Loans, 
                                 which may fluctuate significantly from 

                               S-6           
<PAGE>
                                  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), 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. 

                               S-7           
<PAGE>
 SUBORDINATION; ALLOCATION OF 
 COLLATERAL SUPPORT DEFICIT ...  The rights of the holders of the Class B and 
                                 Class C Certificates to receive 
                                 distributions with respect to the Mortgage 
                                 Loans will be subordinate to the rights of 
                                 the holders of the Senior Certificates, and 
                                 the rights of the holders of the Class C 
                                 Certificates to receive distributions with 
                                 respect to the Mortgage Loans will be 
                                 subordinate to the rights of the holders of 
                                 the Class B Certificates, in each case to 
                                 the extent described herein and in the 
                                 Prospectus. This subordination is intended 
                                 to enhance the likelihood of timely receipt 
                                 by the holders of the Senior Certificates of 
                                 the full amount of all Distributable 
                                 Certificate Interest payable in respect of 
                                 such Certificates on each Distribution Date, 
                                 and the ultimate receipt by such holders of 
                                 principal in an amount equal to the entire 
                                 aggregate Certificate Balance of the Senior 
                                 Certificates. Similarly, but to a lesser 
                                 degree, this subordination is also intended 
                                 to enhance the likelihood of timely receipt 
                                 by the holders of the Class B Certificates 
                                 of the full amount of all Distributable 
                                 Certificate Interest payable in respect of 
                                 such Certificates on each Distribution Date, 
                                 and the ultimate receipt by such holders of 
                                 principal in an amount equal to the entire 
                                 Certificate Balance of the Class B 
                                 Certificates. Such subordination will be 
                                 accomplished by the application of the 
                                 Available Distribution Amount on each 
                                 Distribution Date to distributions on the 
                                 respective Classes of Certificates in the 
                                 order described herein under "Description of 
                                 the Certificates--Distributions--Priority". 
                                 No other form of Credit Support will be 
                                 available for the benefit of the holders of 
                                 the Offered Certificates. 

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

                                 As a result of losses and other shortfalls 
                                 experienced with respect to the Mortgage 
                                 Loans or otherwise with respect to the Trust 
                                 Fund (which may include shortfalls arising 
                                 both from interest accrued on Advances and 
                                 from Nonrecoverable Advances), the aggregate 
                                 Stated Principal Balance of the Mortgage 

                               S-8           
<PAGE>
                                  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, Cadwalader, Wickersham & Taft, 
                                 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--Federal Income Tax 
                                 Consequences for REMIC 
                                 Certificates--Taxation of Residual 
                                 Certificates--Limitations on Offset or 
                                 Exemption of REMIC Income" and 
                                 "--Tax-Related Restrictions on Transfer of 
                                 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 

                               S-9           
<PAGE>
                                  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--Taxation of 
                                 Residual Certificates" herein. 
    

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

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

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

   
LEGAL INVESTMENT ..............  [The Senior Certificates will constitute 
                                 "mortgage related securities" for purposes 
                                 of SMMEA, for so long as they are rated in 
                                 one of the two highest rating categories by 
                                 one or more nationally recognized 
                                 statistical rating organizations [and are 
                                 secured by liens on real property]. 
    

                              S-10           
<PAGE>
   
                                 [The Class B Certificates will not 
                                 constitute "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. 

                              S-11           
<PAGE>
                                 RISK FACTORS 

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

   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. 

                              S-12           
<PAGE>
    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 

                              S-13           
<PAGE>
 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. 

   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. 

                              S-14           
<PAGE>
    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". 

   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". 

                              S-15           
<PAGE>
 CERTAIN PAYMENT CHARACTERISTICS 

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

         of the Mortgage Loans, 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. 

                              S-16           
<PAGE>
                     MORTGAGE RATES AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                NUMBER OF 
                                 MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
 RANGE OF MORTGAGE RATES(%)       LOANS          DATE BALANCE       CUT-OFF 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:   % 

                              S-17           
<PAGE>
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. 

                              S-18           
<PAGE>
                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. 

                              S-19           
<PAGE>
                             CUT-OFF DATE BALANCES 

<TABLE>
<CAPTION>
                       NUMBER OF       AGGREGATE           PERCENT BY 
    CUT-OFF DATE        MORTGAGE        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>
                                    NUMBER OF       AGGREGATE           PERCENT BY 
                                     MORTGAGE        CUT-OFF        AGGREGATE CUT-OFF 
          PROPERTY TYPE               LOANS        DATE BALANCE        DATE BALANCE 
- --------------------------------  ------------- ----------------  --------------------- 
<S>                               <C>           <C>               <C>
Multifamily...................... 
Retail........................... 
Office........................... 
Health Care-Related Facility .... 
[other property types] .......... 
  Total ......................... 

</TABLE>

             GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES 

   
<TABLE>
<CAPTION>
                                                     PERCENT BY 
                    NUMBER OF       AGGREGATE         AGGREGATE       WEIGHTED 
                     MORTGAGE        CUT-OFF           CUT-OFF         AVERAGE 
  JURISDICTION        LOANS        DATE BALANCE     DATE BALANCE      DSC RATIO 
- ----------------  ------------- ----------------  ---------------- ------------- 
<S>               <C>           <C>               <C>              <C>
  Total ......... 
</TABLE>
    

                              S-20           
<PAGE>
                 ORIGINAL TERM TO STATED MATURITY (IN MONTHS) 

<TABLE>
<CAPTION>
                                                          PERCENT BY 
                         NUMBER OF       AGGREGATE         AGGREGATE 
  RANGE OF ORIGINAL       MORTGAGE        CUT-OFF           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>
                                                           PERCENT BY 
                          NUMBER OF       AGGREGATE         AGGREGATE 
  RANGE OF REMAINING       MORTGAGE        CUT-OFF           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 

                              S-21           
<PAGE>
                              YEAR OF ORIGINATION 

<TABLE>
<CAPTION>
                                               PERCENT BY 
              NUMBER OF       AGGREGATE         AGGREGATE 
               MORTGAGE        CUT-OFF           CUT-OFF 
    YEAR        LOANS        DATE BALANCE     DATE BALANCE 
- ----------  ------------- ----------------  ---------------- 
<S>         <C>           <C>               <C>
            ------------- ----------------  ---------------- 
  Total  .. 
            ============= ================  ================ 

</TABLE>

                          YEAR OF SCHEDULED MATURITY 

<TABLE>
<CAPTION>
                                               PERCENT BY 
              NUMBER OF       AGGREGATE         AGGREGATE 
               MORTGAGE        CUT-OFF           CUT-OFF 
    YEAR        LOANS        DATE BALANCE     DATE BALANCE 
- ----------  ------------- ----------------  ---------------- 
<S>         <C>           <C>               <C>
            ------------- ----------------  ---------------- 
  Total  .. 
            ============= ================  ================ 

</TABLE>

                              S-22           
<PAGE>
    The following table sets forth a range of Debt Service Coverage Ratios 
for the Mortgage Loans. The "Debt Service Coverage Ratio" set forth in the 
following table for any Mortgage Loan is the ratio of (i) Net Operating 
Income produced by the related Mortgaged Property for the period (annualized 
if the period was less than one year) covered by the most recent operating 
statement available to the Depositor to (ii) the amount of the Monthly 
Payment in effect as of the Cut-off Date multiplied by 12. "Net Operating 
Income" is the revenue derived from the use and operation of a Mortgaged 
Property (consisting primarily of rental income and deposit forfeitures), 
less operating expenses (such as utilities, general administrative expenses, 
management fees, advertising, repairs and maintenance), and further less 
fixed expenses (such as insurance and real estate taxes). Net Operating 
Income generally does not reflect capital expenditures. The following table 
was prepared using operating statements obtained from the respective 
mortgagors or the related property managers. In each case, the information 
contained in such operating statements was unaudited, and the Depositor has 
made no attempt to verify its accuracy. In the case of Mortgage Loans ( 
ARM Loans and      Fixed Rate Loans), representing   % of the Initial Pool 
Balance, operating statements could not be obtained, and accordingly, Debt 
Service Coverage Ratios for those Mortgage Loans were not calculated. The 
last day of the period (which may not correspond to the end of the calendar 
year most recent to the Cut-off Date) covered by each operating statement 
from which a Debt Service Coverage Ratio was calculated is set forth in Annex 
A with respect to the related Mortgage Loan. 

                       DEBT SERVICE COVERAGE RATIOS(A) 

<TABLE>
<CAPTION>
                                                           PERCENT BY 
        RANGE OF          NUMBER OF       AGGREGATE         AGGREGATE 
      DEBT SERVICE         MORTGAGE        CUT-OFF           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. 

                              S-23           
<PAGE>
    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>
                                                          PERCENT BY 
                         NUMBER OF       AGGREGATE         AGGREGATE 
  RANGE OF ORIGINAL       MORTGAGE        CUT-OFF           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):   % 

                              S-24           
<PAGE>
                          LTV RATIOS AT CUT-OFF DATE 

<TABLE>
<CAPTION>
                                                                   PERCENT BY 
                                  NUMBER OF       AGGREGATE         AGGREGATE 
          RANGE OF LTV             MORTGAGE        CUT-OFF           CUT-OFF 
 RATIOS(%) 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):    % 

                               OCCUPANCY RATES 

<TABLE>
<CAPTION>
                                                         PERCENT BY 
                        NUMBER OF       AGGREGATE         AGGREGATE 
       RANGE OF          MORTGAGE        CUT-OFF           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. 

                              S-25           
<PAGE>
           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>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<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. 

                              S-26           
<PAGE>
    Specified in Annex A to this Prospectus Supplement are the foregoing and 
certain additional characteristics of the Mortgage Loans set forth on a 
loan-by-loan basis. Certain additional information regarding the Mortgage 
Loans is contained herein under "--Underwriting Standards" and 
"--Representations and Warranties; Repurchases" and in the Prospectus under 
"Description of the Trust Funds--Mortgage Loans" and "Certain Legal Aspects 
of Mortgage Loans". 

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

THE MORTGAGE LOAN SELLER 

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

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

UNDERWRITING STANDARDS 

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

   [Description of underwriting standards.] 

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

REPRESENTATIONS AND WARRANTIES; REPURCHASES 

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

   [Specify significant representations and warranties.] 

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

   The foregoing repurchase obligation will constitute the sole remedy 
available to the Certificateholders and the Trustee for any breach of the 
Mortgage Loan Seller's representations and warranties regarding the Mortgage 
Loans. The Mortgage Loan Seller will be the sole Warranting Party in respect 
of the Mortgage Loans, and none of the Depositor, the Master Servicer or any 
of their affiliates [(other than the Mortgage Loan Seller)] will be obligated 
to repurchase any affected Mortgage Loan in connection with a breach of the 
Mortgage Loan Seller's representations and warranties if the Mortgage Loan 
Seller defaults on its obligation to do so. However, the Depositor will not 
include any Mortgage Loan in the Mortgage Pool if anything has come to the 
Depositor's attention prior to the Closing Date that would 

                              S-27           
<PAGE>
 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. 

                              S-28           
<PAGE>
                       SERVICING OF THE MORTGAGE LOANS 

GENERAL 

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

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

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

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

                              S-29           
<PAGE>
 THE MASTER SERVICER 

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

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

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

PREPAYMENT EXPERIENCE OF MASTER SERVICER'S MULTIFAMILY AND COMMERCIAL 
MORTGAGE LOAN SERVICING PORTFOLIO 

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

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

THE SPECIAL SERVICER 

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

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

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES 

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

   The principal compensation to be paid to the Special Servicer in respect 
of its special servicing activities will consist of the Special Servicing Fee 
(together with the Master Servicing Fee, the "Servicing Fees") and the 
Workout Fee. Like the Master Servicing Fee, the "Special Servicing Fee" will 
be payable 

                              S-30           
<PAGE>
 monthly on a loan-by-loan basis from amounts received in respect of interest 
on each Mortgage Loan, will accrue in accordance with the terms of the 
related Mortgage Note at a rate equal to    % per annum, in the case of 
Mortgage Loans other than Specially Serviced Mortgage Loans, and    % per 
annum, in the case of Specially Serviced Mortgage Loans, and will be computed 
on the basis of the same principal amount and for the same period respecting 
which any related interest payment on the related Mortgage Loan is computed. 
The "Workout Fee" will equal a specified percentage (varying from    % to 
   % (the "Workout Fee Rate") depending on the related unpaid principal 
balance) of, and will be payable from, all collections and proceeds received 
in respect of principal of each Mortgage Loan which is or has been a 
Specially Serviced Mortgage Loan (including those for which servicing has 
been returned to the Master Servicer); provided that, in the case of 
Liquidation Proceeds, the otherwise fixed Workout Fee Rate will be 
proportionately reduced to reflect the extent to which, if at all, the 
principal portion of such Liquidation Proceeds is less than the unpaid 
principal balance of the related Mortgage Loan immediately prior to the 
receipt thereof. As additional servicing compensation, the Special Servicer 
will be entitled to retain all assumption and modification fees received on 
Mortgage Loans serviced thereby. 

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

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

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

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

                              S-31           
<PAGE>
      (a) with limited exception, the Master Servicer and the Special Servicer 
    may not agree to any modification, waiver or amendment that will (i) 
    affect the amount or timing of any scheduled payments of principal or 
    interest on the Mortgage Loan or (ii) in its judgment, materially impair 
    the security for the Mortgage Loan or reduce the likelihood of timely 
    payment of amounts due thereon; unless, in any such case, in the Master 
    Servicer's or the Special Servicer's judgment, as the case may be, a 
    material default on the Mortgage Loan has occurred or a payment default is 
    reasonably foreseeable, and such modification, waiver or amendment is 
    reasonably likely to produce a greater recovery with respect to the 
    Mortgage Loan, taking into account the time value of money, than would 
    liquidation. 

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

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

INSPECTIONS; COLLECTION OF OPERATING INFORMATION 

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

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

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

ADDITIONAL OBLIGATIONS OF THE MASTER SERVICER WITH RESPECT TO ARM LOANS 

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

                              S-32           
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES 

GENERAL 

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

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

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

   The Class A Certificates will be issued, maintained and transferred on the 
book-entry records of DTC and its 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 

                              S-33           
<PAGE>
 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 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. 

                              S-34           
<PAGE>
    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 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 

                              S-35           
<PAGE>
 month in which such Distribution Date occurs. For purposes of the discussion 
in the Prospectus, the Due Period is also the Prepayment Period. The 
"Determination Date" for each Distribution Date is the [15th] day of the 
month in which such Distribution Date occurs or, if any such [15th] day is 
not a business day, then the next preceding business day. 

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

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

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

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

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

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

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

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

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

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

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

                              S-36           
<PAGE>
    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 

                              S-37           
<PAGE>
 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". 

   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. 

                              S-38           
<PAGE>
 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. 

                              S-39           
<PAGE>
 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. 

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 

                              S-40           
<PAGE>
 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. 

   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 

                              S-41           
<PAGE>
 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 
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 

                              S-42           
<PAGE>
 (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. 

   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 

                              S-43           
<PAGE>
 fixed rate loan and thereby "locking in" such rate, or (ii) taking advantage 
of a different index, margin or rate cap or floor on another adjustable rate 
mortgage loan. The Mortgage Loans may be prepaid at any time and, in 
cases (approximately    % of the Initial Pool Balance), may be prepaid in 
whole or in part without payment of a Prepayment Premium. 

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

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

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

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

WEIGHTED AVERAGE LIFE 

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

                              S-44           
<PAGE>
 its next Interest Rate Adjustment Date, when a new Mortgage Rate that is to 
remain in effect to maturity will be calculated reflecting the value of the 
related Index as of     , 199 , subject to such Mortgage Loan's lifetime 
and/or periodic rate caps and floors, if any; (iii) all Mortgage Loans accrue 
and pay interest on a 30/360 basis; (iv) the monthly principal and interest 
payment due for each Mortgage Loan on the first Due Date following the 
Cut-off Date will continue to be due (a) in the case of each Fixed Rate Loan, 
on each Due Date until maturity and (b) in the case of each ARM Loan, until 
its next Payment Adjustment Date, when a new payment that is to be due on 
each Due Date until maturity will be calculated reflecting the appropriate 
Mortgage Rate and remaining amortization term; (v) any principal prepayments 
on the Mortgage Loans will be received on their respective Due Dates at the 
respective levels of CPR set forth in the tables, and there will be no Net 
Aggregate Prepayment Interest Shortfalls in connection therewith; and (vi) 
the Mortgage Loan Seller will not be required to repurchase any Mortgage 
Loan, and neither the Master Servicer nor the Depositor will exercise its 
option to purchase all the Mortgage Loans and thereby cause an early 
termination of the Trust Fund. To the extent that the Mortgage Loans have 
characteristics that differ from those assumed in preparing the tables set 
forth below, the Class A Certificates or the Class B Certificates may mature 
earlier or later than indicated by the tables. It is highly unlikely that the 
Mortgage Loans will prepay at any constant rate until maturity or that all 
the Mortgage Loans will prepay at the same rate. In addition, variations in 
the actual prepayment experience and the balance of the Mortgage Loans that 
prepay may increase or decrease the percentages of initial Certificate 
Balances (and weighted average lives) shown in the following tables. Such 
variations may occur even if the average prepayment experience of the 
Mortgage Loans were to equal any of the specified CPR percentages. Investors 
are urged to conduct their own analyses of the rates at which the Mortgage 
Loans may be expected to prepay. Based on the foregoing assumptions, the 
following table indicates the resulting weighted average lives of the Class A 
Certificates and sets forth the percentage of the initial Certificate Balance 
of the Class A Certificates that would be outstanding after each of the dates 
shown at the indicated CPRs. 

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

<TABLE>
<CAPTION>
              DATE                  0%       %       %        %       % 
- -------------------------------  ------- -------  ------- -------  ------- 
<S>                              <C>     <C>      <C>     <C>      <C>
Delivery Date ..................  100.0    100.0   100.0    100.0   100.0 
       25, 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. 

                              S-45           
<PAGE>
    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>

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

                              S-46           
<PAGE>
 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 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.] 

                              S-47           
<PAGE>
 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. 

                              S-48           
<PAGE>
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

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

   The        Certificates [may] [will] [will not] be treated as having been 
issued with original issue discount for Federal income tax reporting 
purposes. The prepayment assumption that will be used in determining the rate 
of accrual of [original issue discount,] market discount and premium, if any, 
for Federal income tax purposes will be based on the assumption that 
subsequent to the date of any determination the Mortgage Loans will prepay at 
a rate equal to [a CPR of   %]. No representation is made that the Mortgage 
Loans will prepay at that rate or at any other rate. See "Certain Federal 
Income Tax Consequences--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of 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--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of 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)(4)(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(G)(a)(3) of the Code. See "Certain Federal Income Tax 
Consequences--Federal Income Tax Consequences for REMIC Certificates--Status 
of REMIC Certificates" in the Prospectus. 

   For further information regarding the Federal income tax consequences of 
investing in the Offered Certificates, see "Certain Federal Income Tax 
Consequences--Federal Income Tax Consequences for REMIC Certificates" 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--Federal Income Tax Consequences 
for REMIC Certificates--Taxation of 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, 

                              S-49           
<PAGE>
   
 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--Federal Income 
Tax Consequences for REMIC Certificates--Taxation of Residual 
Certificates--Limitations on Offset or Exemption of REMIC Income" 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--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Residual Certificates--Tax-Related Restrictions on 
Transfer of Residual Certificates" in the Prospectus. 
    

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

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

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

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

                              S-50           
<PAGE>
                            METHOD OF DISTRIBUTION 

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

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

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

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

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

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

                                LEGAL MATTERS 

   
   Certain legal matters relating to the Certificates will be passed upon for 
the Underwriter by         . Certain federal income tax matters and other 
matters will be passed upon for the Depositor by Cadwalader, Wickersham & 
Taft. 
    

                              S-51           
<PAGE>
                                    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 [and are secured by liens on real property], the Senior 
Certificates will constitute "mortgage related securities" within the meaning 
of SMMEA.] 

   [The Class B Certificates will not constitute "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.] 

   [Except as to the status of the Senior Certificates as "mortgage related 
securities," no] [No] representation is made as to the proper 
characterization of any class of Offered Certificates for legal investment, 
financial institution regulatory or other purposes, or as to the ability of 
particular investors to purchase the Offered Certificates under applicable 
legal investment 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. 

                              S-52           
<PAGE>
   
                         CERTAIN 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 "Certain 
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 
Ratings Services ("Standard & Poor's"), Moody's Investors Service, Inc. 
("Moody's"), Duff & Phelps Credit Rating Co. ("Duff & Phelps") or Fitch IBCA, 
Inc. ("Fitch"). Fourth, the Trustee cannot be an affiliate of any other 
member of the "Restricted Group", which consists of any Underwriter, the 
Depositor, the Trustee, the Master Servicer, the Special Servicer, any 
sub-servicer, and any mortgagor with respect to Mortgage Loans constituting 
more than 5% of the aggregate unamortized principal balance of the Mortgage 
Loans as of the date of initial issuance of the Class A Certificates. Fifth, 
the sum of all payments made to and retained by the Underwriter must 
represent not more than reasonable compensation for underwriting the Class A 
Certificates; the sum of all payments made to and retained by the Depositor 
pursuant to the assignment of the Mortgage Loans to the Trust Fund must 
represent not more than the fair market value of such obligations; and the 
sum of all payments made to and retained by the Master Servicer, the Special 
Servicer and any sub-servicer must represent not more than reasonable 
compensation for such person's services under the Pooling and Servicing 
Agreement and reimbursement of such person's reasonable expenses in 
connection therewith. Sixth, the investing Plan must be an accredited 
investor as defined in Rule 501(a)(1) of Regulation D of the Securities and 
Exchange Commission under the Securities Act of 1933, as amended. 
    

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

                              S-53           
<PAGE>
    The Exemption also requires that the Trust Fund meet the following 
requirements: (i) the Trust Fund must consist solely of assets of the type 
that have been included in other investment pools; (ii) certificates in such 
other investment pools must have been rated in one of the three highest 
categories of Standard & Poor's, Moody's, Duff & Phelps or Fitch for at least 
one year prior to the Plan's acquisition of Class A Certificates; and (iii) 
certificates in such other investment pools must have been purchased by 
investors other than Plans for at least one year prior to any Plan's 
acquisition of Class A Certificates. 

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

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

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

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

   
   Before purchasing a Class A Certificate, a fiduciary of a Plan should 
itself confirm that (i) the Class A Certificates constitute "certificates" 
for purposes of the Exemption and (ii) the specific and general conditions 
and the other requirements set forth in the Exemption would be satisfied. In 
addition to making its own determination as to the availability of the 
exemptive relief provided in the Exemption, the Plan fiduciary should 
consider the availability of any other prohibited transaction exemptions. See 
"Certain 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 

                              S-54           
<PAGE>
   
 of, as trustee of, or with assets of a Plan, unless the prospective 
transferee provides the Certificate Registrar with an opinion of counsel 
which opinion will not be at the expense of the Depositor, the Trustee or the 
Master Servicer and which establishes 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. 

   In lieu of such opinion of counsel, the transferee may provide a 
certification substantially to the effect that the purchase of Certificates 
by or on behalf of such Plan is permissible under applicable law, will not 
constitute or result in any non-exempt prohibited transaction under ERISA or 
Section 4975 of the Code, will not subject the Depositor, the Trustee or the 
Master Servicer to any obligation in addition to those undertaken in the 
Agreement and the following conditions are satisfied: (i) the transferee is 
an insurance company and the source of funds used to purchase such 
Certificates is an "insurance company general account" (as such term is 
defined in PTCE 95-60); (ii) the conditions set forth in PTCE 95-60 Part I 
and II have been satisfied; and (iii) there is no Plan with respect to which 
the amount of such general account's reserves and liabilities for contracts 
held by or on behalf of such Plan and all other Plans maintained by the same 
employer (or any "affiliate" thereof, as defined in PTCE 95-60) or by the 
same employee organization exceed 10% of the total of all reserves and 
liabilities of such general account (as determined under PTCE 95-60) as of 
the date of the acquisition of such Certificates. See "Certain 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. 

   The purchaser or any transferee of any interest in a Class B Certificate 
[or Class R Certificate] that is not a definitive certificate, by the act of 
purchasing such Certificate, shall be deemed to represent that it is not a 
Plan or 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. The Class B Certificates [and Class R Certificates] will contain a 
legend describing such restrictions on transfer and the Pooling and Servicing 
Agreement will provide that any attempted or purported transfer in violation 
of these transfer restrictions will be null and void. 
    

                              S-55           
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
<S>                                          <C>
 30/360 basis ...........................         S-37 
Accrued Certificate Interest ...........          S-37 
Advance ................................     S-7, S-40 
ARM Loans ..............................           S-2 
Available Distribution Amount ..........          S-35 
Balloon Payment ........................           S-3 
Certain ERISA Considerations ...........          S-53 
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 ...................            ii 
Code ...................................          S-49 
Collateral Support Deficit .............     S-9, S-39 
Constant Prepayment Rate ...............          S-44 
CPR ....................................          S-44 
Cut-off Date ...........................            ii 
Cut-off Date Balance ...................          S-15 
Debt Service Coverage Ratio ............          S-23 
Definitive Class A Certificate .........     S-2, S-34 
Delivery Date ..........................            ii 
Determination Date .....................          S-36 
Distributable Certificate Interest  ....          S-37 
Distributable Principal ................          S-38 
Distribution Date ......................      ii, S-35 
Distribution Date Statement ............          S-40 
Due Date ...............................           S-2 
Due Period .............................          S-35 
Duff & Phelps ..........................          S-53 
ERISA ..................................          S-10 
ERISA Considerations ...................          S-33 
Exemption ..............................          S-53 
Financial Intermediary .................          S-34 
Fitch ..................................          S-53 
Fixed Rate Loans .......................           S-3 
Form 8-K ...............................          S-28 
Gross Margin ...........................           S-3 
Index ..................................           S-3 
Initial Pool Balance ...................            ii 
Interest Rate Adjustment Date ..........           S-3 
LTV Ratio ..............................          S-24 
Master Servicing Fee ...................          S-30 
Monthly Payments .......................           S-2 
Mortgage ...............................          S-15 
Mortgage Loans .........................            ii 
Mortgage Note ..........................          S-15 
Mortgage Pool ..........................            ii 
Mortgage Rate ..........................           S-2 
Mortgaged Property .....................     S-2, S-15 
Net Aggregate Prepayment Interest 
 Shortfall .............................          S-37 
Net Mortgage Rate ......................           S-4 
Net Operating Income ...................          S-23 
Nonrecoverable Advance .................          S-40 
Nonrecoverable Advances ................           S-7 
Offered Certificates ...................       i, S-33 
Ownership Percentage ...................          S-38 
Pass-Through Rate ......................            ii 
Payment Adjustment Date ................           S-3 
Percentage Interest ....................          S-33 
Plan ...................................          S-53 
Pooling and Servicing Agreement  .......           S-3 
Prepayment Interest Excess .............          S-31 
Prepayment Premiums ....................          S-16 
Purchase Agreement .....................           S-2 
Purchase Price .........................          S-27 
Reimbursement Rate .....................          S-40 
Related Proceeds .......................          S-40 
REMIC ..................................          S-49 
REMIC Provisions .......................          S-49 
REMIC Regular Certificates .............            ii 
REO Loan ...............................          S-38 
REO Property ...........................          S-29 
Risk Factors ...........................          S-12 
Senior Certificates ....................       i, S-33 
Servicing Fees .........................          S-30 
Specially Serviced Mortgage Assets  ....          S-29 
Specially Serviced Mortgage Loans ......          S-29 
Stated Principal Balance ...............          S-38 
Trust Fund .............................            ii 
Underwriter ............................       i, S-51 
Underwriting Agreement .................          S-51 
Voting Rights ..........................          S-41 
Workout Fee ............................          S-31 
Workout Fee Rate .......................          S-31
</TABLE>

                              S-56           

<PAGE>
                                   ANNEX A 
                CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS 

                               A-1           




<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 

   
<TABLE>
<CAPTION>
                                               PAGE 
                                             -------- 
<S>                                          <C>
            PROSPECTUS SUPPLEMENT 
Summary.....................................    S-1 
Risk Factors................................   S-12 
Description of the Mortgage Pool............   S-15 
Servicing of the Mortgage Loans.............   S-29 
Description of the Certificates.............   S-33 
Yield and Maturity Considerations...........   S-42 
Certain Federal Income Tax Consequences ....   S-49 
Method of Distribution......................   S-51 
Legal Matters...............................   S-51 
Rating......................................   S-52 
Legal Investment............................   S-52 
Certain ERISA Considerations................   S-53 
Index of Principal Definitions..............   S-56 
                 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.............. 
</TABLE>
    

                             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>
   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 BECOME 
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 JANUARY 23, 1998 
    

                                      [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. To the extent described in the 
Prospectus Supplement, 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. However, restaurants will not represent security 
for such a material concentration of the Mortgage Loans in (or the mortgage 
loans underlying the MBS in) any Trust Fund, based on principal balance at 
such time. 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 or interest rate cap or floor 
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, 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>
(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. 



















                                      ii
<PAGE>
                            PROSPECTUS SUPPLEMENT 

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

                            AVAILABLE INFORMATION 

   The Depositor has filed with the Securities and Exchange Commission (the 
"Commission") a Registration Statement (of which this Prospectus forms a 
part) under the Securities Act of 1933, as amended, with respect to the 
Offered Certificates. This Prospectus and the Prospectus Supplement relating 
to each series of Offered Certificates contain summaries of the material 
terms of the documents referred to herein and therein, but do not contain all 
of the information set forth in the Registration Statement pursuant to the 
rules and regulations of the Commission. For further information, reference 
is made to such Registration Statement and the exhibits thereto. Such 
Registration Statement and exhibits can be inspected and copied at prescribed 
rates at the public reference facilities maintained by the Commission at its 
Public Reference Section, 450 Fifth Street, N.W., Washington, D.C. 20549, and 
at its 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. 

   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 


                                      iii
<PAGE>
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 520, Boston, Massachusetts 02110, Attention: 
Secretary, or by telephone at (617) 951-7690. 
    

                                       iv
<PAGE>
                              TABLE OF CONTENTS 

   
<TABLE>
<CAPTION>
                                                                                             PAGE 
                                                                                           -------- 
<S>                                                                                        <C>
PROSPECTUS SUPPLEMENT ....................................................................    iii 
AVAILABLE INFORMATION ....................................................................    iii 
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE ........................................     iv 
SUMMARY OF PROSPECTUS ....................................................................      1 
RISK FACTORS .............................................................................      8 
 Limited Liquidity of Offered Certificates ...............................................      8 
 Limited Assets ..........................................................................      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  ......     14 
 Termination .............................................................................     15 
 Risks Associated with Health Care-Related Properties.....................................     15 
DESCRIPTION OF THE TRUST FUNDS ...........................................................     16 
 General..................................................................................     16 
 Mortgage Loans ..........................................................................     16 
 MBS .....................................................................................     21 
 Certificate Accounts.....................................................................     22 
 Credit Support...........................................................................     22 
 Cash Flow Agreements ....................................................................     23 
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 ............................................................................     29 
DEUTSCHE BANK AG .........................................................................     29 
DESCRIPTION OF THE CERTIFICATES...........................................................     29 
 General..................................................................................     29 
 Distributions ...........................................................................     30 
 Distributions of Interest on the Certificates ...........................................     30 



                                       v
<PAGE>
                                                                                             PAGE 
                                                                                           -------- 
 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 .....................................    35 
DESCRIPTION OF THE POOLING AGREEMENTS ....................................................    37 
 General..................................................................................    37 
 Assignment of Mortgage Loans; Repurchases................................................    37 
 Representations and Warranties; Repurchases..............................................    39 
 Collection and Other Servicing Procedures ...............................................    40 
 Sub-Servicers ...........................................................................    42 
 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.............................................................    50 
 Amendment................................................................................    51 
 List of Certificateholders...............................................................    52 
 The Trustee .............................................................................    52 
 Duties of the Trustee ...................................................................    52 
 Certain Matters Regarding the Trustee ...................................................    52 
 Resignation and Removal of the Trustee...................................................    53 
DESCRIPTION OF CREDIT SUPPORT.............................................................    54 
 General .................................................................................    54 
 Subordinate Certificates.................................................................    54 
 Insurance or Guarantees with Respect to Mortgage Loans ..................................    54 
 Letter of Credit.........................................................................    54 

                                       vi
<PAGE>
                                                                                             PAGE 
                                                                                           -------- 
 Certificate Insurance and Surety Bonds ..................................................    55 
 Reserve Funds............................................................................    55 
 Credit Support with respect to MBS.......................................................    55 
 Interest Rate Exchange, Cap and Floor Agreements ........................................    55 
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS ..................................................    56 
 General .................................................................................    56 
 Types of Mortgage Instruments ...........................................................    56 
 Leases and Rents ........................................................................    57 
 Personalty...............................................................................    57 
 Foreclosure .............................................................................    57 
 Bankruptcy Laws..........................................................................    60 
 Environmental Considerations ............................................................    61 
 Due-on-Sale and Due-on-Encumbrance Provisions ...........................................    63 
 Junior Liens; Rights of Holders of Senior Liens..........................................    63 
 Subordinate Financing ...................................................................    63 
 Default Interest and Limitations on Prepayments..........................................    64 
 Applicability of Usury Laws .............................................................    64 
 Certain Laws and Regulations ............................................................    64 
 Americans with Disabilities Act..........................................................    64 
 Soldiers' and Sailors' Civil Relief Act of 1940 .........................................    65 
 Forfeitures in Drug and RICO Proceedings.................................................    65 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES ..................................................    66 
 Federal Income Tax Consequences for REMIC Certificates...................................    66 
 Taxation of Regular Certificates.........................................................    69 
 Taxation of Residual Certificates .......................................................    76 
 Taxes That May Be Imposed on the REMIC Pool .............................................    82 
 Liquidation of the REMIC Pool............................................................    83 
 Administrative Matters...................................................................    83 
 Limitations on Deduction of Certain Expenses.............................................    83 
 Taxation of Certain Foreign Investors....................................................    84 
 Backup Withholding.......................................................................    85 
 Reporting Requirements...................................................................    85 
 Federal Income Tax Consequences For Certificates as to Which No REMIC Election Is Made ..    86 
 Standard Certificates....................................................................    86 
 Stripped Certificates....................................................................    89 
 Reporting Requirements and Backup Withholding............................................    92 
 Taxation of Certain Foreign Investors....................................................    92 
STATE AND OTHER TAX CONSEQUENCES .........................................................    93 

                                      vii
<PAGE>
                                                                                             PAGE 
                                                                                           -------- 
ERISA CONSIDERATIONS .....................................................................     93 
 General .................................................................................     93 
 Plan Asset Regulations ..................................................................     93 
 Prohibited Transaction Exemptions .......................................................     94 
 Tax Exempt Investors ....................................................................     97 
LEGAL INVESTMENT..........................................................................     97 
USE OF PROCEEDS...........................................................................     99 
METHOD OF DISTRIBUTION ...................................................................     99 
LEGAL MATTERS.............................................................................    100 
FINANCIAL INFORMATION.....................................................................    100 
RATING....................................................................................    100 
INDEX OF PRINCIPAL DEFINITIONS............................................................    101 
</TABLE>
    
















                                      viii

<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 
                                 "Description of the Pooling 
                                 Agreements--Certain Matters Regarding the 
                                 Master Servicer, the Special Servicer, the 
                                 REMIC Administrator and the Depositor". 
    

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 

                                       1
<PAGE>
                                 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, 
                                 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, 

                                       2
<PAGE>
                                 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 relatively 
                                 constant at the rate, or within the range of 
                                 rates, of prepayment used to establish the 

                                       3
<PAGE>
                                 specific principal payment schedule for such 
                                 Certificates. Prepayment risk with respect 
                                 to a given Mortgage Asset Pool does not 
                                 disappear, however, and the stability 
                                 afforded to a Controlled Amortization Class 
                                 comes at the expense of one or more other 
                                 classes of the same series, any of which 
                                 other classes may also be a class of Offered 
                                 Certificates. See "Risk Factors--Effect of 
                                 Prepayments on Average Life of Certificates" 
                                 and "--Effect of Prepayments on Yield of 
                                 Certificates". 

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

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

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

DISTRIBUTIONS OF INTEREST ON 
 THE CERTIFICATES .............  Interest on each class of Offered 
                                 Certificates (other than certain classes of 
                                 Stripped Principal Certificates and certain 
                                 classes of REMIC Residual Certificates) of 
                                 each series will accrue at the applicable 
                                 Pass-Through Rate on the Certificate Balance 
                                 or, in the case of certain classes of 
                                 Stripped Interest Certificates, the Notional 
                                 Amount thereof outstanding from time to time 
                                 and will be distributed to 
                                 Certificateholders as provided in the 
                                 related Prospectus Supplement (each of the 
                                 specified dates on which distributions are 
                                 to be made, a "Distribution Date"). 
                                 Distributions of interest with respect to 
                                 one or more classes of Certificates 
                                 (collectively, "Accrual Certificates") may 
                                 not commence until the occurrence of certain 
                                 events, such as the retirement of one or 
                                 more other classes of Certificates, and 
                                 interest accrued with respect to a class of 
                                 Accrual Certificates prior to the occurrence 
                                 of such an event will either be added to the 
                                 Certificate Balance thereof or otherwise 
                                 deferred as described in the related 
                                 Prospectus Supplement. Distributions of 
                                 interest with respect to one or more classes 
                                 of Certificates may 

                                       4
<PAGE>
                                 be reduced to the extent of certain 
                                 delinquencies, losses and other 
                                 contingencies described herein and in the 
                                 related Prospectus Supplement. See "Risk 
                                 Factors--Effect of Prepayments on Average 
                                 Life of Certificates" and "--Effect of 
                                 Prepayments on Yield of Certificates", 
                                 "Yield and Maturity Considerations--Certain 
                                 Shortfalls in Collections of Interest" and 
                                 "Description of the 
                                 Certificates--Distributions of Interest on 
                                 the Certificates". 

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

CREDIT SUPPORT AND CASH FLOW 
 AGREEMENTS ...................  If so provided in the related Prospectus 
                                 Supplement, partial or full protection 
                                 against certain defaults and losses on the 
                                 Mortgage Assets in the related Trust Fund 
                                 may be provided to one or more classes of 
                                 Certificates of the related series in the 
                                 form of subordination of one or more other 
                                 classes of Certificates of 

                                       5
<PAGE>
                                 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 

                                       6
<PAGE>
                                 by a specified percentage or amount or upon 
                                 a specified date, a party specified therein 
                                 may be authorized or required to solicit 
                                 bids for the purchase of all of the Mortgage 
                                 Assets of the related Trust Fund, or of a 
                                 sufficient portion of such Mortgage Assets 
                                 to retire such class or classes, under the 
                                 circumstances and in the manner set forth 
                                 therein. See "Description of the 
                                 Certificates--Termination". 

   
CERTAIN FEDERAL INCOME TAX 
 CONSEQUENCES .................  The Certificates of each series will 
                                 constitute or evidence ownership of either 
                                 (i) "regular interests" ("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 
                                 ("Standard Certificates" or "Stripped 
                                 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. 

                                       7
<PAGE>
                                 RISK FACTORS 

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

LIMITED LIQUIDITY OF OFFERED CERTIFICATES 

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

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

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

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

LIMITED ASSETS 

   Unless otherwise specified in the related Prospectus Supplement, neither 
the Offered Certificates of any series nor the Mortgage Assets in the related 
Trust Fund will be guaranteed or insured by the Depositor or any of its 
affiliates, by any governmental agency or instrumentality or by any other 
person 

                                       8
<PAGE>
or entity; and no Offered Certificate of any series will represent a claim 
against or security interest in the Trust Funds for any other series. 
Accordingly, if the related Trust Fund has insufficient assets to make 
payments on a series of Offered Certificates, no other assets will be 
available for payment of the deficiency, and the holders of one or more 
classes of such Offered Certificates will be required to bear the consequent 
loss. Furthermore, certain amounts on deposit from time to time in certain 
funds or accounts constituting part of a Trust Fund, including the 
Certificate Account and any accounts maintained as Credit Support, may be 
withdrawn under certain conditions, if and to the extent described in the 
related Prospectus Supplement, for purposes other than the payment of 
principal of or interest on the related series of Certificates. If and to the 
extent so provided in the Prospectus Supplement for a series of Certificates 
consisting of one or more classes of Subordinate Certificates, on any 
Distribution Date in respect of which losses or shortfalls in collections on 
the Mortgage Assets have been incurred, all or a portion of the amount of 
such losses or shortfalls will be borne first by one or more classes of the 
Subordinate Certificates, and, thereafter, by the remaining classes of 
Certificates in the priority and manner and subject to the limitations 
specified in such Prospectus Supplement. 

CREDIT SUPPORT LIMITATIONS 

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

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

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

EFFECT OF PREPAYMENTS ON AVERAGE LIFE OF CERTIFICATES 

   As a result of prepayments on the Mortgage Loans in any Trust Fund, the 
amount and timing of distributions of principal and/or interest on the 
Offered Certificates of the related series may be highly unpredictable. 
Prepayments on the Mortgage Loans in any Trust Fund will result in a faster 
rate of principal payments on one or more classes of the related series of 
Certificates than if payments on such 

                                       9
<PAGE>
Mortgage Loans were made as scheduled. Thus, the prepayment experience on the 
Mortgage Loans in a Trust Fund may affect the average life of one or more 
classes of Certificates of the related series, including a class of Offered 
Certificates. The rate of principal payments on pools of mortgage loans 
varies among pools and from time to time is influenced by a variety of 
economic, demographic, geographic, social, tax and legal factors. For 
example, if prevailing interest rates fall significantly below the Mortgage 
Rates borne by the Mortgage Loans included in a Trust Fund, then, subject to 
the particular terms of the Mortgage Loans (e.g., provisions that prohibit 
voluntary prepayments during specified periods or impose penalties in 
connection therewith) and the ability of borrowers to obtain new financing, 
principal prepayments on such Mortgage Loans are likely to be higher than if 
prevailing interest rates remain at or above the rates borne by those 
Mortgage Loans. Conversely, if prevailing interest rates rise significantly 
above the Mortgage Rates borne by the Mortgage Loans included in a Trust 
Fund, then principal prepayments on such Mortgage Loans are likely to be 
lower than if prevailing interest rates remain at or below the mortgage rates 
borne by those Mortgage Loans. There can be no assurance as to the actual 
rate of prepayment on the Mortgage Loans in any Trust Fund or that such rate 
of prepayment will conform to any model described herein or in any Prospectus 
Supplement. As a result, depending on the anticipated rate of prepayment for 
the Mortgage Loans in any Trust Fund, the retirement of any class of 
Certificates of the related series could occur significantly earlier or 
later, and the average life thereof could be significantly shorter or longer, 
than expected. 

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

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

                                       10
<PAGE>
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 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 

                                       11
<PAGE>
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 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 

                                       12
<PAGE>
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 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 

                                       13
<PAGE>
if the borrower sells, transfers or conveys the related Mortgaged Property or 
its interest in the Mortgaged Property. Mortgages also may include a 
debt-acceleration clause, which permits the lender to accelerate the debt 
upon a monetary or nonmonetary default of the mortgagor. Such clauses are 
generally enforceable subject to certain exceptions. The courts of all states 
will enforce clauses providing for acceleration in the event of a material 
payment default. The equity courts of any state, however, may refuse the 
foreclosure of a mortgage or deed of trust when an acceleration of the 
indebtedness would be inequitable or unjust or the circumstances would render 
the acceleration unconscionable. 

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

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

                                       14
<PAGE>
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 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. 

                                       15
<PAGE>
                        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 (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 

                                       16
<PAGE>
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 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 

                                       17
<PAGE>
policies, may also affect the likelihood of default on a Mortgage Loan. As 
may be further described in the related Prospectus Supplement, in some cases 
leases of Mortgaged Properties may provide that the lessee, rather than the 
borrower/landlord, is responsible for payment of operating expenses ("Net 
Leases"). However, the existence of such "net of expense" provisions will 
result in stable Net Operating Income to the borrower/landlord only to the 
extent that the lessee is able to absorb operating expense increases while 
continuing to make rent payments. 

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

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

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

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

   Payment Provisions of the Mortgage Loans. All of the Mortgage Loans will 
(i) have had original terms to maturity of not more than 40 years and (ii) 
provide for scheduled payments of principal, interest or both, to be made on 
specified dates ("Due Dates") that occur monthly, quarterly, semi-annually or 
annually. A Mortgage Loan (i) may provide for no accrual of interest or for 
accrual of interest thereon at a Mortgage Rate that is fixed over its term or 
that adjusts from time to time, or that may be converted 

                                       18
<PAGE>
at the borrower's election from an adjustable to a fixed Mortgage Rate, or 
from a fixed to an adjustable Mortgage Rate, (ii) may provide for level 
payments to maturity or for payments that adjust from time to time to 
accommodate changes in the Mortgage Rate or to reflect the occurrence of 
certain events, and may permit negative amortization, (iii) may be fully 
amortizing or may be partially amortizing or nonamortizing, with a balloon 
payment due on its stated maturity date, and (iv) may prohibit over its term 
or for a certain period prepayments (the period of such prohibition, a 
"Lock-out Period" and its date of expiration, a "Lock-out Date") and/or 
require payment of a premium or a yield maintenance payment (a "Prepayment 
Premium") in connection with certain prepayments, in each case as described 
in the related Prospectus Supplement. A Mortgage Loan may also contain a 
provision that entitles the lender to a share of appreciation of the related 
Mortgaged Property, or profits realized from the operation or disposition of 
such Mortgaged Property or the benefit, if any, resulting from the 
refinancing of the Mortgage Loan (any such provision, an "Equity 
Participation"), as described in the related Prospectus Supplement. 

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

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

   If and to the extent available and relevant to an investment decision in 
the Offered Certificates of the related series, information regarding the 
prepayment experience of a Master Servicer's multifamily and/or commercial 
mortgage loan servicing portfolio will be included in the related Prospectus 
Supplement. However, many servicers do not maintain records regarding such 
matters or, at least, not in a format that can be readily aggregated. In 
addition, the relevant characteristics of a Master Servicer's servicing 
portfolio may be so materially different from those of the related Mortgage 
Asset Pool that such prepayment experience would not be meaningful to an 
investor. For example, differences in geographic dispersion, property type 
and/or loan terms (e.g., mortgage rates, terms to maturity and/or prepayment 
restrictions) between the two pools of loans could render the Master 
Servicer's prepayment experience 

                                       19
<PAGE>
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 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 

                                       20
<PAGE>
have imposed moratoria on the licensing of new beds, or on the certification 
of new Medicaid beds, or have discouraged the construction of new nursing 
facilities by limiting Medicaid reimbursements allocable to the cost of new 
construction and equipment. In general, a CON is site specific and operator 
specific; it cannot be transferred from one site to another, or to another 
operator, without the approval of the appropriate state agency. Accordingly, 
if a Mortgage Loan secured by a lien on such a Health Care-Related Mortgaged 
Property were foreclosed upon, the purchaser at foreclosure might be required 
to obtain a new CON or an appropriate exemption. In addition, compliance by a 
purchaser with applicable regulations may in any case require the engagement 
of a new operator and the issuance of a new operating license. Upon a 
foreclosure, a state regulatory agency may be willing to expedite any 
necessary review and approval process to avoid interruption of care to a 
facility's residents, but there can be no assurance that any will do so or 
that any necessary licenses or approvals will be issued. 

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

                                       21
<PAGE>
(the "MBS Issuer") and/or the servicer of the underlying mortgage loans (the 
"MBS Servicer") will be parties to the MBS Agreement, generally together with 
a trustee (the "MBS Trustee") or, in the alternative, with the original 
purchaser or purchasers of the MBS. 

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

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

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

                                       22
<PAGE>
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 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 

                                       23
<PAGE>
due during a given Due Period will, to the extent received by a specified 
date (the "Determination Date") or otherwise advanced by the related Master 
Servicer, Special Servicer or other specified person, be distributed to the 
holders of the Certificates of such series on the next succeeding 
Distribution Date. Consequently, if a prepayment on any Mortgage Loan is 
distributable to Certificateholders on a particular Distribution Date, but 
such prepayment is not accompanied by interest thereon to the Due Date for 
such Mortgage Loan in the related Due Period, then the interest charged to 
the borrower (net of servicing and administrative fees) may be less (such 
shortfall, a "Prepayment Interest Shortfall") than the corresponding amount 
of interest accrued and otherwise payable on the Certificates of the related 
series. If and to the extent that any such shortfall is allocated to a class 
of Offered Certificates, the yield thereon will be adversely affected. The 
Prospectus Supplement for each series of Certificates will describe the 
manner in which any such shortfalls will be allocated among the classes of 
such Certificates. The related Prospectus Supplement will also describe any 
amounts available to offset such shortfalls. 

YIELD AND PREPAYMENT CONSIDERATIONS 

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

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

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

   Consistent with the foregoing, if a class of Certificates of any series 
consists of Stripped Interest Certificates or Stripped Principal 
Certificates, a lower than anticipated rate of principal prepayments on the 
Mortgage Loans in the related Trust Fund will negatively affect the yield to 
investors in Stripped Principal Certificates, and a higher than anticipated 
rate of principal prepayments on such Mortgage Loans will negatively affect 
the yield to investors in Stripped Interest Certificates. If the Offered 
Certificates of a series include any such Certificates, the related 
Prospectus Supplement will include a 

                                       24
<PAGE>
table showing the effect of various constant assumed levels of prepayment on 
yields on such Certificates. Such tables will be intended to illustrate the 
sensitivity of yields to various constant assumed prepayment rates and will 
not be intended to predict, or to provide information that will enable 
investors to predict, yields or prepayment rates. 

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

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

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

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

WEIGHTED AVERAGE LIFE AND MATURITY 

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

   The weighted average life and maturity of a class of Certificates of any 
series will be influenced by the rate at which principal on the related 
Mortgage Loans, whether in the form of scheduled amortization or prepayments 
(for this purpose, the term "prepayment" includes voluntary prepayments by 
borrowers and also prepayments resulting from liquidations of Mortgage Loans 
due to default, casualties or condemnations affecting the related Mortgaged 
Properties and purchases of Mortgage Loans out of the related Trust Fund), is 
paid to such class. Prepayment rates on loans are commonly measured relative 
to a prepayment standard or model, such as the Constant Prepayment Rate 
("CPR") prepayment model or 

                                       25
<PAGE>
the Standard Prepayment Assumption ("SPA") prepayment model. CPR represents 
an assumed constant rate of prepayment each month (expressed as an annual 
percentage) relative to the then outstanding principal balance of a pool of 
mortgage loans for the life of such loans. SPA represents an assumed variable 
rate of prepayment each month (expressed as an annual percentage) relative to 
the then outstanding principal balance of a pool of mortgage loans, with 
different prepayment assumptions often expressed as percentages of SPA. For 
example, a prepayment assumption of 100% of SPA assumes prepayment rates of 
0.2% per annum of the then outstanding principal balance of such loans in the 
first month of the life of the loans and an additional 0.2% per annum in each 
month thereafter until the thirtieth month. Beginning in the thirtieth month, 
and in each month thereafter during the life of the loans, 100% of SPA 
assumes a constant prepayment rate of 6% per annum each month. 

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

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

OTHER FACTORS AFFECTING YIELD, WEIGHTED AVERAGE LIFE AND MATURITY 

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

   Negative Amortization. The weighted average life of a class of 
Certificates can be affected by Mortgage Loans that permit negative 
amortization to occur (that is, Mortgage Loans that provide for the current 
payment of interest calculated at a rate lower than the rate at which 
interest accrues thereon, with the unpaid portion of such interest being 
added to the related principal balance). Negative amortization on one or more 
Mortgage Loans in any Trust Fund may result in negative amortization on the 
Offered Certificates of the related series. The related Prospectus Supplement 
will describe, if applicable, the manner in which negative amortization in 
respect of the Mortgage Loans in any Trust Fund is allocated among the 
respective classes of Certificates of the related series. The portion of any 
Mortgage Loan negative amortization allocated to a class of Certificates may 
result in a deferral of some or all of the interest payable thereon, which 
deferred interest may be added to the Certificate Balance thereof. In 
addition, an ARM Loan that permits negative amortization would be expected 
during a period of 

                                       26
<PAGE>
increasing interest rates to amortize at a slower rate (and perhaps not at 
all) than if interest rates were declining or were remaining constant. Such 
slower rate of Mortgage Loan amortization would correspondingly be reflected 
in a slower rate of amortization for one or more classes of Certificates of 
the related series. Accordingly, the weighted average lives of Mortgage Loans 
that permit negative amortization (and that of the classes of Certificates to 
which any such negative amortization would be allocated or that would bear 
the effects of a slower rate of amortization on such Mortgage Loans) may 
increase as a result of such feature. 

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

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

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

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

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

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

   Additional Certificate Amortization. In addition to entitling the holders 
thereof to a specified portion (which may during specified periods range from 
none to all) of the principal payments received on the Mortgage Assets in the 
related Trust Fund, one or more classes of Certificates of any series, 
including one or more classes of Offered Certificates of such series, may 
provide for distributions of 

                                       27
<PAGE>
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. 
























                                       28
<PAGE>
                                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 520, 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. 

                       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 

                                       29
<PAGE>
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 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 

                                       30
<PAGE>
Pass-Through Rate, which in each case may be fixed, variable or adjustable. 
The related Prospectus Supplement will specify the Pass-Through Rate or, in 
the case of a variable or adjustable Pass-Through Rate, the method for 
determining the Pass-Through Rate, for each class of Offered Certificates. 
Unless otherwise specified in the related Prospectus Supplement, interest on 
the Certificates of each series will be calculated on the basis of a 360-day 
year consisting of twelve 30-day months. 

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

DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES 

   Each class of Certificates of each series (other than certain classes of 
Stripped Interest Certificates and certain classes of REMIC Residual 
Certificates) will have a Certificate Balance, which, at any time, will equal 
the then maximum amount that the holders of Certificates of such class will 
be entitled to receive as principal out of the future cash flow on the 
Mortgage Assets and other assets included in the related Trust Fund. The 
outstanding Certificate Balance of a class of Certificates will be reduced by 
distributions of principal made thereon from time to time and, if and to the 
extent so provided in the related Prospectus Supplement, further by any 
losses incurred in respect of the related Mortgage Assets allocated thereto 
from time to time. In turn, the outstanding Certificate Balance of a class of 
Certificates 

                                       31
<PAGE>
may be increased as a result of any deferred interest on or in respect of the 
related Mortgage Assets being allocated thereto from time to time, and will 
be increased, in the case of a class of Accrual Certificates prior to the 
Distribution Date on which distributions of interest thereon are required to 
commence, by the amount of any Accrued Certificate Interest in respect 
thereof (reduced as described above). The initial aggregate Certificate 
Balance of all classes of a series of Certificates will not be greater than 
the aggregate outstanding principal balance of the related Mortgage Assets as 
of a specified date (the "Cut-off Date"), after application of scheduled 
payments due on or before such date, whether or not received. The initial 
Certificate Balance of each class of a series of Certificates will be 
specified in the related Prospectus Supplement. As and to the extent 
described in the related Prospectus Supplement, distributions of principal 
with respect to a series of Certificates will be made on each Distribution 
Date to the holders of the class or classes of Certificates of such series 
entitled thereto until the Certificate Balances of such Certificates have 
been reduced to zero. Distributions of principal with respect to one or more 
classes of Certificates may be made at a rate that is faster (and, in some 
cases, substantially faster) than the rate at which payments or other 
collections of principal are received on the Mortgage Assets in the related 
Trust Fund. Distributions of principal with respect to one or more classes of 
Certificates may not commence until the occurrence of certain events, such as 
the retirement of one or more other classes of Certificates of the same 
series, or may be made at a rate that is slower (and, in some cases, 
substantially slower) than the rate at which payments or other collections of 
principal are received on the Mortgage Assets in the related Trust Fund. 
Distributions of principal with respect to one or more classes of 
Certificates (each such class, a "Controlled Amortization Class") may be 
made, subject to available funds, based on a specified principal payment 
schedule. Distributions of principal with respect to one or more other 
classes of Certificates (each such class, a "Companion Class") may be 
contingent on the specified principal payment schedule for a Controlled 
Amortization Class of the same series and the rate at which payments and 
other collections of principal on the Mortgage Assets in the related Trust 
Fund are received. Unless otherwise specified in the related Prospectus 
Supplement, distributions of principal of any class of Offered Certificates 
will be made on a pro rata basis among all of the Certificates of such class. 

DISTRIBUTIONS ON THE CERTIFICATES IN RESPECT OF PREPAYMENT PREMIUMS OR IN 
RESPECT OF EQUITY  PARTICIPATIONS 

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

ALLOCATION OF LOSSES AND SHORTFALLS 

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

ADVANCES IN RESPECT OF DELINQUENCIES 

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

                                       32
<PAGE>
than the principal portion of any balloon payments) and interest that were 
due on or in respect of such Mortgage Loans during the related Due Period and 
were delinquent on the related Determination Date. 

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

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

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

                                       33
<PAGE>
     (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 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 

                                       34
<PAGE>
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. 

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 

                                       35
<PAGE>
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 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 

                                       36
<PAGE>
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), 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, 

                                       37
<PAGE>
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 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 

                                       38
<PAGE>
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 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 

                                       39
<PAGE>
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. 

   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 

                                       40
<PAGE>
Master Servicer may perform certain limited duties in respect of any Mortgage 
Loan for which the Special Servicer is primarily responsible (including, if 
so specified, continuing to receive payments on such Mortgage Loan (including 
amounts collected by the Special Servicer), making certain calculations with 
respect to such Mortgage Loan and making remittances and preparing certain 
reports to the Trustee and/or Certificateholders with respect to such 
Mortgage Loan. Unless otherwise specified in the related Prospectus 
Supplement, the Master Servicer will be responsible for filing and settling 
claims in respect of particular Mortgage Loans under any applicable 
instrument of Credit Support. See "Description of Credit Support". 

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

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

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

                                       41
<PAGE>
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". 

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 investment grade obligations that are 
acceptable to each Rating Agency that has rated any one or more classes of 
Certificates of the related series ("Permitted Investments"). Such Permitted 
Investments include federal funds, uncertificated certificates of deposit, 
time deposits, bankers' acceptances and repurchase agreements, certain United 
States dollar-denominated commercial paper, units of money market funds that 
maintain a constant net asset value and any other obligations or security 
acceptable to each Rating Agency. 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; 

                                       42
<PAGE>
     (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; 

     (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 

                                       43
<PAGE>
    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; 

     (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; 

                                       44
<PAGE>
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), 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 

                                       45
<PAGE>
   
Trust Fund beyond the close of the third taxable year following the taxable 
year of 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, unless it has determined 
that earning such income would result in greater after-tax proceeds to 
Certificateholders than other methods of operation of such property or net 
leasing such property. If the Trust Fund acquires title to any Mortgaged 
Property, the Special Servicer, on behalf of the Trust Fund, may be required 
to retain an independent contractor to manage and operate such property. The 
retention of an independent contractor, however, will not relieve the Special 
Servicer of 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 

                                       46
<PAGE>
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 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 

                                       47
<PAGE>
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 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. 

                                       48
<PAGE>
   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, 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 

                                       49
<PAGE>
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. 

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, 

                                       50
<PAGE>
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 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--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Residual Certificates--Tax-Related Restrictions on 
Transfer of Residual Certificates" 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 
    

                                       51
<PAGE>
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 

   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. 

                                       52
<PAGE>
   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. 
















                                       53
<PAGE>
                        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 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 

                                       54
<PAGE>
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 

   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. 

INTEREST RATE EXCHANGE, CAP AND FLOOR AGREEMENTS 

   If so specified in the Prospectus Supplement for a series of Certificates, 
the related Trust Fund may include interest rate exchange agreements or 
interest rate cap or floor agreements. These types of 

                                       55
<PAGE>
agreements may be used to limit the exposure of the Trust Fund or investors 
in the Certificates to fluctuations in interest rates and to situations where 
interest rates become higher or lower than specified thresholds. Generally, 
an interest rate exchange agreement is a contract between two parties to pay 
and receive, with a set frequency, interest payments determined by applying 
the differential between two interest rates to an agreed-upon notional 
principal. Generally, an interest rate cap agreement is a contract pursuant 
to which one party agrees to reimburse another party for a floating rate 
interest payment obligation, to the extent that the rate payable at any time 
exceeds a specified cap. Generally, an interest rate floor agreement is a 
contract pursuant to which one party agrees to reimburse another party in the 
event that amounts owing to the latter party under a floating rate interest 
payment obligation are payable at a rate which is less than a specified 
floor. The specific provisions of these types of agreements will be described 
in the related Prospectus Supplement. 

                   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 local law 
(which laws may differ substantially), the summaries do not purport to be 
complete, to reflect the laws of any particular jurisdiction, or to encompass 
the laws of all jurisdictions 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 jurisdictions. 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 jurisdiction, 
relevant local 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 

                                       56
<PAGE>
mortgagee's authority under a mortgage, the trustee's authority under a deed 
of trust and the grantee's authority under a deed to secure debt are governed 
by the express provisions of the related instrument, the law of the state in 
which the real property is located, certain federal laws and, in some deed of 
trust transactions, the directions of the beneficiary. 

LEASES AND RENTS 

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

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

PERSONALTY 

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

FORECLOSURE 

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

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

                                       57
<PAGE>
   A foreclosure action is subject to most of the delays and expenses of 
other lawsuits if defenses are raised or counterclaims are interposed, and 
sometimes requires several years to complete. 

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

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

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

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

   Public Sale. A third party may be unwilling to purchase a mortgaged 
property at a public sale because of the difficulty in determining the exact 
status of title to the property (due to, among other 

                                       58
<PAGE>
things, redemption rights that may exist) and because of the possibility that 
physical deterioration of the property may have occurred during the 
foreclosure proceedings. Therefore, it is common for the lender to purchase 
the mortgaged property for an amount equal to the secured indebtedness and 
accrued and unpaid interest plus the expenses of foreclosure, in which event 
the borrower's debt will be extinguished, or for a lesser amount in order to 
preserve its right to seek a deficiency judgment if such is available under 
state law and under the terms of the Mortgage Loan documents. (The Mortgage 
Loans, however, may be nonrecourse. See "Risk Factors--Certain Factors 
Affecting Delinquency, Foreclosure and Loss of the Mortgage Loans--Limited 
Recourse Nature of the Mortgage Loans".) Thereafter, subject to the 
borrower's right in some states to remain in possession during a redemption 
period, the lender will become the owner of the property and have both the 
benefits and burdens of ownership, including the obligation to pay debt 
service on any senior mortgages, to pay taxes, to obtain casualty insurance 
and to make such repairs as are necessary to render the property suitable for 
sale. The costs of operating and maintaining a commercial or multifamily 
residential property may be significant and may be greater than the income 
derived from that property. The lender also will commonly obtain the services 
of a real estate broker and pay the broker's commission in connection with 
the sale or lease of the property. Depending upon market conditions, the 
ultimate proceeds of the sale of the property may not equal the lender's 
investment in the property. Moreover, because of the expenses associated with 
acquiring, owning and selling a mortgaged property, a lender could realize an 
overall loss on a mortgage loan even if the mortgaged property is sold at 
foreclosure, or resold after it is acquired through foreclosure, for an 
amount equal to the full outstanding principal amount of the loan plus 
accrued interest. 

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

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

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

   Anti-Deficiency Legislation. Some or all of the Mortgage Loans may be 
nonrecourse loans, as to which recourse in the case of default will be 
limited to the Mortgaged Property and such other assets, if any, that were 
pledged to secure the Mortgage Loan. However, even if a mortgage loan by its 
terms provides for recourse to the borrower's other assets, a lender's 
ability to realize upon those assets may be limited by state law. For 
example, in some states a lender cannot obtain a deficiency judgment against 
the borrower following foreclosure or sale under a deed of trust. A 
deficiency judgment is a personal judgment against the former borrower equal 
to the difference between the net amount realized upon the public sale of the 
real property and the amount due to the lender. Other statutes may require 
the lender 

                                       59
<PAGE>
to exhaust the security afforded under a mortgage before bringing a personal 
action against the borrower. In certain other states, the lender has the 
option of bringing a personal action against the borrower on the debt without 
first exhausting such security; however, in some of those states, the lender, 
following judgment on such personal action, may be deemed to have elected a 
remedy and thus may be precluded from foreclosing upon the security. 
Consequently, lenders in those states where such an election of remedy 
provision exists will usually proceed first against the security. Finally, 
other statutory provisions, designed to protect borrowers from exposure to 
large deficiency judgments that might result from bidding at below-market 
values at the foreclosure sale, limit any deficiency judgment to the excess 
of the outstanding debt over the fair market value of the property at the 
time of the sale. 

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

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

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

BANKRUPTCY LAWS 

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

   Under the Bankruptcy Code, provided certain substantive and procedural 
safeguards protective of the lender are met, the amount and terms of a 
mortgage loan secured by a lien on property of the debtor may be modified 
under certain circumstances. For example, the outstanding amount of the loan 
may be reduced to the then-current value of the property (with a 
corresponding partial reduction of the amount 

                                       60
<PAGE>
of lender's security interest) pursuant to a confirmed plan or lien avoidance 
proceeding, thus leaving the lender a general unsecured creditor for the 
difference between such value and the outstanding balance of the loan. Other 
modifications may include the reduction in the amount of each scheduled 
payment, by means of a reduction in the rate of interest and/or an alteration 
of the repayment schedule (with or without affecting the unpaid principal 
balance of the loan), and/or by an extension (or shortening) of the term to 
maturity. Some bankruptcy courts have approved plans, based on the particular 
facts of the reorganization case, that effected the cure of a mortgage loan 
default by paying arrearages over a number of years. Also, a bankruptcy court 
may permit a debtor, through its rehabilitative plan, to reinstate a loan 
mortgage payment schedule even if the lender has obtained a final judgment of 
foreclosure prior to the filing of the debtor's petition. 

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

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

ENVIRONMENTAL CONSIDERATIONS 

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

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

   CERCLA. The federal Comprehensive Environmental Response, Compensation and 
Liability Act of 1980, as amended ("CERCLA"), imposes strict liability on 
present and past "owners" and "operators" 

                                       61
<PAGE>
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. 

   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". 

                                       62
<PAGE>
   If a lender forecloses on a mortgage secured by a property, the operations 
on which are subject to environmental laws and regulations, the lender will 
be required to operate the property in accordance with those laws and 
regulations. Such compliance may entail substantial expense, especially in 
the case of industrial or manufacturing properties. 

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

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

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

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

JUNIOR LIENS; RIGHTS OF HOLDERS OF SENIOR LIENS 

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

SUBORDINATE FINANCING 

   The terms of certain of the Mortgage Loans may not restrict the ability of 
the borrower to use the Mortgaged Property as security for one or more 
additional loans, or such restrictions may be 

                                       63
<PAGE>
unenforceable. Where a borrower encumbers a mortgaged property with one or 
more junior liens, the senior lender is subjected to additional risk. First, 
the borrower may have difficulty servicing and repaying multiple loans. 
Moreover, if the subordinate financing permits recourse to the borrower (as 
is frequently the case) and the senior loan does not, a borrower may have 
more incentive to repay sums due on the subordinate loan. Second, acts of the 
senior lender that prejudice the junior lender or impair the junior lender's 
security may create a superior equity in favor of the junior lender. For 
example, if the borrower and the senior lender agree to an increase in the 
principal amount of or the interest rate payable on the senior loan, the 
senior lender may lose its priority to the extent any existing junior lender 
is harmed or the borrower is additionally burdened. Third, if the borrower 
defaults on the senior loan and/or any junior loan or loans, the existence of 
junior loans and actions taken by junior lenders can impair the security 
available to the senior lender and can interfere with or delay the taking of 
action by the senior lender. Moreover, the bankruptcy of a junior lender may 
operate to stay foreclosure or similar proceedings by the senior lender. 

DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS 

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

APPLICABILITY OF USURY LAWS 

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

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

CERTAIN LAWS AND REGULATIONS 

   The Mortgaged Properties will be subject to compliance with various 
federal, state and local statutes and regulations. Failure to comply 
(together with an inability to remedy any such failure) could result in 
material diminution in the value of a Mortgaged Property which could, 
together with the possibility of limited alternative uses for a particular 
Mortgaged Property (i.e., a nursing or convalescent home or hospital), result 
in a failure to realize the full principal amount of the related Mortgage 
Loan. 

AMERICANS WITH DISABILITIES ACT 

   Under Title III of the Americans with Disabilities Act of 1990 and rules 
promulgated thereunder (collectively, the "ADA"), in order to protect 
individuals with disabilities, public accommodations (such 

                                       64
<PAGE>
as hotels, restaurants, shopping centers, hospitals, schools and social 
service center establishments) must remove architectural and communication 
barriers which are structural in nature from existing places of public 
accommodation to the extent "readily achievable." In addition, under the ADA, 
alterations to a place of public accommodation or a commercial facility are 
to be made so that, to the maximum extent feasible, such altered portions are 
readily accessible to and usable by disabled individuals. The "readily 
achievable" standard takes into account, among other factors, the financial 
resources of the affected site, owner, landlord or other applicable person. 
In addition to imposing a possible financial burden on the borrower in its 
capacity as owner or landlord, the ADA may also impose such requirements on a 
foreclosing lender who succeeds to the interest of the borrower as owner or 
landlord. Furthermore, since the "readily achievable" standard may vary 
depending on the financial condition of the owner or landlord, a foreclosing 
lender who is financially more capable than the borrower of complying with 
the requirements of the ADA may be subject to more stringent requirements 
than those to which the borrower is subject. 

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940 

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

FORFEITURES IN DRUG AND RICO PROCEEDINGS 

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

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

                                       65
<PAGE>
                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

   
   The following is a general discussion of the anticipated material federal 
income tax consequences of the purchase, ownership and disposition of 
Certificates. The discussion below does not purport to address all federal 
income tax consequences that may be applicable to particular categories of 
investors, some of which may be subject to special rules. The authorities on 
which this discussion is based are subject to change or differing 
interpretations, and any such change or interpretation could apply 
retroactively. This discussion reflects the applicable provisions of the 
Internal Revenue Code of 1986, as amended (the "Code"), as well as 
regulations (the "REMIC Regulations") promulgated by the U.S. Department of 
Treasury (the "Treasury"). Investors should consult their own tax advisors in 
determining the federal, state, local and other tax consequences to them of 
the purchase, ownership and disposition of Certificates. 

   For purposes of this discussion, (i) references to the Mortgage Loans 
include references to the mortgage loans underlying MBS included in the 
Mortgage Assets and (ii) where the applicable Prospectus Supplement provides 
for a fixed retained yield with respect to the Mortgage Loans underlying a 
series of Certificates, references to the Mortgage Loans will be deemed to 
refer to that portion of the Mortgage Loans held by the Trust Fund which does 
not include the Retained Interest. References to a "holder" or 
"Certificateholder" in this discussion generally mean the beneficial owner of 
a Certificate. 

            FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES 

 General 

   With respect to a particular series of Certificates, an election may be 
made to treat the Trust Fund or one or more segregated pools of assets 
therein as one or more REMICs within the meaning of Code Section 860D. A 
Trust Fund or a portion thereof as to which a REMIC election will be made 
will be referred to as a "REMIC Pool". For purposes of this discussion, 
Certificates of a series as to which one or more REMIC elections are made are 
referred to as "REMIC Certificates" and will consist of one or more Classes 
of "Regular Certificates" and one Class of "Residual Certificates" in the 
case of each REMIC Pool. Qualification as a REMIC requires ongoing compliance 
with certain conditions. With respect to each series of REMIC Certificates, 
Cadwalader, Wickersham & Taft, counsel to the Depositor, has advised the 
Depositor that in the firm's opinion, assuming (i) the making of such an 
election, (ii) compliance with the Pooling Agreement and (iii) compliance 
with any changes in the law, including any amendments to the Code or 
applicable Treasury regulations thereunder, each REMIC Pool will qualify as a 
REMIC. In such case, the Regular Certificates will be considered to be 
"regular interests" in the REMIC Pool and generally will be treated for 
federal income tax purposes as if they were newly originated debt 
instruments, and the Residual Certificates will be considered to be "residual 
interests" in the REMIC Pool. The Prospectus Supplement for each series of 
Certificates will indicate whether one or more REMIC elections with respect 
to the related Trust Fund will be made, in which event references to "REMIC" 
or "REMIC Pool" herein shall be deemed to refer to each such REMIC Pool. If 
so specified in the applicable Prospectus Supplement, the portion of a Trust 
Fund as to which a REMIC election is not made may be treated as a grantor 
trust for federal income tax purposes. See "--Federal Income Tax Consequences 
for Certificates as to Which No REMIC Election Is Made". 

 Status of REMIC Certificates 

   REMIC Certificates held by a domestic building and loan association will 
constitute "a regular or residual interest in a REMIC" within the meaning of 
Code Section 7701(a)(19)(C)(xi), but only in the same proportion that the 
assets of the REMIC Pool would be treated as "loans . . . secured by an 
interest in real property which is . . . residential real property" (such as 
single family or multifamily properties, but not commercial properties) 
within the meaning of Code Section 7701(a)(19)(C)(v) or as other assets 
described in Code Section 7701(a)(19)(C), and otherwise will not qualify for 
such treatment. REMIC Certificates held by a real estate investment trust 
will constitute "real estate assets" within the meaning of Code Section 
856(c)(5)(A), and interest on the Regular Certificates and income with 
respect to Residual Certificates will be considered "interest on obligations 
secured by mortgages on real property or on interests in real property" 
within the meaning of Code Section 856(c)(3)(B) in the same proportion 
    

                                       66
<PAGE>
   
that, for both purposes, the assets of the REMIC Pool would be so treated. If 
at all times 95% or more of the assets of the REMIC Pool qualify for each of 
the foregoing respective treatments, the REMIC Certificates will qualify for 
the corresponding status in their entirety. For purposes of Code Section 
856(c)(5)(A), payments of principal and interest on the Mortgage Loans that 
are reinvested pending distribution to holders of REMIC Certificates qualify 
for such treatment. Where two REMIC Pools are a part of a tiered structure 
they will be treated as one REMIC for purposes of the tests described above 
respecting asset ownership of more or less than 95%. In addition, if the 
assets of the REMIC include Buy-Down Mortgage Loans, it is possible that the 
percentage of such assets constituting "loans . . . secured by an interest in 
real property which is . . . residential real property" for purposes of Code 
Section 7701(a)(19)(C)(v) may be required to be reduced by the amount of the 
related Buy-Down Funds. REMIC Certificates held by a regulated investment 
company will not constitute "Government Securities" within the meaning of 
Code Section 851(b)(4)(A)(i). REMIC Certificates held by certain financial 
institutions will constitute an "evidence of indebtedness" within the meaning 
of Code Section 582(c)(1). The Small Business Job Protection Act of 1996 (the 
"SBJPA of 1996") repealed the reserve method for bad debts of domestic 
building and loan associations and mutual savings banks, and thus has 
eliminated the asset category of "qualifying real property loans" in former 
Code Section 593(d) for taxable years beginning after December 31, 1995. The 
requirement in the SBJPA of 1996 that such institutions must "recapture" a 
portion of their existing bad debt reserves is suspended if a certain portion 
of their assets are maintained in "residential loans" under Code Section 
7701(a)(19)(C)(v), but only if such loans were made to acquire, construct or 
improve the related real property and not for the purpose of refinancing. 
However, no effort will be made to identify the portion of the Mortgage Loans 
of any Series meeting this requirement, and no representation is made in this 
regard. 

 Qualification as a REMIC 

   In order for the REMIC Pool to qualify as a REMIC, there must be ongoing 
compliance on the part of the REMIC Pool with the requirements set forth in 
the Code. The REMIC Pool must fulfill an asset test, which requires that no 
more than a de minimis portion of the assets of the REMIC Pool, as of the 
close of the third calendar month beginning after the "Startup Day" (which 
for purposes of this discussion is the date of issuance of the REMIC 
Certificates) and at all times thereafter, may consist of assets other than 
"qualified mortgages" and "permitted investments". The REMIC Regulations 
provide a safe harbor pursuant to which the de minimis requirement is met if 
at all times the aggregate adjusted basis of the nonqualified assets is less 
than 1% of the aggregate adjusted basis of all the REMIC Pool's assets. An 
entity that fails to meet the safe harbor may nevertheless demonstrate that 
it holds no more than a de minimis amount of nonqualified assets. A REMIC 
also must provide "reasonable arrangements" to prevent its residual interest 
from being held by "disqualified organizations" and must furnish applicable 
tax information to transferors or agents that violate this requirement. The 
Pooling Agreement for each Series will contain a provision designed to meet 
this requirement. See "Taxation of Residual Certificates--Tax-Related 
Restrictions on Transfer of Residual Certificates--Disqualified 
Organizations". 

   A qualified mortgage is any obligation that is principally secured by an 
interest in real property and that is either transferred to the REMIC Pool on 
the Startup Day or is purchased by the REMIC Pool within a three-month period 
thereafter pursuant to a fixed price contract in effect on the Startup Day. 
Qualified mortgages include whole mortgage loans, such as the Mortgage Loans, 
certificates of beneficial interest in a grantor trust that holds mortgage 
loans, including certain of the MBS, regular interests in another REMIC, such 
as MBS in a trust as to which a REMIC election has been made, loans secured 
by timeshare interests and loans secured by shares held by a tenant 
stockholder in a cooperative housing corporation, provided, in general, (i) 
the fair market value of the real property security (including buildings and 
structural components thereof) is at least 80% of the principal balance of 
the related Mortgage Loan or mortgage loan underlying the Mortgage 
Certificate either at origination or as of the Startup Day (an original 
loan-to-value ratio of not more than 125% with respect to the real property 
security) or (ii) substantially all the proceeds of the Mortgage Loan or the 
underlying mortgage loan were used to acquire, improve or protect an interest 
in real property that, at the origination date, was the only security for the 
Mortgage Loan or underlying mortgage loan. If the Mortgage Loan has been 
substantially modified other than in connection with a default or reasonably 
foreseeable default, it must meet the 
    

                                       67
<PAGE>
   
loan-to-value test in (i) of the preceding sentence as of the date of the 
last such modification or at closing. A qualified mortgage includes a 
qualified replacement mortgage, which is any property that would have been 
treated as a qualified mortgage if it were transferred to the REMIC Pool on 
the Startup Day and that is received either (i) in exchange for any qualified 
mortgage within a three-month period thereafter or (ii) in exchange for a 
"defective obligation" within a two-year period thereafter. A "defective 
obligation" includes (i) a mortgage in default or as to which default is 
reasonably foreseeable, (ii) a mortgage as to which a customary 
representation or warranty made at the time of transfer to the REMIC Pool has 
been breached, (iii) a mortgage that was fraudulently procured by the 
mortgagor, and (iv) a mortgage that was not in fact principally secured by 
real property (but only if such mortgage is disposed of within 90 days of 
discovery). A Mortgage Loan that is "defective" as described in clause (iv) 
that is not sold or, if within two years of the Startup Day, exchanged, 
within 90 days of discovery, ceases to be a qualified mortgage after such 
90-day period. 

   Permitted investments include cash flow investments, qualified reserve 
assets, and foreclosure property. A cash flow investment is an investment, 
earning a return in the nature of interest, of amounts received on or with 
respect to qualified mortgages for a temporary period, not exceeding 13 
months, until the next scheduled distribution to holders of interests in the 
REMIC Pool. A qualified reserve asset is any intangible property held for 
investment that is part of any reasonably required reserve maintained by the 
REMIC Pool to provide for payments of expenses of the REMIC Pool or amounts 
due on the regular or residual interests in the event of defaults (including 
delinquencies) on the qualified mortgages, lower than expected reinvestment 
returns, prepayment interest shortfalls and certain other contingencies. The 
reserve fund will be disqualified if more than 30% of the gross income from 
the assets in such fund for the year is derived from the sale or other 
disposition of property held for less than three months, unless required to 
prevent a default on the regular interests caused by a default on one or more 
qualified mortgages. A reserve fund must be reduced "promptly and 
appropriately" as payments on the Mortgage Loans are received. Foreclosure 
property is real property acquired by the REMIC Pool in connection with the 
default or imminent default of a qualified mortgage and generally not held 
beyond the close of the third calendar year following the acquisition of the 
property by the REMIC Pool, with an extension that may be granted by the 
Internal Revenue Service (the "Service"). 

   In addition to the foregoing requirements, the various interests in a 
REMIC Pool also must meet certain requirements. All of the interests in a 
REMIC Pool must be either of the following: (i) one or more classes of 
regular interests or (ii) a single class of residual interests on which 
distributions, if any, are made pro rata. A regular interest is an interest 
in a REMIC Pool that is issued on the Startup Day with fixed terms, is 
designated as a regular interest, and unconditionally entitles the holder to 
receive a specified principal amount (or other similar amount), and provides 
that interest payments (or other similar amounts), if any, at or before 
maturity either are payable based on a fixed rate or a qualified variable 
rate, or consist of a specified, nonvarying portion of the interest payments 
on qualified mortgages. Such a specified portion may consist of a fixed 
number of basis points, a fixed percentage of the total interest, or a fixed 
or qualified variable or inverse variable rate on some or all of the 
qualified mortgages minus a different fixed or qualified variable rate. The 
specified principal amount of a regular interest that provides for interest 
payments consisting of a specified, nonvarying portion of interest payments 
on qualified mortgages may be zero. A residual interest is an interest in a 
REMIC Pool other than a regular interest that is issued on the Startup Day 
and that is designated as a residual interest. An interest in a REMIC Pool 
may be treated as a regular interest even if payments of principal with 
respect to such interest are subordinated to payments on other regular 
interests or the residual interest in the REMIC Pool, and are dependent on 
the absence of defaults or delinquencies on qualified mortgages or permitted 
investments, lower than reasonably expected returns on permitted investments, 
unanticipated expenses incurred by the REMIC Pool or prepayment interest 
shortfalls. Accordingly, the Regular Certificates of a series will constitute 
one or more classes of regular interests, and the Residual Certificates with 
respect to that series will constitute a single class of residual interests 
on which distributions are made pro rata. 

   If an entity, such as the REMIC Pool, fails to comply with one or more of 
the ongoing requirements of the Code for REMIC status during any taxable 
year, the Code provides that the entity will not be treated as a REMIC for 
such year and thereafter. In this event, an entity with multiple classes of 
    

                                       68
<PAGE>
   
ownership interests may be treated as a separate association taxable as a 
corporation under Treasury regulations, and the Regular Certificates may be 
treated as equity interests therein. The Code, however, authorizes the 
Treasury Department to issue regulations that address situations where 
failure to meet one or more of the requirements for REMIC status occurs 
inadvertently and in good faith, and disqualification of the REMIC Pool would 
occur absent regulatory relief. Investors should be aware, however, that the 
Conference Committee Report to the Tax Reform Act of 1986 (the "1986 Act") 
indicates that the relief may be accompanied by sanctions, such as the 
imposition of a corporate tax on all or a portion of the REMIC Pool's income 
for the period of time in which the requirements for REMIC status are not 
satisfied. 

TAXATION OF REGULAR CERTIFICATES 

 General 

   In general, interest, original issue discount and market discount on a 
Regular Certificate will be treated as ordinary income to a holder of the 
Regular Certificate (the "Regular Certificateholder") as they accrue, and 
principal payments on a Regular Certificate will be treated as a return of 
capital to the extent of the Regular Certificateholder's basis in the Regular 
Certificate allocable thereto. Regular Certificateholders must use the 
accrual method of accounting with regard to Regular Certificates, regardless 
of the method of accounting otherwise used by such Regular 
Certificateholders. 

 Original Issue Discount 

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

   Each Regular Certificate (except to the extent described below with 
respect to a Regular Certificate on which principal is distributed by random 
lot ("Random Lot Certificates")) will be treated as a single installment 
obligation for purposes of determining the original issue discount includible 
in a Regular Certificateholder's income. The total amount of original issue 
discount on a Regular Certificate is the excess of the "stated redemption 
price at maturity" of the Regular Certificate over its "issue price". The 
issue price of a Class of Regular Certificates offered pursuant to this 
Prospectus generally is the first price at which a substantial amount of 
Regular Certificates of that Class is sold to the public (excluding bond 
houses, brokers and underwriters). Although unclear under the OID 
Regulations, the Depositor intends to treat the issue price of a Class as to 
which there is no substantial sale as of the issue date or that is retained 
by the Depositor as the fair market value of that Class as of the issue date. 
The issue price of a Regular Certificate also includes the amount paid by an 
initial Regular Certificateholder for accrued interest that relates to a 
period prior to the issue date of the Regular Certificate, unless the Regular 
    

                                       69
<PAGE>
   
Certificateholder elects on its federal income tax return to exclude such 
amount from the issue price and to recover it on the first Distribution Date. 
The stated redemption price at maturity of a Regular Certificate always 
includes the original principal amount of the Regular Certificate, but 
generally will not include distributions of stated interest if such interest 
distributions constitute "qualified stated interest". Under the OID 
Regulations, qualified stated interest generally means interest payable at a 
single fixed rate or a qualified variable rate (as described below) provided 
that such interest payments are unconditionally payable at intervals of one 
year or less during the entire term of the Regular Certificate. Because there 
is no penalty or default remedy in the case of nonpayment of interest with 
respect to a Regular Certificate, it is possible that no interest on any 
Class of Regular Certificates will be treated as qualified stated interest. 
However, except as provided in the following three sentences or in the 
applicable Prospectus Supplement, because the underlying Mortgage Loans 
provide for remedies in the event of default, the Depositor intends to treat 
interest with respect to the Regular Certificates as qualified stated 
interest. Distributions of interest on an Accrual Certificate, or on other 
Regular Certificates with respect to which deferred interest will accrue, 
will not constitute qualified stated interest, in which case the stated 
redemption price at maturity of such Regular Certificates includes all 
distributions of interest as well as principal thereon. Likewise, the 
Depositor intends to treat an "interest only" class, or a class on which 
interest is substantially disproportionate to its principal amount (a 
so-called "super-premium" class) as having no qualified stated interest. 
Where the interval between the issue date and the first Distribution Date on 
a Regular Certificate is shorter than the interval between subsequent 
Distribution Dates, the interest attributable to the additional days will be 
included in the stated redemption price at maturity. 

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

   A Regular Certificateholder generally must include in gross income for any 
taxable year the sum of the "daily portions," as defined below, of the 
original issue discount on the Regular Certificate accrued during an accrual 
period for each day on which it holds the Regular Certificate, including the 
date of purchase but excluding the date of disposition. The Depositor will 
treat the monthly period ending on the day before each Distribution Date as 
the accrual period. With respect to each Regular Certificate, a calculation 
will be made of the original issue discount that accrues during each 
successive full accrual period (or shorter period from the date of original 
issue) that ends on the day before the related Distribution Date on the 
Regular Certificate. The Conference Committee Report to the 1986 Act states 
that the rate of accrual of original issue discount is intended to be based 
on the Prepayment Assumption. Other than as discussed below with respect to a 
Random Lot Certificate, the original issue discount accruing in a full 
accrual period would be the excess, if any, of (i) the sum of (a) the present 
value of all of the remaining distributions to be made on the Regular 
Certificate as of the end of that accrual period that are included in the 
Regular Certificate's stated redemption price at maturity and (b) the 
distributions made on the Regular Certificate during the accrual period that 
are included in the Regular Certificate's stated redemption price at 
maturity, over (ii) the adjusted issue price of the Regular Certificate at 
the beginning of the accrual period. The present value of the remaining 
distributions referred to in the 
    

                                       70
<PAGE>
   
preceding sentence is calculated based on (i) the yield to maturity of the 
Regular Certificate at the issue date, (ii) events (including actual 
prepayments) that have occurred prior to the end of the accrual period and 
(iii) the Prepayment Assumption. For these purposes, the adjusted issue price 
of a Regular Certificate at the beginning of any accrual period equals the 
issue price of the Regular Certificate, increased by the aggregate amount of 
original issue discount with respect to the Regular Certificate that accrued 
in all prior accrual periods and reduced by the amount of distributions 
included in the Regular Certificate's stated redemption price at maturity 
that were made on the Regular Certificate in such prior periods. The original 
issue discount accruing during any accrual period (as determined in this 
paragraph) will then be divided by the number of days in the period to 
determine the daily portion of original issue discount for each day in the 
period. With respect to an initial accrual period shorter than a full accrual 
period, the daily portions of original issue discount must be determined 
according to an appropriate allocation under any reasonable method. 

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

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

 Acquisition Premium 

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

 Variable Rate Regular Certificates 

   Regular Certificates may provide for interest based on a variable rate. 
Under the OID Regulations, interest is treated as payable at a variable rate 
if, generally, (i) the issue price does not exceed the original principal 
balance by more than a specified amount and (ii) the interest compounds or is 
payable at least annually at current values of (a) one or more "qualified 
floating rates", (b) a single fixed rate and one or more qualified floating 
rates, (c) a single "objective rate", or (d) a single fixed rate and a single 
objective 
    

                                       71
<PAGE>
   
rate that is a "qualified inverse floating rate". A floating rate is a 
qualified floating rate if variations in the rate can reasonably be expected 
to measure contemporaneous variations in the cost of newly borrowed funds, 
where such rate is subject to a fixed multiple that is greater than 0.65, but 
not more than 1.35. Such rate may also be increased or decreased by a fixed 
spread or subject to a fixed cap or floor, or a cap or floor that is not 
reasonably expected as of the issue date to affect the yield of the 
instrument significantly. An objective rate (other than a qualified floating 
rate) is a rate that is determined using a single fixed formula and that is 
based on objective financial or economic information, provided that such 
information is not (i) within the control of the issuer or a related party or 
(ii) unique to the circumstances of the issuer or a related party. A 
qualified inverse floating rate is a rate equal to a fixed rate minus a 
qualified floating rate that inversely reflects contemporaneous variations in 
the cost of newly borrowed funds; an inverse floating rate that is not a 
qualified floating rate may nevertheless be an objective rate. A Class of 
Regular Certificates may be issued under this Prospectus that does not have a 
variable rate under the OID Regulations, for example, a Class that bears 
different rates at different times during the period it is outstanding such 
that it is considered significantly "front-loaded" or "back-loaded" within 
the meaning of the OID Regulations. It is possible that such a Class may be 
considered to bear "contingent interest" within the meaning of the OID 
Regulations. The OID Regulations, as they relate to the treatment of 
contingent interest, are by their terms not applicable to Regular 
Certificates. However, if final regulations dealing with contingent interest 
with respect to Regular Certificates apply the same principles as the OID 
Regulations, such regulations may lead to different timing of income 
inclusion than would be the case under the OID Regulations. Furthermore, 
application of such principles could lead to the characterization of gain on 
the sale of contingent interest Regular Certificates as ordinary income. 
Investors should consult their tax advisors regarding the appropriate 
treatment of any Regular Certificate that does not pay interest at a fixed 
rate or variable rate as described in this paragraph. 

   Under the REMIC Regulations, a Regular Certificate (i) bearing a rate that 
qualifies as a variable rate under the OID Regulations that is tied to 
current values of a variable rate (or the highest, lowest or average of two 
or more variable rates), including a rate based on the average cost of funds 
of one or more financial institutions, or a positive or negative multiple of 
such a rate (plus or minus a specified number of basis points), or that 
represents a weighted average of rates on some or all of the Mortgage Loans, 
including such a rate that is subject to one or more caps or floors, or (ii) 
bearing one or more such variable rates for one or more periods or one or 
more fixed rates for one or more periods, and a different variable rate or 
fixed rate for other periods qualifies as a regular interest in a REMIC. 
Accordingly, unless otherwise indicated in the applicable Prospectus 
Supplement, the Depositor intends to treat Regular Certificates that qualify 
as regular interests under this rule in the same manner as obligations 
bearing a variable rate for original issue discount reporting purposes. 

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

   Although unclear under the OID Regulations, unless required otherwise by 
applicable final regulations, the Depositor intends to treat Regular 
Certificates bearing an interest rate that is a weighted average of the net 
interest rates on Mortgage Loans or Mortgage Certificates having fixed or 
adjustable rates, as having qualified stated interest, except to the extent 
that initial "teaser" rates cause sufficiently "back-loaded" interest to 
create more than de minimis original issue discount. The yield on such 
Regular Certificates for purposes of accruing original issue discount will be 
a hypothetical fixed rate based on the fixed rates, in the case of fixed rate 
Mortgage Loans, and initial "teaser rates" followed by fully indexed rates, 
in the case of adjustable rate Mortgage Loans. In the case of adjustable rate 
Mortgage Loans, the 
    

                                       72
<PAGE>
   
applicable index used to compute interest on the Mortgage Loans in effect on 
the pricing date (or possibly the issue date) will be deemed to be in effect 
beginning with the period in which the first weighted average adjustment date 
occurring after the issue date occurs. Adjustments will be made in each 
accrual period either increasing or decreasing the amount of ordinary income 
reportable to reflect the actual Pass-Through Rate on the Regular 
Certificates. 

 Deferred Interest 

   Under the OID Regulations, all interest on a Regular Certificate as to 
which there may be Deferred Interest is includible in the stated redemption 
price at maturity thereof. Accordingly, any Deferred Interest that accrues 
with respect to a Class of Regular Certificates may constitute income to the 
holders of such Regular Certificates prior to the time distributions of cash 
with respect to such Deferred Interest are made. 

 Market Discount 

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

   Market discount with respect to a Regular Certificate will be considered 
to be zero if such market discount is less than 0.25% of the remaining stated 
redemption price at maturity of such Regular Certificate multiplied by the 
weighted average maturity of the Regular Certificate (determined as described 
above in the third paragraph under "Original Issue Discount") remaining after 
the date of purchase. It appears that de minimis market discount would be 
reported in a manner similar to de minimis original issue discount. See 
"Original Issue Discount" above. Treasury regulations implementing the market 
discount rules have not yet been issued, and therefore investors should 
consult their own tax 
    

                                       73
<PAGE>
   
advisors regarding the application of these rules. Investors should also 
consult Revenue Procedure 92-67 concerning the elections to include market 
discount in income currently and to accrue market discount on the basis of 
the constant yield method. 

 Premium 

   A Regular Certificate purchased at a cost greater than its remaining 
stated redemption price at maturity generally is considered to be purchased 
at a premium. If the Regular Certificateholder holds such Regular Certificate 
as a "capital asset" within the meaning of Code Section 1221, the Regular 
Certificateholder may elect under Code Section 171 to amortize such premium 
under the constant yield method. The Conference Committee Report to the 1986 
Act indicates a Congressional intent that the same rules that will apply to 
the accrual of market discount on installment obligations will also apply to 
amortizing bond premium under Code Section 171 on installment obligations 
such as the Regular Certificates, although it is unclear whether the 
alternatives to the constant yield method described above under "Market 
Discount" are available. Amortizable bond premium will be treated as an 
offset to interest income on a Regular Certificate rather than as a separate 
deduction item. See "Election to Treat All Interest Under the Constant Yield 
Method" below regarding an alternative manner in which the Code Section 171 
election may be deemed to be made. 

 Election to Treat All Interest Under the Constant Yield Method 

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

 Sale or Exchange of Regular Certificates 

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

   Except as described above with respect to market discount, and except as 
provided in this paragraph, any gain or loss on the sale or exchange of a 
Regular Certificate realized by an investor who holds the Regular Certificate 
as a capital asset will be capital gain or loss and will be long-term or 
short-term depending on whether the Regular Certificate has been held for the 
long-term capital gain holding period (currently more than one year). Such 
gain will be treated as ordinary income (i) if a Regular Certificate is held 
as part of a "conversion transaction" as defined in Code Section 1258(c), up 
to the amount of interest that would have accrued on the Regular 
Certificateholder's net investment in the conversion 
    

                                       74
<PAGE>
   
transaction at 120% of the appropriate applicable Federal rate under Code 
Section 1274(d) in effect at the time the taxpayer entered into the 
transaction minus any amount previously treated as ordinary income with 
respect to any prior distribution of property that was held as a part of such 
transaction, (ii) in the case of a non-corporate taxpayer, to the extent such 
taxpayer has made an election under Code Section 163(d)(4) to have net 
capital gains taxed as investment income at ordinary rates, or (iii) to the 
extent that such gain does not exceed the excess, if any, of (a) the amount 
that would have been includible in the gross income of the holder if its 
yield on such Regular Certificate were 110% of the applicable Federal rate as 
of the date of purchase, over (b) the amount of income actually includible in 
the gross income of such holder with respect to the Regular Certificate. In 
addition, gain or loss recognized from the sale of a Regular Certificate by 
certain banks or thrift institutions will be treated as ordinary income or 
loss pursuant to Code Section 582(c). Capital gains of certain non-corporate 
taxpayers generally are subject to a lower maximum tax rate (28%) than 
ordinary income of such taxpayers (39.6%) for property held for more than one 
year but not more than 18 months, and a still lower maximum rate (20%) for 
property held for more than 18 months. The maximum tax rate for corporations 
is the same with respect to both ordinary income and capital gains. 

 Treatment of Losses 

   Holders of Regular Certificates will be required to report income with 
respect to Regular Certificates on the accrual method of accounting, without 
giving effect to delays or reductions in distributions attributable to 
defaults or delinquencies on the Mortgage Loans allocable to a particular 
class of Regular Certificates, except to the extent it can be established 
that such losses are uncollectible. Accordingly, the holder of a Regular 
Certificate may have income, or may incur a diminution in cash flow as a 
result of a default or delinquency, but may not be able to take a deduction 
(subject to the discussion below) for the corresponding loss until a 
subsequent taxable year. In this regard, investors are cautioned that while 
they may generally cease to accrue interest income if it reasonably appears 
that the interest will be uncollectible, the Internal Revenue Service may 
take the position that original issue discount must continue to be accrued in 
spite of its uncollectibility until the debt instrument is disposed of in a 
taxable transaction or becomes worthless in accordance with the rules of Code 
Section 166. To the extent the rules of Code Section 166 regarding bad debts 
are applicable, it appears that holders of Regular Certificates that are 
corporations or that otherwise hold the Regular Certificates in connection 
with a trade or business should in general be allowed to deduct as an 
ordinary loss any such loss sustained during the taxable year on account of 
any such Regular Certificates becoming wholly or partially worthless, and 
that, in general, holders of Regular Certificates that are not corporations 
and do not hold the Regular Certificates in connection with a trade or 
business will be allowed to deduct as a short-term capital loss any loss with 
respect to principal sustained during the taxable year on account of a 
portion of any class or subclass of such Regular Certificates becoming wholly 
worthless. Although the matter is not free from doubt, non-corporate holders 
of Regular Certificates should be allowed a bad debt deduction at such time 
as the principal balance of any class or subclass of such Regular 
Certificates is reduced to reflect losses resulting from any liquidated 
Mortgage Loans. The Service, however, could take the position that 
non-corporate holders will be allowed a bad debt deduction to reflect such 
losses only after all Mortgage Loans remaining in the Trust Fund have been 
liquidated or such class of Regular Certificates has been otherwise retired. 
The Service could also assert that losses on the Regular Certificates are 
deductible based on some other method that may defer such deductions for all 
holders, such as reducing future cash flow for purposes of computing original 
issue discount. This may have the effect of creating "negative" original 
issue discount which would be deductible only against future positive 
original issue discount or otherwise upon termination of the Class. Holders 
of Regular Certificates are urged to consult their own tax advisors regarding 
the appropriate timing, amount and character of any loss sustained with 
respect to such Regular Certificates. While losses attributable to interest 
previously reported as income should be deductible as ordinary losses by both 
corporate and non-corporate holders, the Internal Revenue Service may take 
the position that losses attributable to accrued original issue discount may 
only be deducted as short-term capital losses by non-corporate holders not 
engaged in a trade or business. Special loss rules are applicable to banks 
and thrift institutions, including rules regarding reserves for bad debts. 
Such taxpayers are advised to consult their tax advisors regarding the 
treatment of losses on Regular Certificates. 
    

                                       75
<PAGE>
   
TAXATION OF RESIDUAL CERTIFICATES 

 Taxation of REMIC Income 

   Generally, the "daily portions" of REMIC taxable income or net loss will 
be includible as ordinary income or loss in determining the federal taxable 
income of holders of Residual Certificates ("Residual Certificateholders"), 
and will not be taxed separately to the REMIC Pool. The daily portions of 
REMIC taxable income or net loss of a Residual Certificateholder are 
determined by allocating the REMIC Pool's taxable income or net loss for each 
calendar quarter ratably to each day in such quarter and by allocating such 
daily portion among the Residual Certificateholders in proportion to their 
respective holdings of Residual Certificates in the REMIC Pool on such day. 
REMIC taxable income is generally determined in the same manner as the 
taxable income of an individual using the accrual method of accounting, 
except that (i) the limitations on deductibility of investment interest 
expense and expenses for the production of income do not apply, (ii) all bad 
loans will be deductible as business bad debts and (iii) the limitation on 
the deductibility of interest and expenses related to tax-exempt income will 
apply. The REMIC Pool's gross income includes interest, original issue 
discount income and market discount income, if any, on the Mortgage Loans, 
reduced by amortization of any premium on the Mortgage Loans, plus income 
from amortization of issue premium, if any, on the Regular Certificates, plus 
income on reinvestment of cash flows and reserve assets, plus any 
cancellation of indebtedness income upon allocation of realized losses to the 
Regular Certificates. The REMIC Pool's deductions include interest and 
original issue discount expense on the Regular Certificates, servicing fees 
on the Mortgage Loans, other administrative expenses of the REMIC Pool and 
realized losses on the Mortgage Loans. The requirement that Residual 
Certificateholders report their pro rata share of taxable income or net loss 
of the REMIC Pool will continue until there are no Certificates of any class 
of the related series outstanding. 

   The taxable income recognized by a Residual Certificateholder in any 
taxable year will be affected by, among other factors, the relationship 
between the timing of recognition of interest and original issue discount or 
market discount income or amortization of premium with respect to the 
Mortgage Loans, on the one hand, and the timing of deductions for interest 
(including original issue discount) on the Regular Certificates or income 
from amortization of issue premium on the Regular Certificates, on the other 
hand. In the event that an interest in the Mortgage Loans is acquired by the 
REMIC Pool at a discount, and one or more of such Mortgage Loans is prepaid, 
the Residual Certificateholder may recognize taxable income without being 
entitled to receive a corresponding amount of cash because (i) the prepayment 
may be used in whole or in part to make distributions in reduction of 
principal on the Regular Certificates and (ii) the discount on the Mortgage 
Loans which is includible in income may exceed the deduction allowed upon 
such distributions on those Regular Certificates on account of any unaccrued 
original issue discount relating to those Regular Certificates. When there is 
more than one class of Regular Certificates that distribute principal 
sequentially, this mismatching of income and deductions is particularly 
likely to occur in the early years following issuance of the Regular 
Certificates when distributions in reduction of principal are being made in 
respect of earlier classes of Regular Certificates to the extent that such 
classes are not issued with substantial discount. If taxable income 
attributable to such a mismatching is realized, in general, losses would be 
allowed in later years as distributions on the later classes of Regular 
Certificates are made. Taxable income may also be greater in earlier years 
than in later years as a result of the fact that interest expense deductions, 
expressed as a percentage of the outstanding principal amount of such a 
series of Regular Certificates, may increase over time as distributions in 
reduction of principal are made on the lower yielding classes of Regular 
Certificates, whereas to the extent that the REMIC Pool includes fixed rate 
Mortgage Loans, interest income with respect to any given Mortgage Loan will 
remain constant over time as a percentage of the outstanding principal amount 
of that loan. Consequently, Residual Certificateholders must have sufficient 
other sources of cash to pay any federal, state or local income taxes due as 
a result of such mismatching or unrelated deductions against which to offset 
such income, subject to the discussion of "excess inclusions" below under 
"Limitations on Offset or Exemption of REMIC Income". The timing of such 
mismatching of income and deductions described in this paragraph, if present 
with respect to a series of Certificates, may have a significant adverse 
effect upon the Residual Certificateholder's after-tax rate of return. In 
addition, a Residual Certificateholder's taxable 
    

                                       76
<PAGE>
   
income during certain periods may exceed the income reflected by such 
Residual Certificateholder for such periods in accordance with generally 
accepted accounting principles. Investors should consult their own 
accountants concerning the accounting treatment of their investment in 
Residual Certificates. 

 Basis and Losses 

   The amount of any net loss of the REMIC Pool that may be taken into 
account by the Residual Certificateholder is limited to the adjusted basis of 
the Residual Certificate as of the close of the quarter (or time of 
disposition of the Residual Certificate if earlier), determined without 
taking into account the net loss for the quarter. The initial adjusted basis 
of a purchaser of a Residual Certificate is the amount paid for such Residual 
Certificate. Such adjusted basis will be increased by the amount of taxable 
income of the REMIC Pool reportable by the Residual Certificateholder and 
will be decreased (but not below zero), first, by a cash distribution from 
the REMIC Pool and, second, by the amount of loss of the REMIC Pool 
reportable by the Residual Certificateholder. Any loss that is disallowed on 
account of this limitation may be carried over indefinitely with respect to 
the Residual Certificateholder as to whom such loss was disallowed and may be 
used by such Residual Certificateholder only to offset any income generated 
by the same REMIC Pool. 

   A Residual Certificateholder will not be permitted to amortize directly 
the cost of its Residual Certificate as an offset to its share of the taxable 
income of the related REMIC Pool. However, that taxable income will not 
include cash received by the REMIC Pool that represents a recovery of the 
REMIC Pool's basis in its assets. Such recovery of basis by the REMIC Pool 
will have the effect of amortization of the issue price of the Residual 
Certificates over their life. However, in view of the possible acceleration 
of the income of Residual Certificateholders described above under "Taxation 
of REMIC Income", the period of time over which such issue price is 
effectively amortized may be longer than the economic life of the Residual 
Certificates. 

   A Residual Certificate may have a negative value if the net present value 
of anticipated tax liabilities exceeds the present value of anticipated cash 
flows. The REMIC Regulations appear to treat the issue price of such a 
residual interest as zero rather than such negative amount for purposes of 
determining the REMIC Pool's basis in its assets. The preamble to the REMIC 
Regulations states that the Service may provide future guidance on the proper 
tax treatment of payments made by a transferor of such a residual interest to 
induce the transferee to acquire the interest, and Residual 
Certificateholders should consult their own tax advisors in this regard. 

   Further, to the extent that the initial adjusted basis of a Residual 
Certificateholder (other than an original holder) in the Residual Certificate 
is greater that the corresponding portion of the REMIC Pool's basis in the 
Mortgage Loans, the Residual Certificateholder will not recover a portion of 
such basis until termination of the REMIC Pool unless future Treasury 
regulations provide for periodic adjustments to the REMIC income otherwise 
reportable by such holder. The REMIC Regulations currently in effect do not 
so provide. See "Treatment of Certain Items of REMIC Income and 
Expense--Market Discount" below regarding the basis of Mortgage Loans to the 
REMIC Pool and "Sale or Exchange of a Residual Certificate" below regarding 
possible treatment of a loss upon termination of the REMIC Pool as a capital 
loss. 

 Treatment of Certain Items of REMIC Income and Expense 

   Although the Depositor intends to compute REMIC income and expense in 
accordance with the Code and applicable regulations, the authorities 
regarding the determination of specific items of income and expense are 
subject to differing interpretations. The Depositor makes no representation 
as to the specific method that it will use for reporting income with respect 
to the Mortgage Loans and expenses with respect to the Regular Certificates, 
and different methods could result in different timing of reporting of 
taxable income or net loss to Residual Certificateholders or differences in 
capital gain versus ordinary income. 

   Original Issue Discount and Premium. Generally, the REMIC Pool's 
deductions for original issue discount and income from amortization of issue 
premium will be determined in the same manner as 
    

                                      77
<PAGE>
   
original issue discount income on Regular Certificates as described above 
under "Taxation of Regular Certificates--Original Issue Discount" and 
"--Variable Rate Regular Certificates", without regard to the de minimis rule 
described therein, and "--Premium". 

   Deferred Interest. Any Deferred Interest that accrues with respect to any 
adjustable rate Mortgage Loans held by the REMIC Pool will constitute income 
to the REMIC Pool and will be treated in a manner similar to the Deferred 
Interest that accrues with respect to Regular Certificates as described above 
under "Taxation of Regular Certificates--Deferred Interest". 

   Market Discount. The REMIC Pool will have market discount income in 
respect of Mortgage Loans if, in general, the basis of the REMIC Pool 
allocable to such Mortgage Loans is exceeded by their unpaid principal 
balances. The REMIC Pool's basis in such Mortgage Loans is generally the fair 
market value of the Mortgage Loans immediately after the transfer thereof to 
the REMIC Pool. The REMIC Regulations provide that such basis is equal in the 
aggregate to the issue prices of all regular and residual interests in the 
REMIC Pool (or the fair market value thereof at the Closing Date, in the case 
of a retained Class). In respect of Mortgage Loans that have market discount 
to which Code Section 1276 applies, the accrued portion of such market 
discount would be recognized currently as an item of ordinary income in a 
manner similar to original issue discount. Market discount income generally 
should accrue in the manner described above under "Taxation of Regular 
Certificates--Market Discount". 

   Premium. Generally, if the basis of the REMIC Pool in the Mortgage Loans 
exceeds the unpaid principal balances thereof, the REMIC Pool will be 
considered to have acquired such Mortgage Loans at a premium equal to the 
amount of such excess. As stated above, the REMIC Pool's basis in Mortgage 
Loans is the fair market value of the Mortgage Loans, based on the aggregate 
of the issue prices (or the fair market value of retained Classes) of the 
regular and residual interests in the REMIC Pool immediately after the 
transfer thereof to the REMIC Pool. In a manner analogous to the discussion 
above under "Taxation of Regular Certificates--Premium", a REMIC Pool that 
holds a Mortgage Loan as a capital asset under Code Section 1221 may elect 
under Code Section 171 to amortize premium on whole mortgage loans or 
mortgage loans underlying MBS that were originated after September 27, 1985 
or MBS that are REMIC regular interests under the constant yield method. 
Amortizable bond premium will be treated as an offset to interest income on 
the Mortgage Loans, rather than as a separate deduction item. To the extent 
that the mortgagors with respect to the Mortgage Loans are individuals, Code 
Section 171 will not be available for premium on Mortgage Loans (including 
underlying mortgage loans) originated on or prior to September 27, 1985. 
Premium with respect to such Mortgage Loans may be deductible in accordance 
with a reasonable method regularly employed by the holder thereof. The 
allocation of such premium pro rata among principal payments should be 
considered a reasonable method; however, the Service may argue that such 
premium should be allocated in a different manner, such as allocating such 
premium entirely to the final payment of principal. 

 Limitations on Offset or Exemption of REMIC Income 

   A portion or all of the REMIC taxable income includible in determining the 
federal income tax liability of a Residual Certificateholder will be subject 
to special treatment. That portion, referred to as the "excess inclusion", is 
equal to the excess of REMIC taxable income for the calendar quarter 
allocable to a Residual Certificate over the daily accruals for such 
quarterly period of (i) 120% of the long-term applicable Federal rate that 
would have applied to the Residual Certificate (if it were a debt instrument) 
on the Startup Day under Code Section 1274(d), multiplied by (ii) the 
adjusted issue price of such Residual Certificate at the beginning of such 
quarterly period. For this purpose, the adjusted issue price of a Residual 
Certificate at the beginning of a quarter is the issue price of the Residual 
Certificate, plus the amount of such daily accruals of REMIC income described 
in this paragraph for all prior quarters, decreased by any distributions made 
with respect to such Residual Certificate prior to the beginning of such 
quarterly period. Accordingly, the portion of the REMIC Pool's taxable income 
that will be treated as excess inclusions will be a larger portion of such 
income as the adjusted issue price of the Residual Certificates diminishes. 

   The portion of a Residual Certificateholder's REMIC taxable income 
consisting of the excess inclusions generally may not be offset by other 
deductions, including net operating loss carryforwards, on 
    

                                       78
<PAGE>
   
such Residual Certificateholder's return. However, net operating loss 
carryovers are determined without regard to excess inclusion income. Further, 
if the Residual Certificateholder is an organization subject to the tax on 
unrelated business income imposed by Code Section 511, the Residual 
Certificateholder's excess inclusions will be treated as unrelated business 
taxable income of such Residual Certificateholder for purposes of Code 
Section 511. In addition, REMIC taxable income is subject to 30% withholding 
tax with respect to certain persons who are not U.S. Persons (as defined 
below under "Tax-Related Restrictions on Transfer of Residual 
Certificates--Foreign Investors"), and the portion thereof attributable to 
excess inclusions is not eligible for any reduction in the rate of 
withholding tax (by treaty or otherwise). See "Taxation of Certain Foreign 
Investors--Residual Certificates" below. Finally, if a real estate investment 
trust or a regulated investment company owns a Residual Certificate, a 
portion (allocated under Treasury regulations yet to be issued) of dividends 
paid by the real estate investment trust or a regulated investment company 
could not be offset by net operating losses of its shareholders, would 
constitute unrelated business taxable income for tax-exempt shareholders, and 
would be ineligible for reduction of withholding to certain persons who are 
not U.S. Persons. The SBJPA of 1996 has eliminated the special rule 
permitting Section 593 institutions ("thrift institutions") to use net 
operating losses and other allowable deductions to offset their excess 
inclusion income from Residual Certificates that have "significant value" 
within the meaning of the REMIC Regulations, effective for taxable years 
beginning after December 31, 1995, except with respect to Residual 
Certificates continuously held by thrift institutions since November 1, 1995. 

   In addition, the SBJPA of 1996 provides three rules for determining the 
effect of excess inclusions on the alternative minimum taxable income of a 
Residual Certificateholder. First, alternative minimum taxable income for a 
Residual Certificateholder is determined without regard to the special rule, 
discussed above, that taxable income cannot be less than excess inclusions. 
Second, a Residual Certificateholder's alternative minimum taxable income for 
a taxable year cannot be less than the excess inclusions for the year. Third, 
the amount of any alternative minimum tax net operating loss deduction must 
be computed without regard to any excess inclusions. These rules are 
effective for taxable years beginning after December 31, 1996, unless a 
Residual Certificateholder elects to have such rules apply only to taxable 
years beginning after August 20, 1996. 

 Tax-Related Restrictions on Transfer of Residual Certificates 

   Disqualified Organizations. If any legal or beneficial interest in a 
Residual Certificate is transferred to a Disqualified Organization (as 
defined below), a tax would be imposed in an amount equal to the product of 
(i) the present value of the total anticipated excess inclusions with respect 
to such Residual Certificate for periods after the transfer and (ii) the 
highest marginal federal income tax rate applicable to corporations. The 
REMIC Regulations provide that the anticipated excess inclusions are based on 
actual prepayment experience to the date of the transfer and projected 
payments based on the Prepayment Assumption. The present value rate equals 
the applicable Federal rate under Code Section 1274(d) as of the date of the 
transfer for a term ending with the last calendar quarter in which excess 
inclusions are expected to accrue. Such a tax generally would be imposed on 
the transferor of the Residual Certificate, except that where such transfer 
is through an agent (including a broker, nominee or other middleman) for a 
Disqualified Organization, the tax would instead be imposed on such agent. 
However, a transferor of a Residual Certificate would in no event be liable 
for such tax with respect to a transfer if the transferee furnishes to the 
transferor an affidavit that the transferee is not a Disqualified 
Organization and, as of the time of the transfer, the transferor does not 
have actual knowledge that such affidavit is false. The tax also may be 
waived by the Treasury Department if the Disqualified Organization promptly 
disposes of the residual interest and the transferor pays income tax at the 
highest corporate rate on the excess inclusions for the period the Residual 
Certificate is actually held by the Disqualified Organization. 

   In addition, if a "Pass-Through Entity" (as defined below) has excess 
inclusion income with respect to a Residual Certificate during a taxable year 
and a Disqualified Organization is the record holder of an equity interest in 
such entity, then a tax is imposed on such entity equal to the product of (i) 
the amount of excess inclusions on the Residual Certificate that are 
allocable to the interest in the Pass-Through Entity during the period such 
interest is held by such Disqualified Organization, and (ii) the highest 
    

                                       79
<PAGE>
   
marginal federal corporate income tax rate. Such tax would be deductible from 
the ordinary gross income of the Pass-Through Entity for the taxable year. 
The Pass-Through Entity would not be liable for such tax if it has received 
an affidavit from such record holder that it is not a Disqualified 
Organization or stating such holder's taxpayer identification number and, 
during the period such person is the record holder of the Residual 
Certificate, the Pass-Through Entity does not have actual knowledge that such 
affidavit is false. 

   For taxable years beginning on or after January 1, 1998, if an "electing 
large partnership" holds a Residual Certificate, all interests in the 
electing large partnership are treated as held by Disqualified Organizations 
for purposes of the tax imposed upon a Pass-Through Entity by section 860E(c) 
of the Code. An exception to this tax, otherwise available to a Pass-Through 
Entity that is furnished certain affidavits by record holders of interests in 
the entity and that does not know such affidavits are false, is not available 
to an electing large partnership. 

   For these purposes, (i) "Disqualified Organization" means the United 
States, any state or political subdivision thereof, any foreign government, 
any international organization, any agency or instrumentality of any of the 
foregoing (provided, that such term does not include an instrumentality if 
all of its activities are subject to tax and a majority of its board of 
directors is not selected by any such governmental entity), any cooperative 
organization furnishing electric energy or providing telephone service to 
persons in rural areas as described in Code Section 1381(a)(2)(C), and any 
organization (other than a farmers' cooperative described in Code Section 
521) that is exempt from taxation under the Code unless such organization is 
subject to the tax on unrelated business income imposed by Code Section 511, 
(ii) "Pass-Through Entity" means any regulated investment company, real 
estate investment trust, common trust fund, partnership, trust or estate and 
certain corporations operating on a cooperative basis. Except as may be 
provided in Treasury regulations, any person holding an interest in a 
Pass-Through Entity as a nominee for another will, with respect to such 
interest, be treated as a Pass-Through Entity, and (iii) an "electing large 
partnership" means any partnership having more than 100 members during the 
preceding tax year (other than certain service partnerships and commodity 
pools), which elect to apply simplified reporting provisions under the Code. 

   The Pooling Agreement with respect to a series of Certificates will 
provide that no legal or beneficial interest in a Residual Certificate may be 
transferred unless (i) the proposed transferee provides to the transferor and 
the Trustee an affidavit providing its taxpayer identification number and 
stating that such transferee is the beneficial owner of the Residual 
Certificate, is not a Disqualified Organization and is not purchasing such 
Residual Certificates on behalf of a Disqualified Organization (i.e., as a 
broker, nominee or middleman thereof), and (ii) the transferor provides a 
statement in writing to the Depositor and the Trustee that it has no actual 
knowledge that such affidavit is false. Moreover, the Pooling Agreement will 
provide that any attempted or purported transfer in violation of these 
transfer restrictions will be null and void and will vest no rights in any 
purported transferee. Each Residual Certificate with respect to a series will 
bear a legend referring to such restrictions on transfer, and each Residual 
Certificateholder will be deemed to have agreed, as a condition of ownership 
thereof, to any amendments to the related Pooling Agreement required under 
the Code or applicable Treasury regulations to effectuate the foregoing 
restrictions. Information necessary to compute an applicable excise tax must 
be furnished to the Service and to the requesting party within 60 days of the 
request, and the Depositor or the Trustee may charge a fee for computing and 
providing such information. 

   Noneconomic Residual Interests. The REMIC Regulations would disregard 
certain transfers of Residual Certificates, in which case the transferor 
would continue to be treated as the owner of the Residual Certificates and 
thus would continue to be subject to tax on its allocable portion of the net 
income of the REMIC Pool. Under the REMIC Regulations, a transfer of a 
"noneconomic residual interest" (as defined below) to a Residual 
Certificateholder (other than a Residual Certificateholder who is not a U.S. 
Person, as defined below under "Foreign Investors") is disregarded for all 
federal income tax purposes if a significant purpose of the transferor is to 
impede the assessment or collection of tax. A residual interest in a REMIC 
(including a residual interest with a positive value at issuance) is a 
"noneconomic residual interest" unless, at the time of the transfer, (i) the 
present value of the expected future distributions on the residual interest 
at least equals the product of the present value of the 
    

                                       80
<PAGE>
   
anticipated excess inclusions and the highest corporate income tax rate in 
effect for the year in which the transfer occurs, and (ii) the transferor 
reasonably expects that the transferee will receive distributions from the 
REMIC at or after the time at which taxes accrue on the anticipated excess 
inclusions in an amount sufficient to satisfy the accrued taxes. The 
anticipated excess inclusions and the present value rate are determined in 
the same manner as set forth above under "Disqualified Organizations". The 
REMIC Regulations explain that a significant purpose to impede the assessment 
or collection of tax exists if the transferor, at the time of the transfer, 
either knew or should have known that the transferee would be unwilling or 
unable to pay taxes due on its share of the taxable income of the REMIC. A 
safe harbor is provided if (i) the transferor conducted, at the time of the 
transfer, a reasonable investigation of the financial condition of the 
transferee and found that the transferee historically had paid its debts as 
they came due and found no significant evidence to indicate that the 
transferee would not continue to pay its debts as they came due in the 
future, and (ii) the transferee represents to the transferor that it 
understands that, as the holder of the noneconomic residual interest, the 
transferee may incur tax liabilities in excess of cash flows generated by the 
interest and that the transferee intends to pay taxes associated with holding 
the residual interest as they become due. The Pooling Agreement with respect 
to each series of Certificates will require the transferee of a Residual 
Certificate to certify to the matters in the preceding sentence as part of 
the affidavit described above under the heading "Disqualified Organizations". 
The transferor must have no actual knowledge or reason to know that such 
statements are false. 

   Foreign Investors. The REMIC Regulations provide that the transfer of a 
Residual Certificate that has "tax avoidance potential" to a "foreign person" 
will be disregarded for all federal tax purposes. This rule appears intended 
to apply to a transferee who is not a "U.S. Person" (as defined below), 
unless such transferee's income is effectively connected with the conduct of 
a trade or business within the United States. A Residual Certificate is 
deemed to have tax avoidance potential unless, at the time of the transfer, 
(i) the future value of expected distributions equals at least 30% of the 
anticipated excess inclusions after the transfer, and (ii) the transferor 
reasonably expects that the transferee will receive sufficient distributions 
from the REMIC Pool at or after the time at which the excess inclusions 
accrue and prior to the end of the next succeeding taxable year for the 
accumulated withholding tax liability to be paid. If the non-U.S. Person 
transfers the Residual Certificate back to a U.S. Person, the transfer will 
be disregarded and the foreign transferor will continue to be treated as the 
owner unless arrangements are made so that the transfer does not have the 
effect of allowing the transferor to avoid tax on accrued excess inclusions. 

   The Prospectus Supplement relating to a series of Certificates may provide 
that a Residual Certificate may not be purchased by or transferred to any 
person that is not a U.S. Person or may describe the circumstances and 
restrictions pursuant to which such a transfer may be made. The term "U.S. 
Person" means a citizen or resident of the United States, a corporation, 
partnership (except to the extent provided in applicable Treasury 
regulations) or other entity created or organized in or under the laws of the 
United States or any political subdivision thereof, an estate that is subject 
to United States federal income tax regardless of the source of its income or 
a trust if a court within the United States is able to exercise primary 
supervision over the administration of such trust, and one or more United 
States fiduciaries have the authority to control all substantial decisions of 
such trust (or, to the extent provided in applicable Treasury regulations, 
certain trusts in existence on August 20, 1996 which are eligible to elect to 
be treated as U.S. Persons). 

 Sale or Exchange of a Residual Certificate 

   Upon the sale or exchange of a Residual Certificate, the Residual 
Certificateholder will recognize gain or loss equal to the excess, if any, of 
the amount realized over the adjusted basis (as described above under 
"Taxation of Residual Certificates--Basis and Losses") of such Residual 
Certificateholder in such Residual Certificate at the time of the sale or 
exchange. In addition to reporting the taxable income of the REMIC Pool, a 
Residual Certificateholder will have taxable income to the extent that any 
cash distribution to it from the REMIC Pool exceeds such adjusted basis on 
that Distribution Date. Such income will be treated as gain from the sale or 
exchange of the Residual Certificate. It is possible that the termination of 
the REMIC Pool may be treated as a sale or exchange of a Residual 
Certificateholder's Residual Certificate, in which case, if the Residual 
Certificateholder has an adjusted basis in such Residual 
    

                                       81
<PAGE>
   
Certificateholder's Residual Certificate remaining when its interest in the 
REMIC Pool terminates, and if such Residual Certificateholder holds such 
Residual Certificate as a capital asset under Code Section 1221, then such 
Residual Certificateholder will recognize a capital loss at that time in the 
amount of such remaining adjusted basis. 

   Any gain on the sale of a Residual Certificate will be treated as ordinary 
income (i) if a Residual Certificate is held as part of a "conversion 
transaction" as defined in Code Section 1258(c), up to the amount of interest 
that would have accrued on the Residual Certificateholder's net investment in 
the conversion transaction at 120% of the appropriate applicable Federal rate 
in effect at the time the taxpayer entered into the transaction minus any 
amount previously treated as ordinary income with respect to any prior 
disposition of property that was held as a part of such transaction or (ii) 
in the case of a non-corporate taxpayer, to the extent such taxpayer has made 
an election under Code Section 163(d)(4) to have net capital gains taxed as 
investment income at ordinary income rates. In addition, gain or loss 
recognized from the sale of a Residual Certificate by certain banks or thrift 
institutions will be treated as ordinary income or loss pursuant to Code 
Section 582(c). 

   The Conference Committee Report to the 1986 Act provides that, except as 
provided in Treasury regulations yet to be issued, the wash sale rules of 
Code Section 1091 will apply to dispositions of Residual Certificates where 
the seller of the Residual Certificate, during the period beginning six 
months before the sale or disposition of the Residual Certificate and ending 
six months after such sale or disposition, acquires (or enters into any other 
transaction that results in the application of Section 1091) any residual 
interest in any REMIC or any interest in a "taxable mortgage pool" (such as a 
non-REMIC owner trust) that is economically comparable to a Residual 
Certificate. 

 Mark to Market Regulations 

   The Service has issued regulations (the "Mark to Market Regulations") 
under Code Section 475 relating to the requirement that a securities dealer 
mark to market securities held for sale to customers. This mark-to-market 
requirement applies to all securities of a dealer, except to the extent that 
the dealer has specifically identified a security as held for investment. The 
Mark to Market Regulations provide that, for purposes of this mark-to-market 
requirement, a Residual Certificate is not treated as a security and thus may 
not be marked to market. The Mark to Market Regulations apply to all Residual 
Certificates acquired on or after January 4, 1995. 

TAXES THAT MAY BE IMPOSED ON THE REMIC POOL 

 Prohibited Transactions 

   Income from certain transactions by the REMIC Pool, called prohibited 
transactions, will not be part of the calculation of income or loss 
includible in the federal income tax returns of Residual Certificateholders, 
but rather will be taxed directly to the REMIC Pool at a 100% rate. 
Prohibited transactions generally include (i) the disposition of a qualified 
mortgage other than for (a) substitution within two years of the Startup Day 
for a defective (including a defaulted) obligation (or repurchase in lieu of 
substitution of a defective (including a defaulted) obligation at any time) 
or for any qualified mortgage within three months of the Startup Day, (b) 
foreclosure, default or imminent default of a qualified mortgage, (c) 
bankruptcy or insolvency of the REMIC Pool or (d) a qualified (complete) 
liquidation, (ii) the receipt of income from assets that are not the type of 
mortgages or investments that the REMIC Pool is permitted to hold, (iii) the 
receipt of compensation for services or (iv) the receipt of gain from 
disposition of cash flow investments other than pursuant to a qualified 
liquidation. Notwithstanding (i) and (iv), it is not a prohibited transaction 
to sell REMIC Pool property to prevent a default on Regular Certificates as a 
result of a default on qualified mortgages or to facilitate a clean-up call 
(generally, an optional termination to save administrative costs when no more 
than a small percentage of the Certificates is outstanding). The REMIC 
Regulations indicate that the modification of a Mortgage Loan generally will 
not be treated as a disposition if it is occasioned by a default or 
reasonably foreseeable default, an assumption of the Mortgage Loan, the 
waiver of a due-on-sale or due-on-encumbrance clause or the conversion of an 
interest rate by a mortgagor pursuant to the terms of a convertible 
adjustable rate Mortgage Loan. 
    

                                       82
<PAGE>
   
Contributions to the REMIC Pool After the Startup Day 

   In general, the REMIC Pool will be subject to a tax at a 100% rate on the 
value of any property contributed to the REMIC Pool after the Startup Day. 
Exceptions are provided for cash contributions to the REMIC Pool (i) during 
the three months following the Startup Day, (ii) made to a qualified reserve 
fund by a Residual Certificateholder, (iii) in the nature of a guarantee, 
(iv) made to facilitate a qualified liquidation or clean-up call and (v) as 
otherwise permitted in Treasury regulations yet to be issued. 

 Net Income from Foreclosure Property 

   The REMIC Pool will be subject to federal income tax at the highest 
corporate rate on "net income from foreclosure property", determined by 
reference to the rules applicable to real estate investment trusts. 
Generally, property acquired by deed in lieu of foreclosure would be treated 
as "foreclosure property" for a period ending with the third calendar year 
following the year of acquisition of such property, with a possible 
extension. Net income from foreclosure property generally means gain from the 
sale of a foreclosure property that is inventory property and gross income 
from foreclosure property other than qualifying rents and other qualifying 
income for a real estate investment trust. 

   It is not anticipated that the REMIC Pool will receive income or 
contributions subject to tax under the preceding three paragraphs, except as 
described in the applicable Prospectus Supplement with respect to net income 
from foreclosure property on a commercial or multifamily residential property 
that secured a Mortgage Loan. In addition, unless otherwise disclosed in the 
applicable Prospectus Supplement, it is not anticipated that any material 
state income or franchise tax will be imposed on a REMIC Pool. 

LIQUIDATION OF THE REMIC POOL 

   If a REMIC Pool adopts a plan of complete liquidation, within the meaning 
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in 
the REMIC Pool's final tax return a date on which such adoption is deemed to 
occur, and sells all of its assets (other than cash) within a 90-day period 
beginning on the date of the adoption of the plan of liquidation, the REMIC 
Pool will not be subject to the prohibited transaction rules on the sale of 
its assets, provided that the REMIC Pool credits or distributes in 
liquidation all of the sale proceeds plus its cash (other than amounts 
retained to meet claims) to holders of Regular Certificates and Residual 
Certificateholders within the 90-day period. 

ADMINISTRATIVE MATTERS 

   The REMIC Pool will be required to maintain its books on a calendar year 
basis and to file federal income tax returns for federal income tax purposes 
in a manner similar to a partnership. The form for such income tax return is 
Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax Return. 
The Trustee will be required to sign the REMIC Pool's returns. Treasury 
regulations provide that, except where there is a single Residual 
Certificateholder for an entire taxable year, the REMIC Pool will be subject 
to the procedural and administrative rules of the Code applicable to 
partnerships, including the determination by the Service of any adjustments 
to, among other things, items of REMIC income, gain, loss, deduction or 
credit in a unified administrative proceeding. The Residual Certificateholder 
owning the largest percentage interest in the Residual Certificates will be 
obligated to act as "tax matters person", as defined in applicable Treasury 
regulations, with respect to the REMIC Pool. Each Residual Certificateholder 
will be deemed, by acceptance of such Residual Certificates, to have agreed 
(i) to the appointment of the tax matters person as provided in the preceding 
sentence and (ii) to the irrevocable designation of the Master Servicer as 
agent for performing the functions of the tax matters person. 

LIMITATIONS ON DEDUCTION OF CERTAIN EXPENSES 

   An investor who is an individual, estate or trust will be subject to 
limitation with respect to certain itemized deductions described in Code 
Section 67, to the extent that such itemized deductions, in the aggregate, do 
not exceed 2% of the investor's adjusted gross income. In addition, Code 
Section 68 provides that itemized deductions otherwise allowable for a 
taxable year of an individual taxpayer will be reduced by the lesser of (i) 
3% of the excess, if any, of adjusted gross income over $100,000 ($50,000 in 
    

                                       83
<PAGE>
   
the case of a married individual filing a separate return) (subject to 
adjustments for inflation) or (ii) 80% of the amount of itemized deductions 
otherwise allowable for such year. In the case of a REMIC Pool, such 
deductions may include deductions under Code Section 212 for the servicing 
fee and all administrative and other expenses relating to the REMIC Pool, or 
any similar expenses allocated to the REMIC Pool with respect to a regular 
interest it holds in another REMIC. Such investors who hold REMIC 
Certificates either directly or indirectly through certain pass-through 
entities may have their pro rata share of such expenses allocated to them as 
additional gross income, but may be subject to such limitation on deductions. 
In addition, such expenses are not deductible at all for purposes of 
computing the alternative minimum tax, and may cause such investors to be 
subject to significant additional tax liability. Temporary Treasury 
regulations provide that the additional gross income and corresponding amount 
of expenses generally are to be allocated entirely to the holders of Residual 
Certificates in the case of a REMIC Pool that would not qualify as a fixed 
investment trust in the absence of a REMIC election. However, such additional 
gross income and limitation on deductions will apply to the allocable portion 
of such expenses to holders of Regular Certificates, as well as holders of 
Residual Certificates, where such Regular Certificates are issued in a manner 
that is similar to pass-through certificates in a fixed investment trust. In 
general, such allocable portion will be determined based on the ratio that a 
REMIC Certificateholder's income, determined on a daily basis, bears to the 
income of all holders of Regular Certificates and Residual Certificates with 
respect to a REMIC Pool. As a result, individuals, estates or trusts holding 
REMIC Certificates (either directly or indirectly through a grantor trust, 
partnership, S corporation, REMIC, or certain other pass-through entities 
described in the foregoing temporary Treasury regulations) may have taxable 
income in excess of the interest income at the pass-through rate on Regular 
Certificates that are issued in a single Class or otherwise consistently with 
fixed investment trust status or in excess of cash distributions for the 
related period on Residual Certificates. Unless otherwise indicated in the 
applicable Prospectus Supplement, all such expenses will be allocable to the 
Residual Certificates. 

TAXATION OF CERTAIN FOREIGN INVESTORS 

 Regular Certificates 

   Interest, including original issue discount, distributable to Regular 
Certificateholders who are non-resident aliens, foreign corporations, or 
other Non-U.S. Persons (as defined below), will be considered "portfolio 
interest" and, therefore, generally will not be subject to 30% United States 
withholding tax, provided that such Non-U.S. Person (i) is not a "10-percent 
shareholder" within the meaning of Code Section 871(h)(3)(B) or a controlled 
foreign corporation described in Code Section 881(c)(3)(C) and (ii) provides 
the Trustee, or the person who would otherwise be required to withhold tax 
from such distributions under Code Section 1441 or 1442, with an appropriate 
statement, signed under penalties of perjury, identifying the beneficial 
owner and stating, among other things, that the beneficial owner of the 
Regular Certificate is a Non-U.S. Person. If such statement, or any other 
required statement, is not provided, 30% withholding will apply unless 
reduced or eliminated pursuant to an applicable tax treaty or unless the 
interest on the Regular Certificate is effectively connected with the conduct 
of a trade or business within the United States by such Non-U.S. Person. In 
the latter case, such Non-U.S. Person will be subject to United States 
federal income tax at regular rates. Prepayment Premiums distributable to 
Regular Certificateholders who are Non-U.S. Persons may be subject to 30% 
United States withholding tax. Investors who are Non-U.S. Persons should 
consult their own tax advisors regarding the specific tax consequences to 
them of owning a Regular Certificate. The term "Non-U.S. Person" means any 
person who is not a U.S. Person. 

   The IRS recently issued final regulations (the "New Regulations") which 
would provide alternative methods of satisfying the beneficial ownership 
certification requirement described above. The New Regulations are effective 
January 1, 1999, although valid withholding certificates that are held on 
December 31, 1998, remain valid until the earlier of December 31, 1999 or the 
due date of expiration of the certificate under the rules as currently in 
effect. The New Regulations would require, in the case of Regular 
Certificates held by a foreign partnership, that (x) the certification 
described above be provided by the partners rather than by the foreign 
partnership and (y) the partnership provide certain information, including a 
United States taxpayer identification number. A look-through rule would apply 
in the case of 
    

                                       84
<PAGE>
   
tiered partnerships. Non-U.S. Persons should consult their own tax advisors 
concerning the application of the certification requirements in the New 
Regulations. 

 Residual Certificates 

   The Conference Committee Report to the 1986 Act indicates that amounts 
paid to Residual Certificateholders who are Non-U.S. Persons are treated as 
interest for purposes of the 30% (or lower treaty rate) United States 
withholding tax. Treasury regulations provide that amounts distributed to 
Residual Certificateholders may qualify as "portfolio interest", subject to 
the conditions described in "Regular Certificates" above, but only to the 
extent that (i) the Mortgage Loans (including mortgage loans underlying MBS) 
were issued after July 18, 1984 and (ii) the Trust Fund or segregated pool of 
assets therein (as to which a separate REMIC election will be made), to which 
the Residual Certificate relates, consists of obligations issued in 
"registered form" within the meaning of Code Section 163(f)(1). Generally, 
whole mortgage loans will not be, but MBS and regular interests in another 
REMIC Pool will be, considered obligations issued in registered form. 
Furthermore, a Residual Certificateholder will not be entitled to any 
exemption from the 30% withholding tax (or lower treaty rate) to the extent 
of that portion of REMIC taxable income that constitutes an "excess 
inclusion". See "Taxation of Residual Certificates--Limitations on Offset or 
Exemption of REMIC Income". If the amounts paid to Residual 
Certificateholders who are Non-U.S. Persons are effectively connected with 
the conduct of a trade or business within the United States by such Non-U.S. 
Persons, 30% (or lower treaty rate) withholding will not apply. Instead, the 
amounts paid to such Non-U.S. Persons will be subject to United States 
federal income tax at regular rates. If 30% (or lower treaty rate) 
withholding is applicable, such amounts generally will be taken into account 
for purposes of withholding only when paid or otherwise distributed (or when 
the Residual Certificate is disposed of) under rules similar to withholding 
upon disposition of debt instruments that have original issue discount. See 
"Tax-Related Restrictions on Transfer of Residual Certificates--Foreign 
Investors" above concerning the disregard of certain transfers having "tax 
avoidance potential". Investors who are Non-U.S. Persons should consult their 
own tax advisors regarding the specific tax consequences to them of owning 
Residual Certificates. 

BACKUP WITHHOLDING 

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

REPORTING REQUIREMENTS 

   Reports of accrued interest, original issue discount and information 
necessary to compute the accrual of any market discount on the Regular 
Certificates will be made annually to the Service and to individuals, 
estates, non-exempt and non-charitable trusts, and partnerships who are 
either holders of record of Regular Certificates or beneficial owners who own 
Regular Certificates through a broker or middleman as nominee. All brokers, 
nominees and all other non-exempt holders of record of Regular Certificates 
(including corporations, non-calendar year taxpayers, securities or 
commodities dealers, real estate investment trusts, investment companies, 
common trust funds, thrift institutions and charitable trusts) may request 
such information for any calendar quarter by telephone or in writing by 
contacting the person designated in Service Publication 938 with respect to a 
particular series of Regular Certificates. Holders through nominees must 
request such information from the nominee. 
    

                                       85
<PAGE>
   
   The Service's Form 1066 has an accompanying Schedule Q, Quarterly Notice 
to Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation. 
Treasury regulations require that Schedule Q be furnished by the REMIC Pool 
to each Residual Certificateholder by the end of the month following the 
close of each calendar quarter (41 days after the end of a quarter under 
proposed Treasury regulations) in which the REMIC Pool is in existence. 

   Treasury regulations require that, in addition to the foregoing 
requirements, information must be furnished quarterly to Residual 
Certificateholders, furnished annually, if applicable, to holders of Regular 
Certificates, and filed annually with the Service concerning Code Section 67 
expenses (see "Limitations on Deduction of Certain Expenses" above) allocable 
to such holders. Furthermore, under such regulations, information must be 
furnished quarterly to Residual Certificateholders, furnished annually to 
holders of Regular Certificates, and filed annually with the Service 
concerning the percentage of the REMIC Pool's assets meeting the qualified 
asset tests described above under "Status of REMIC Certificates". 

             FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES AS 
                      TO WHICH NO REMIC ELECTION IS MADE 

STANDARD CERTIFICATES 

 General 

   In the event that no election is made to treat a Trust Fund (or a 
segregated pool of assets therein) with respect to a series of Certificates 
that are not designated as "Stripped Certificates", as described below, as a 
REMIC (Certificates of such a series hereinafter referred to as "Standard 
Certificates"), the Trust Fund will be classified as a grantor trust under 
subpart E, Part 1 of subchapter J of the Code and not as an association 
taxable as a corporation or a "taxable mortgage pool" within the meaning of 
Code Section 7701(i). Where there is no fixed retained yield with respect to 
the Mortgage Loans underlying the Standard Certificates, the holder of each 
such Standard Certificate (a "Standard Certificateholder") in such series 
will be treated as the owner of a pro rata undivided interest in the ordinary 
income and corpus portions of the Trust Fund represented by its Standard 
Certificate and will be considered the beneficial owner of a pro rata 
undivided interest in each of the Mortgage Loans, subject to the discussion 
below under "Recharacterization of Servicing Fees". Accordingly, the holder 
of a Standard Certificate of a particular series will be required to report 
on its federal income tax return its pro rata share of the entire income from 
the Mortgage Loans represented by its Standard Certificate, including 
interest at the coupon rate on such Mortgage Loans, original issue discount 
(if any), prepayment fees, assumption fees, and late payment charges received 
by the Master Servicer, in accordance with such Standard Certificateholder's 
method of accounting. A Standard Certificateholder generally will be able to 
deduct its share of the servicing fee and all administrative and other 
expenses of the Trust Fund in accordance with its method of accounting, 
provided that such amounts are reasonable compensation for services rendered 
to that Trust Fund. However, investors who are individuals, estates or trusts 
who own Standard Certificates, either directly or indirectly through certain 
pass-through entities, will be subject to limitation with respect to certain 
itemized deductions described in Code Section 67, including deductions under 
Code Section 212 for the servicing fee and all such administrative and other 
expenses of the Trust Fund, to the extent that such deductions, in the 
aggregate, do not exceed two percent of an investor's adjusted gross income. 
In addition, Code Section 68 provides that itemized deductions otherwise 
allowable for a taxable year of an individual taxpayer will be reduced by the 
lesser of (i) 3% of the excess, if any, of adjusted gross income over 
$100,000 ($50,000 in the case of a married individual filing a separate 
return) (subject to adjustments for inflation), or (ii) 80% of the amount of 
itemized deductions otherwise allowable for such year. As a result, such 
investors holding Standard Certificates, directly or indirectly through a 
pass-through entity, may have aggregate taxable income in excess of the 
aggregate amount of cash received on such Standard Certificates with respect 
to interest at the pass-through rate on such Standard Certificates. In 
addition, such expenses are not deductible at all for purposes of computing 
the alternative minimum tax, and may cause such investors to be subject to 
significant additional tax liability. Moreover, where there is fixed retained 
yield with respect to the Mortgage Loans underlying a series of Standard 
Certificates or where the servicing fee is in excess of reasonable servicing 
compensation, the transaction will be subject to the application of the 
"stripped bond" and "stripped coupon" rules of the Code, as described below 
under "Stripped Certificates" and "Recharacterization of Servicing Fees", 
respectively. 

                                       86
    
<PAGE>
   
 Tax Status 

   Standard Certificates will have the following status for federal income 
tax purposes: 

   1. A Standard Certificate owned by a "domestic building and loan 
association" within the meaning of Code Section 7701(a)(19) will be 
considered to represent "loans . . . secured by an interest in real property 
which is . . . residential real property" within the meaning of Code Section 
7701(a)(19)(C)(v), provided that the real property securing the Mortgage 
Loans represented by that Standard Certificate is of the type described in 
such section of the Code. 

   2. A Standard Certificate owned by a real estate investment trust will be 
considered to represent "real estate assets" within the meaning of Code 
Section 856(c)(5)(A) to the extent that the assets of the related Trust Fund 
consist of qualified assets, and interest income on such assets will be 
considered "interest on obligations secured by mortgages on real property" to 
such extent within the meaning of Code Section 856(c)(3)(B). 

   3. A Standard Certificate owned by a REMIC will be considered to represent 
an "obligation . . . which is principally secured by an interest in real 
property" within the meaning of Code Section 860G(a)(3)(A) to the extent that 
the assets of the related Trust Fund consist of "qualified mortgages" within 
the meaning of Code Section 860G(a)(3). 

 Premium and Discount 

   Standard Certificateholders are advised to consult with their tax advisors 
as to the federal income tax treatment of premium and discount arising either 
upon initial acquisition of Standard Certificates or thereafter. 

   Premium. The treatment of premium incurred upon the purchase of a Standard 
Certificate will be determined generally as described above under "Certain 
Federal Income Tax Consequences for REMIC Certificates--Taxation of Residual 
Certificates--Treatment of Certain Items of REMIC Income and 
Expense--Premium". 

   Original Issue Discount. The original issue discount rules will be 
applicable to a Standard Certificateholder's interest in those Mortgage Loans 
as to which the conditions for the application of those sections are met. 
Rules regarding periodic inclusion of original issue discount income are 
applicable to mortgages of corporations originated after May 27, 1969, 
mortgages of noncorporate mortgagors (other than individuals) originated 
after July 1, 1982, and mortgages of individuals originated after March 2, 
1984. Under the OID Regulations, such original issue discount could arise by 
the charging of points by the originator of the mortgages in an amount 
greater than a statutory de minimis exception, including a payment of points 
currently deductible by the borrower under applicable Code provisions or, 
under certain circumstances, by the presence of "teaser rates" on the 
Mortgage Loans. 

   Original issue discount must generally be reported as ordinary gross 
income as it accrues under a constant interest method that takes into account 
the compounding of interest, in advance of the cash attributable to such 
income. Unless indicated otherwise in the applicable Prospectus Supplement, 
no prepayment assumption will be assumed for purposes of such accrual. 
However, Code Section 1272 provides for a reduction in the amount of original 
issue discount includible in the income of a holder of an obligation that 
acquires the obligation after its initial issuance at a price greater than 
the sum of the original issue price and the previously accrued original issue 
discount, less prior payments of principal. Accordingly, if such Mortgage 
Loans acquired by a Standard Certificateholder are purchased at a price equal 
to the then unpaid principal amount of such Mortgage Loans, no original issue 
discount attributable to the difference between the issue price and the 
original principal amount of such Mortgage Loans (i.e., points) will be 
includible by such holder. 

   Market Discount. Standard Certificateholders also will be subject to the 
market discount rules to the extent that the conditions for application of 
those sections are met. Market discount on the Mortgage Loans will be 
determined and will be reported as ordinary income generally in the manner 
described above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates--Market Discount", except that 
the ratable accrual methods described therein will not apply 

                                       87
    
<PAGE>
   
and it is unclear whether a Prepayment Assumption would apply. Rather, the 
holder will accrue market discount pro rata over the life of the Mortgage 
Loans, unless the constant yield method is elected. Unless indicated 
otherwise in the applicable Prospectus Supplement, no prepayment assumption 
will be assumed for purposes of such accrual. 

 Recharacterization of Servicing Fees 

   If the servicing fee paid to the Master Servicer were deemed to exceed 
reasonable servicing compensation, the amount of such excess would represent 
neither income nor a deduction to Certificateholders. In this regard, there 
are no authoritative guidelines for federal income tax purposes as to either 
the maximum amount of servicing compensation that may be considered 
reasonable in the context of this or similar transactions or whether, in the 
case of the Standard Certificate, the reasonableness of servicing 
compensation should be determined on a weighted average or loan-by-loan 
basis. If a loan-by-loan basis is appropriate, the likelihood that such 
amount would exceed reasonable servicing compensation as to some of the 
Mortgage Loans would be increased. Service guidance indicates that a 
servicing fee in excess of reasonable compensation ("excess servicing") will 
cause the Mortgage Loans to be treated under the "stripped bond" rules. Such 
guidance provides safe harbors for servicing deemed to be reasonable and 
requires taxpayers to demonstrate that the value of servicing fees in excess 
of such amounts is not greater than the value of the services provided. 

   Accordingly, if the Service's approach is upheld, a servicer who receives 
a servicing fee in excess of such amounts would be viewed as retaining an 
ownership interest in a portion of the interest payments on the Mortgage 
Loans. Under the rules of Code Section 1286, the separation of ownership of 
the right to receive some or all of the interest payments on an obligation 
from the right to receive some or all of the principal payments on the 
obligation would result in treatment of such Mortgage Loans as "stripped 
coupons" and "stripped bonds". Subject to the de minimis rule discussed below 
under "--Stripped Certificates", each stripped bond or stripped coupon could 
be considered for this purpose as a non-interest bearing obligation issued on 
the date of issue of the Standard Certificates, and the original issue 
discount rules of the Code would apply to the holder thereof. While Standard 
Certificateholders would still be treated as owners of beneficial interests 
in a grantor trust for federal income tax purposes, the corpus of such trust 
could be viewed as excluding the portion of the Mortgage Loans the ownership 
of which is attributed to the Master Servicer, or as including such portion 
as a second class of equitable interest. Applicable Treasury regulations 
treat such an arrangement as a fixed investment trust, since the multiple 
classes of trust interests should be treated as merely facilitating direct 
investments in the trust assets and the existence of multiple classes of 
ownership interests is incidental to that purpose. In general, such a 
recharacterization should not have any significant effect upon the timing or 
amount of income reported by a Standard Certificateholder, except that the 
income reported by a cash method holder may be slightly accelerated. See 
"Stripped Certificates" below for a further description of the federal income 
tax treatment of stripped bonds and stripped coupons. 

 Sale or Exchange of Standard Certificates 

   Upon sale or exchange of a Standard Certificate, a Standard 
Certificateholder will recognize gain or loss equal to the difference between 
the amount realized on the sale and its aggregate adjusted basis in the 
Mortgage Loans and the other assets represented by the Standard Certificate. 
In general, the aggregate adjusted basis will equal the Standard 
Certificateholder's cost for the Standard Certificate, increased by the 
amount of any income previously reported with respect to the Standard 
Certificate and decreased by the amount of any losses previously reported 
with respect to the Standard Certificate and the amount of any distributions 
received thereon. Except as provided above with respect to market discount on 
any Mortgage Loans, and except for certain financial institutions subject to 
the provisions of Code Section 582(c), any such gain or loss would be capital 
gain or loss if the Standard Certificate was held as a capital asset. 
However, gain on the sale of a Standard Certificate will be treated as 
ordinary income (i) if a Standard Certificate is held as part of a 
"conversion transaction" as defined in Code Section 1258(c), up to the amount 
of interest that would have accrued on the Standard Certificateholder's net 
investment in the conversion transaction at 120% of the appropriate 
applicable Federal rate in effect at 

                                       88
    
<PAGE>
   
the time the taxpayer entered into the transaction minus any amount 
previously treated as ordinary income with respect to any prior disposition 
of property that was held as a part of such transaction or (ii) in the case 
of a non-corporate taxpayer, to the extent such taxpayer has made an election 
under Code Section 163(d)(4) to have net capital gains taxed as investment 
income at ordinary income rates. Capital gains of certain non-corporate 
taxpayers generally are subject to a lower maximum tax rate (28%) than 
ordinary income of such taxpayers (39.6%) for property held for more than one 
year but not more than 18 months, and a still lower maximum rate (20%) for 
property held for more than 18 months. The maximum tax rate for corporations 
is the same with respect to both ordinary income and capital gains. 

STRIPPED CERTIFICATES 

 General 

   Pursuant to Code Section 1286, the separation of ownership of the right to 
receive some or all of the principal payments on an obligation from ownership 
of the right to receive some or all of the interest payments results in the 
creation of "stripped bonds" with respect to principal payments and "stripped 
coupons" with respect to interest payments. For purposes of this discussion, 
Certificates that are subject to those rules will be referred to as "Stripped 
Certificates". Stripped Certificates include "Stripped Interest Certificates" 
and "Stripped Principal Certificates" (as defined in this Prospectus) as to 
which no REMIC election is made. 

   The Certificates will be subject to those rules if (i) the Depositor or 
any of its affiliates retains (for its own account or for purposes of 
resale), in the form of fixed retained yield or otherwise, an ownership 
interest in a portion of the payments on the Mortgage Loans, (ii) the Master 
Servicer is treated as having an ownership interest in the Mortgage Loans to 
the extent it is paid (or retains) servicing compensation in an amount 
greater than reasonable consideration for servicing the Mortgage Loans (see 
"Standard Certificates--Recharacterization of Servicing Fees" above) and 
(iii) Certificates are issued in two or more classes or subclasses 
representing the right to non-pro-rata percentages of the interest and 
principal payments on the Mortgage Loans. 

   In general, a holder of a Stripped Certificate will be considered to own 
"stripped bonds" with respect to its pro rata share of all or a portion of 
the principal payments on each Mortgage Loan and/or "stripped coupons" with 
respect to its pro rata share of all or a portion of the interest payments on 
each Mortgage Loan, including the Stripped Certificate's allocable share of 
the servicing fees paid to the Master Servicer, to the extent that such fees 
represent reasonable compensation for services rendered. See discussion above 
under "Standard Certificates--Recharacterization of Servicing Fees". Although 
not free from doubt, for purposes of reporting to Stripped 
Certificateholders, the servicing fees will be allocated to the Stripped 
Certificates in proportion to the respective entitlements to distributions of 
each class (or subclass) of Stripped Certificates for the related period or 
periods. The holder of a Stripped Certificate generally will be entitled to a 
deduction each year in respect of the servicing fees, as described above 
under "Standard Certificates--General", subject to the limitation described 
therein. 

   Code Section 1286 treats a stripped bond or a stripped coupon as an 
obligation issued at an original issue discount on the date that such 
stripped interest is purchased. Although the treatment of Stripped 
Certificates for federal income tax purposes is not clear in certain respects 
at this time, particularly where such Stripped Certificates are issued with 
respect to a Mortgage Pool containing variable-rate Mortgage Loans, the 
Depositor has been advised by counsel that (i) the Trust Fund will be treated 
as a grantor trust under subpart E, Part 1 of subchapter J of the Code and 
not as an association taxable as a corporation or a "taxable mortgage pool" 
within the meaning of Code Section 7701(i), and (ii) each Stripped 
Certificate should be treated as a single installment obligation for purposes 
of calculating original issue discount and gain or loss on disposition. This 
treatment is based on the interrelationship of Code Section 1286, Code 
Sections 1272 through 1275, and the OID Regulations. While under Code Section 
1286 computations with respect to Stripped Certificates arguably should be 
made in one of the ways described below under "Taxation of Stripped 
Certificates--Possible Alternative Characterizations," the OID Regulations 
state, in general, that two or more debt instruments issued by a single 
issuer to a single 

                                       89
    
<PAGE>
   
investor in a single transaction should be treated as a single debt 
instrument for original issue discount purposes. The Pooling Agreement 
requires that the Trustee make and report all computations described below 
using this aggregate approach, unless substantial legal authority requires 
otherwise. 

   Furthermore, Treasury regulations issued December 28, 1992 provide for the 
treatment of a Stripped Certificate as a single debt instrument issued on the 
date it is purchased for purposes of calculating any original issue discount. 
In addition, under these regulations, a Stripped Certificate that represents 
a right to payments of both interest and principal may be viewed either as 
issued with original issue discount or market discount (as described below), 
at a de minimis original issue discount, or, presumably, at a premium. This 
treatment suggests that the interest component of such a Stripped Certificate 
would be treated as qualified stated interest under the OID Regulations. 
Further, these final regulations provide that the purchaser of such a 
Stripped Certificate will be required to account for any discount as market 
discount rather than original issue discount if either (i) the initial 
discount with respect to the Stripped Certificate was treated as zero under 
the de minimis rule, or (ii) no more than 100 basis points in excess of 
reasonable servicing is stripped off the related Mortgage Loans. Any such 
market discount would be reportable as described under "Certain Federal 
Income Tax Consequences for REMIC Certificates--Taxation of Regular 
Certificates--Market Discount," without regard to the de minimis rule 
therein, assuming that a prepayment assumption is employed in such 
computation. 

 Status of Stripped Certificates 

   No specific legal authority exists as to whether the character of the 
Stripped Certificates, for federal income tax purposes, will be the same as 
that of the Mortgage Loans. Although the issue is not free from doubt, 
counsel has advised the Depositor that Stripped Certificates owned by 
applicable holders should be considered to represent "real estate assets" 
within the meaning of Code Section 856(c)(5)(A), "obligation[s] principally 
secured by an interest in real property" within the meaning of Code Section 
860G(a)(3)(A), and "loans . . . secured by an interest in real property which 
is . . . residential real property" within the meaning of Code Section 
7701(a)(19)(C)(v), and interest (including original issue discount) income 
attributable to Stripped Certificates should be considered to represent 
"interest on obligations secured by mortgages on real property" within the 
meaning of Code Section 856(c)(3)(B), provided that in each case the Mortgage 
Loans and interest on such Mortgage Loans qualify for such treatment. 

 Taxation of Stripped Certificates 

   Original Issue Discount. Except as described above under "General", each 
Stripped Certificate will be considered to have been issued at an original 
issue discount for federal income tax purposes. Original issue discount with 
respect to a Stripped Certificate must be included in ordinary income as it 
accrues, in accordance with a constant interest method that takes into 
account the compounding of interest, which may be prior to the receipt of the 
cash attributable to such income. Based in part on the OID Regulations and 
the amendments to the original issue discount sections of the Code made by 
the 1986 Act, the amount of original issue discount required to be included 
in the income of a holder of a Stripped Certificate (referred to in this 
discussion as a "Stripped Certificateholder") in any taxable year likely will 
be computed generally as described above under "Federal Income Tax 
Consequences for REMIC Certificates--Taxation of Regular 
Certificates--Original Issue Discount" and "--Variable Rate Regular 
Certificates". However, with the apparent exception of a Stripped Certificate 
qualifying as a market discount obligation, as described above under 
"General", the issue price of a Stripped Certificate will be the purchase 
price paid by each holder thereof, and the stated redemption price at 
maturity will include the aggregate amount of the payments, other than 
qualified stated interest to be made on the Stripped Certificate to such 
Stripped Certificateholder, presumably under the Prepayment Assumption. 

   If the Mortgage Loans prepay at a rate either faster or slower than that 
under the Prepayment Assumption, a Stripped Certificateholder's recognition 
of original issue discount will be either accelerated or decelerated and the 
amount of such original issue discount will be either increased or decreased 
depending on the relative interests in principal and interest on each 
Mortgage Loan represented by such Stripped Certificateholder's Stripped 
Certificate. While the matter is not free from doubt, the holder of 

                                       90
    
<PAGE>
   
a Stripped Certificate should be entitled in the year that it becomes certain 
(assuming no further prepayments) that the holder will not recover a portion 
of its adjusted basis in such Stripped Certificate to recognize an ordinary 
loss equal to such portion of unrecoverable basis. 

   As an alternative to the method described above, the fact that some or all 
of the interest payments with respect to the Stripped Certificates will not 
be made if the Mortgage Loans are prepaid could lead to the interpretation 
that such interest payments are "contingent" within the meaning of the OID 
Regulations. The OID Regulations, as they relate to the treatment of 
contingent interest, are by their terms not applicable to prepayable 
securities such as the Stripped Certificates. However, if final regulations 
dealing with contingent interest with respect to the Stripped Certificates 
apply the same principles as the OID Regulations, such regulations may lead 
to different timing of income inclusion that would be the case under the OID 
Regulations. Furthermore, application of such principles could lead to the 
characterization of gain on the sale of contingent interest Stripped 
Certificates as ordinary income. Investors should consult their tax advisors 
regarding the appropriate tax treatment of Stripped Certificates. 

   Sale or Exchange of Stripped Certificates. Sale or exchange of a Stripped 
Certificate prior to its maturity will result in gain or loss equal to the 
difference, if any, between the amount received and the Stripped 
Certificateholder's adjusted basis in such Stripped Certificate, as described 
above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates--Sale or Exchange of Regular 
Certificates". To the extent that a subsequent purchaser's purchase price is 
exceeded by the remaining payments on the Stripped Certificates, such 
subsequent purchaser will be required for federal income tax purposes to 
accrue and report such excess as if it were original issue discount in the 
manner described above. It is not clear for this purpose whether the assumed 
prepayment rate that is to be used in the case of a Stripped 
Certificateholder other than an original Stripped Certificateholder should be 
the Prepayment Assumption or a new rate based on the circumstances at the 
date of subsequent purchase. 

   Purchase of More Than One Class of Stripped Certificates. Where an 
investor purchases more than one class of Stripped Certificates, it is 
currently unclear whether for federal income tax purposes such classes of 
Stripped Certificates should be treated separately or aggregated for purposes 
of the rules described above. 

   Possible Alternative Characterizations. The characterizations of the 
Stripped Certificates discussed above are not the only possible 
interpretations of the applicable Code provisions. For example, the Stripped 
Certificateholder may be treated as the owner of (i) one installment 
obligation consisting of such Stripped Certificate's pro rata share of the 
payments attributable to principal on each Mortgage Loan and a second 
installment obligation consisting of such Stripped Certificate's pro rata 
share of the payments attributable to interest on each Mortgage Loan, (ii) as 
many stripped bonds or stripped coupons as there are scheduled payments of 
principal and/or interest on each Mortgage Loan or (iii) a separate 
installment obligation for each Mortgage Loan, representing the Stripped 
Certificate's pro rata share of payments of principal and/or interest to be 
made with respect thereto. Alternatively, the holder of one or more classes 
of Stripped Certificates may be treated as the owner of a pro rata fractional 
undivided interest in each Mortgage Loan to the extent that such Stripped 
Certificate, or classes of Stripped Certificates in the aggregate, represent 
the same pro rata portion of principal and interest on each such Mortgage 
Loan, and a stripped bond or stripped coupon (as the case may be), treated as 
an installment obligation or contingent payment obligation, as to the 
remainder. Final regulations issued on December 28, 1992 regarding original 
issue discount on stripped obligations make the foregoing interpretations 
less likely to be applicable. The preamble to those regulations states that 
they are premised on the assumption that an aggregation approach is 
appropriate for determining whether original issue discount on a stripped 
bond or stripped coupon is de minimis, and solicits comments on appropriate 
rules for aggregating stripped bonds and stripped coupons under Code Section 
1286. 

   Because of these possible varying characterizations of Stripped 
Certificates and the resultant differing treatment of income recognition, 
Stripped Certificateholders are urged to consult their own tax advisors 
regarding the proper treatment of Stripped Certificates for federal income 
tax purposes. 
    

                                       91
<PAGE>
   
REPORTING REQUIREMENTS AND BACKUP WITHHOLDING 

   The Trustee will furnish, within a reasonable time after the end of each 
calendar year, to each Standard Certificateholder or Stripped 
Certificateholder at any time during such year, such information (prepared on 
the basis described above) as the Trustee deems to be necessary or desirable 
to enable such Certificateholders to prepare their federal income tax 
returns. Such information will include the amount of original issue discount 
accrued on Certificates held by persons other than Certificateholders 
exempted from the reporting requirements. The amounts required to be reported 
by the Trustee may not be equal to the proper amount of original issue 
discount required to be reported as taxable income by a Certificateholder, 
other than an original Certificateholder that purchased at the issue price. 
In particular, in the case of Stripped Certificates, unless provided 
otherwise in the applicable Prospectus Supplement, such reporting will be 
based upon a representative initial offering price of each class of Stripped 
Certificates. The Trustee will also file such original issue discount 
information with the Service. If a Certificateholder fails to supply an 
accurate taxpayer identification number or if the Secretary of the Treasury 
determines that a Certificateholder has not reported all interest and 
dividend income required to be shown on his federal income tax return, 31% 
backup withholding may be required in respect of any reportable payments, as 
described above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Backup Withholding". 

TAXATION OF CERTAIN FOREIGN INVESTORS 

   To the extent that a Certificate evidences ownership in Mortgage Loans 
that are issued on or before July 18, 1984, interest or original issue 
discount paid by the person required to withhold tax under Code Section 1441 
or 1442 to nonresident aliens, foreign corporations, or other Non-U.S. 
Persons generally will be subject to 30% United States withholding tax, or 
such lower rate as may be provided for interest by an applicable tax treaty. 
Accrued original issue discount recognized by the Standard Certificateholder 
or Stripped Certificateholder on original issue discount recognized by the 
Standard Certificateholder or Stripped Certificateholders on the sale or 
exchange of such a Certificate also will be subject to federal income tax at 
the same rate. 

   Treasury regulations provide that interest or original issue discount paid 
by the Trustee or other withholding agent to a Non-U.S. Person evidencing 
ownership interest in Mortgage Loans issued after July 18, 1984 will be 
"portfolio interest" and will be treated in the manner, and such persons will 
be subject to the same certification requirements, described above under 
"Certain Federal Income Tax Consequences for REMIC Certificates--Taxation of 
Certain Foreign Investors--Regular Certificates". 
    

                                       92
<PAGE>
                       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. 

   
                         CERTAIN ERISA CONSIDERATIONS 
    

GENERAL 

   Sections 404 and 406 of the Employee Retirement Income Security Act of 
1974, as amended ("ERISA"), impose certain fiduciary requirements and 
prohibited transaction restrictions on employee pension and welfare benefit 
plans subject to ERISA ("ERISA Plans") and on certain other retirement plans 
and arrangements, including individual retirement accounts and annuities, 
Keogh plans and bank collective investment funds and insurance company 
general and separate accounts in which such ERISA Plans are invested. Section 
4975 of the Code imposes essentially the same prohibited transaction 
restrictions on tax-qualified retirement plans described in Section 401(a) of 
the Code and on Individual Retirement Accounts described in Section 408 of 
the Code (collectively, "Tax Favored Plans"). 

   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 with respect to any such 
transaction. Pursuant to Section 4975 of the Code, certain Parties in 
Interest to a prohibited transaction may be subject to a nondeductible 15% 
per annum excise tax on the amount involved in such transaction, which excise 
tax increases to 100% if the Party in Interest involved in the transaction 
does not correct such transaction during the taxable period. In addition, 
such Party in Interest may be subject to a penalty imposed pursuant to 
Section 502(i) of ERISA. The United States Department of Labor ("DOL") and 
participants, beneficiaries and fiduciaries of ERISA Plans may generally 
enforce violations of ERISA, including the prohibited transaction provisions. 
If the prohibited transaction amounts to a breach of fiduciary responsibility 
under ERISA, a 20% civil penalty may be imposed on the fiduciary or other 
person participating in the breach. 
    

PLAN ASSET REGULATIONS 

   Certain transactions involving the Trust Fund, including a Plan's 
investment in Offered Certificates, might be deemed to constitute prohibited 
transactions under ERISA and the Code if the underlying Mortgage Assets and 
other assets included in a related Trust Fund are deemed to be assets of such 
Plan. Section 2510.3-101 of the DOL regulations (the "Plan Asset 
Regulations") defines the term "Plan Assets" for purposes of applying the 
general fiduciary responsibility provisions of ERISA and the prohibited 
transaction provisions of ERISA and the Code. Under the Plan Asset 
Regulations, generally, 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, 

                                       93
<PAGE>
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 Plan 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 

   The DOL granted an individual exemption, DOL exemption application number 
E-0003 (the "Exemption"), to Deutsche Bank AG, New York Branch ("DBNY") and 
Deutsche Morgan Grenfell Inc. ("DMG") which generally exempts from the 
application of the prohibited transaction provisions of Section 406 of ERISA, 
and the excise taxes imposed on such prohibited transactions pursuant to 
Section 4975(a) and (b) of the Code, certain transactions, among others, 
relating to the servicing and operation of mortgage pools and the initial 
purchase, holding and subsequent resale of mortgage pass-through 

                                       94
<PAGE>
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) DBNY and DMG, (b) any person directly or indirectly, 
through one or more intermediaries, controlling, controlled by or under 
common control with DBNY and DMG 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 a class of Certificates. 

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

   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 
evidencing interests in such other investment pools must have been rated in 
one of the three highest categories of one of the Exemption Rating Agencies 
for at least one year prior to the acquisition of Certificates by or on 
behalf of a Plan or with Plan Assets; and (iii) Certificates evidencing 
interests in such other investment pools must have been purchased by 
investors other than Plans for at least one year prior to any acquisition of 
Certificates by or on behalf of a Plan or with Plan Assets. 

   A fiduciary of a Plan or any person investing Plan Assets to purchase a 
Certificate must make its own determination that the conditions set forth 
above will be satisfied with respect to such Certificate. 

   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, and 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 the direct or indirect sale, exchange, transfer, holding or 
the direct or indirect acquisition or disposition in the secondary market of 
Certificates by a Plan or with Plan Assets. However, no exemption is provided 
from the restrictions of Sections 406(a)(1)(E), 406(a)(2) and 407 of ERISA 
for the acquisition or holding of a Certificate on behalf of an "Excluded 
Plan" by any person who has discretionary authority or renders investment 
advice with respect to the assets of such Excluded Plan. For purposes of the 
Certificates, 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 excise taxes imposed by Sections 
4975(a) and (b) of the Code by reason of Section 4975(c)(1)(E) of the Code, 
in connection with (1) the direct or indirect sale, exchange or transfer of 
Certificates in the initial issuance of Certificates between the Depositor or 
an Underwriter and a Plan when the person who has 

                                       95
<PAGE>
discretionary authority or renders investment advice with respect to the 
investment of Plan Assets in the Certificates is (a) a mortgagor with respect 
to 5% or less of the fair market value of the Trust Fund Assets or (b) an 
affiliate of such a person, (2) the direct or indirect acquisition or 
disposition in the secondary market of Certificates by a Plan and (3) the 
holding of Certificates by a Plan or with Plan Assets. 

   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 of ERISA, and the excise taxes imposed by 
Sections 4975(a) and (b) of the Code by reason of Section 4975(c) of the Code 
for transactions in connection with the servicing, management and operation 
of the Trust Fund. The Depositor expects that the specific conditions of the 
Exemption required for this purpose will be satisfied with respect to the 
Certificates so that the Exemption would provide an exemption from the 
restrictions imposed by Sections 406(a) and (b) of ERISA (as well as the 
excise taxes imposed by Sections 4975(a) and (b) of the Code by reason of 
Section 4975(c) of the Code) for transactions in connection with the 
servicing, management and operation of the Trust Fund, provided that the 
general conditions of the Exemption are satisfied. 

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

   Because the exemptive relief afforded by the Exemption (or any similar 
exemption that might be available) will not apply to the purchase, sale or 
holding of certain Certificates, such as Subordinate Certificates, Residual 
Certificates or any Certificates which are not rated in one of the three 
highest generic rating categories by the Exemption Rating Agencies, transfers 
of such Certificates to a Plan, to a trustee or other person acting on behalf 
of any Plan, or to any other person investing Plan Assets to effect such 
acquisition will not be registered by the Trustee unless the transferee 
provides the Depositor, the Trustee and the Master Servicer with an opinion 
of counsel satisfactory to the Depositor, the Trustee and the Master 
Servicer, which opinion will not be at the expense of the Depositor, the 
Trustee or the Master Servicer, that the purchase of such Certificates by or 
on behalf of such Plan is permissible under applicable law, will not 
constitute or result in any non-exempt prohibited transaction under ERISA or 
Section 4975 of the Code and will not subject the Depositor, the Trustee or 
the Master Servicer to any obligation in addition to those undertaken in the 
Agreement. 

   In lieu of such opinion of counsel, the transferee may provide a 
certification substantially to the effect that the purchase of Certificates 
by or on behalf of such Plan is permissible under applicable law, will not 
constitute or result in any non-exempt prohibited transaction under ERISA or 
Section 4975 of the Code, will not subject the Depositor, the Trustee or the 
Master Servicer to any obligation in addition to those undertaken in the 
Agreement and the following conditions are satisfied: (i) the transferee is 
an insurance company and the source of funds used to purchase such 
Certificates is an "insurance company general account" (as such term is 
defined in PTCE 95-60); (ii) the conditions set forth in PTCE 95-60 Part I 
and III have been satisfied; and (iii) there is no Plan with respect to which 
the amount of such general account's reserves and liabilities for contracts 
held by or on behalf of such Plan and all other Plans maintained by the same 
employer (or any "affiliate" thereof, as defined in PTCE 95-60) or by the 
same employee organization exceed 10% of the total of all reserves and 
liabilities of such general account (as determined under PTCE 95-60) as of 
the date of the acquisition of such Certificates. 

   The purchaser or any transferee of any interest in a Class B Certificate 
[or Class R Certificate] that is not a definitive certificate, by the act of 
purchasing such Certificate, shall be deemed to represent that it is not a 
Plan or 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. The Class B Certificates [and Class R Certificates] will contain a 
legend describing such restrictions on transfer and the Pooling and Servicing 
Agreement will provide that any attempted or purported transfer in violation 
of these transfer restrictions will be null and void. 
    

                                       96
<PAGE>
   
   There can be no assurance that any DOL exemption will apply with respect 
to any particular Plan that acquires the Certificates or, even if all the 
conditions specified therein were satisfied, that any such exemption would 
apply to all transactions involving the Trust Fund. Prospective Plan 
investors should consult with their legal counsel concerning the impact of 
ERISA and the Code and the potential consequences to their specific 
circumstances prior to making an investment in the Certificates. Neither the 
Depositor, the Trustee, the Master Servicer nor any of their respective 
affiliates will make any representation to the effect that the Certificates 
satisfy all legal requirements with respect to the investment therein by 
Plans generally or any particular Plan or to the effect that the Certificates 
are an appropriate investment for Plans generally or any particular Plan. 

   BEFORE PURCHASING A CERTIFICATE (OTHER THAN A SUBORDINATE CERTIFICATE, 
RESIDUAL CERTIFICATE OR ANY CERTIFICATE WHICH IS NOT RATED IN ONE OF THE 
THREE HIGHEST GENERIC RATING CATEGORIES BY THE EXEMPTION RATING AGENCIES), A 
FIDUCIARY OF A PLAN SHOULD ITSELF CONFIRM THAT (A) ALL THE SPECIFIC AND 
GENERAL CONDITIONS SET FORTH IN THE EXEMPTION OR ONE OF THE CLASS EXEMPTIONS 
WOULD BE SATISFIED AND (B) IN THE CASE OF A CERTIFICATE PURCHASED UNDER THE 
EXEMPTION, THE CERTIFICATE CONSTITUTES A "CERTIFICATE" FOR PURPOSES OF THE 
EXEMPTION. IN ADDITION, A PLAN FIDUCIARY SHOULD CONSIDER ITS GENERAL 
FIDUCIARY OBLIGATIONS UNDER ERISA IN DETERMINING WHETHER TO PURCHASE A 
CERTIFICATE ON BEHALF OF A PLAN. 
    

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--Federal 
Income Tax Consequences for REMIC Certificates--Taxation of Residual 
Certificates--Limitations on Offset or Exemption of REMIC Income". 
    

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

                                       97
<PAGE>
   
   SMMEA also amended the legal investment authority of federally-chartered 
depository institutions as follows: federal savings and loan associations and 
federal savings banks may invest in, sell or otherwise deal in "mortgage 
related securities" without limitation as to the percentage of their assets 
represented thereby, federal credit unions may invest in such securities, and 
national banks may purchase such securities for their own account without 
regard to the limitations generally applicable to investment securities set 
forth in 12 U.S.C. Section 24 (Seventh), subject in each case to such 
regulations as the applicable federal regulatory authority may prescribe. In 
this connection, the Office of the Comptroller of the Currency (the "OCC") 
has amended 12 C.F.R. Part 1 to authorize national banks to purchase and sell 
for their own account, without limitation as to a percentage of the bank's 
capital and surplus (but subject to compliance with certain general standards 
concerning "safety and soundness" and retention of credit information in 12 
C.F.R. Section 1.5), certain "Type IV securities," defined in 12 C.F.R. 
Section 1.2(1) to include certain "commercial mortgage-related securities" 
and "residential mortgage-related securities." As so defined, "commercial 
mortgage-related security" and "residential mortgage-related security" mean, 
in relevant part, "mortgage related security" within the meaning of SMMEA, 
provided that, in the case of a "commercial mortgage-related security," it 
"represents ownership of a promissory note or certificate of interest or 
participation that is directly secured by a first lien on one or more parcels 
of real estate upon which one or more commercial structures are located and 
that is fully secured by interests in a pool of loans to numerous obligors." 
In the absence of any rule or administrative interpretation by the OCC 
defining the term "numerous obligors," no representation is made as to 
whether any class of Offered Certificates will qualify as "commercial 
mortgage-related securities," and thus as "Type IV securities," for 
investment by national banks. Federal credit unions should review National 
Credit Union Administration ("NCUA") Letter to Credit Unions No. 96, as 
modified by Letter to Credit Unions No. 108, which includes guidelines to 
assist federal credit unions in making investment decisions for mortgage 
related securities. The NCUA has adopted rules, codified at 12 C.F.R. Part 
703, which permit federal credit unions to invest in "mortgage related 
securities" under certain limited circumstances, other than stripped mortgage 
related securities, residual interests in mortgage related securities, and 
commercial mortgage related securities, unless the credit union has obtained 
written approval from the NCUA to participate in the "investment pilot 
program" described in 12 C.F.R. Section 703.140. 

   All depository institutions considering an investment in the Offered 
Certificates should review the "Supervisory Policy Statement on Securities 
Activities" dated January 28, 1992, as revised April 15, 1994 (the "Policy 
Statement") of the Federal Financial Institutions Examination Council (the 
"FFIEC"). The Policy Statement, which has been adopted by the Board of 
Governors of the Federal Reserve System, the Federal Deposit Insurance 
Corporation, the OCC and the Office of Thrift Supervision, and by the NCUA 
(with certain modifications), prohibits depository institutions from 
investing in certain "high-risk mortgage securities" (including securities 
such as certain series or classes of the Offered Certificates), except under 
limited circumstances, and sets forth certain investment practices deemed to 
be unsuitable for regulated institutions. On September 29, 1997, the FFIEC 
released for public comment a proposed "Supervisory Policy Statement on 
Investment Securities and End-User Derivatives Activities" (the "1997 
Statement"), which would replace the Policy Statement. As proposed, the 
1997 Statement would delete the specific "high-risk mortgage securities" 
tests, and substitute general guidelines which depository institutions should 
follow in managing risks (including market, credit, liquidity, operational 
(transactional), and legal risks) applicable to all securities (including 
mortgage pass-through securities and mortgage-derivative products) used for 
investment purposes. 

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

   The foregoing does not take into consideration the applicability of 
statutes, rules, regulations, orders, guidelines or agreements generally 
governing investments made by a particular investor, including, but not 
limited to, "prudent investor" provisions, percentage-of-assets limits, 
provisions which may restrict or prohibit investment in securities which are 
not "interest bearing" or "income paying," and, with regard to any Offered 
Certificates issued in book-entry form, provisions which may restrict or 
prohibit investments in securities which are issued in book-entry form. 
    

                                       98
<PAGE>
   
   Except as to the status of certain classes of Offered Certificates as 
"mortgage related securities," no representation is made as to the proper 
characterization of the Offered Certificates for legal investment purposes, 
financial institution regulatory purposes, or other purposes, or as to the 
ability of particular investors to purchase Offered Certificates under 
applicable legal investment restrictions. The uncertainties described above 
(and any unfavorable future determinations concerning legal investment or 
financial institution regulatory characteristics of the Offered Certificates) 
may adversely affect the liquidity of the 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 and, if applicable, whether SMMEA has been overridden in any 
jurisdiction relevant to such investor. 

                               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 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 

                                       99
<PAGE>
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. 

   
   If and to the extent required by applicable law or regulation, this 
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 

   
   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 Cadwalader, Wickersham & Taft. 
    

                            FINANCIAL INFORMATION 

   A new Trust Fund will be formed with respect to each series of 
Certificates, and no Trust Fund will engage in any business activities or 
have any assets or obligations prior to the issuance of the related series of 
Certificates. Accordingly, no financial statements with respect to any Trust 
Fund will be included in this Prospectus or in the related Prospectus 
Supplement. The Depositor has determined that its financial statements will 
not be material to the offering of any Offered Certificates. 

                                    RATING 

   It is a condition to the issuance of any class of Offered Certificates 
that they shall have been rated not lower than investment grade, that is, in 
one of the four highest rating categories, by at least one Rating Agency. 

   Ratings on mortgage pass-through certificates address the likelihood of 
receipt by the holders thereof of all collections on the underlying mortgage 
assets to which such holders are entitled. These ratings address the 
structural, legal and issuer-related aspects associated with such 
certificates, the nature of the underlying mortgage assets and the credit 
quality of the guarantor, if any. Ratings on mortgage pass-through 
certificates do not represent any assessment of the likelihood of principal 
prepayments by borrowers or of the degree by which such prepayments might 
differ from those originally anticipated. As a result, Certificateholders 
might suffer a lower than anticipated yield, and, in addition, holders of 
Stripped Interest Certificates might, in extreme cases fail to recoup their 
initial investments. Furthermore, ratings on mortgage pass-through 
certificates do not address the price of such certificates or the suitability 
of such certificates to the investor. 

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

                                      100
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
<S>                              <C>
1986 Act .....................   69
Act ..........................   62
ADA ..........................   64
ARM Loans ....................   19
Book-Entry Certificates ......   30
capital asset ................   74
CERCLA .......................   61
Certificate Account ..........   22
Certificate Owner ............   36
Code .........................   66
Commercial Properties ........   16
Commission ...................    3
Companion Class ..............   32
CON ..........................   20
Condemnation Proceeds ........   43
Controlled Amortization Class    32
Cooperatives .................   16
CPR ..........................   25
Crime Control Act ............   65
Cut-off Date .................   32
DBNY .........................   94
Definitive Certificates ......   30
Depositor ....................    1
Determination Date ...........   24, 30
Deutsche Bank Group ..........   29
Disqualified Organization ....   80
Disqualified Organizations ...   81
Distribution Date Statement ..   33
DMARC Trust ..................   29
DMG ..........................   94
DOL ..........................   93
DTC ..........................   4, 35
DTC Participants .............   36
Due Dates ....................   18
Equity Participation .........   19
ERISA ........................   93
ERISA Plans ..................   93
Exchange Act .................    4
Exemption ....................   94
Exemption Rating Agencies ....   95
FAMC .........................   21
FHLMC ........................   21
Financial Intermediary .......   36
FNMA .........................   21
Foreign Investors ............   80
Garn Act .....................   63
GNMA .........................   21
Health Care-Related Facilities   20
Health Care-Related Mortgaged
 Property ....................   20
Insurance Proceeds ...........   43
IRS ..........................   45
Letter of Credit Bank ........   55
Lock-out Date ................   19
Lock-out Period ..............   19
Mark to Market Regulations ...   82
Market Discount ..............   73, 74
MBS ..........................   1, 16
MBS Agreement ................   21
MBS Issuer ...................   22
MBS Servicer .................   22
MBS Trustee ..................   22
Mortgage Asset Pool ..........    1
Mortgage Asset Seller ........   16
Mortgage Assets ..............   1, 16
Mortgage Loans ...............   1, 16
Mortgage Notes ...............   16
Mortgaged Properties .........   16
Mortgages ....................   16
Multifamily Properties .......   16
Net Leases ...................   18
Nonrecoverable Advance .......   33
Non-U.S. Person ..............   84
Offered Certificates .........    1
OID Regulations ..............   69
original issue discount ......   69
Original Issue Discount ......   72, 73
Originator ...................   16
Parties in Interest ..........   93
Pass-Through Entity ..........   79, 80
Percentage Interest ..........   30
Permitted Investments ........   42
Plan Asset Regulations .......   93
Prepayment Assumption ........   70
Prepayment Interest Shortfall    24
Prepayment Premium ...........   19
Prospectus Supplement ........    1
Purchase Price ...............   39
Random Lot Certificates ......   69

                               101           
<PAGE>
Record Date ..............................   30
Regular Certificateholder ................   69
Regular Certificates .....................   66, 85
Related Proceeds .........................   33
Relief Act ...............................   65
REMIC ....................................   2, 66
REMIC Administrator ......................    3
REMIC Certificates .......................   66
REMIC Pool ...............................   66
REMIC Regulations ........................   66
REO Property .............................   40
Residual Certificateholders ..............   76
Residual Certificates ....................   66
RICO .....................................   65
Senior Liens .............................   16
Service ..................................   68
SPA ......................................   26
Standard Certificateholder ...............   86
Startup Day ..............................   67
stripped bond ............................   88
stripped bonds ...........................   88
Stripped Certificateholder ...............   90
Stripped Certificates ....................   86, 88, 89
stripped coupons .........................   88
Stripped Interest Certificates ...........   89
Stripped Principal Certificates ..........   89
Sub-Servicer .............................   42
Sub-Servicing Agreement ..................   42
Tax Exempt Investor ......................   97
Tax Favored Plans ........................   93
Title V ..................................   64
Treasury .................................   66
Trust Assets .............................    3
Trust Fund ...............................    1
UBTI .....................................   97
UCC ......................................   57
U.S. Person ..............................   81
Voting Rights ............................   35
Warranting Party .........................   39
</TABLE>

                                      102


<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 SUPPLEMMENT 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 
USHC OFFER, SOLICITATION OR SALE WOULD BE UNALWFUL 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. 
    

   PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION APPEARING UNDER THE 
CAPTION "RISK FACTORS" BEGINNING ON PAGE S-12 HEREIN AND PAGE 9 IN THE 
PROSPECTUS BEFORE PURCHASING ANY OFFERED CERTIFICATE. 

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

   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 Depositor estimated to 
be approximately $     , will be    % of the initial aggregate 

                                [UNDERWRITER] 
                                        , 199 

                                
<PAGE>
(cover continued) 

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. 

   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 

                                ii         
<PAGE>
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.] 
   
   [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.] 
    
   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. 

                                iii          
<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 in the 
                                 Prospectus. See "Description of the 
                                 Certificates--Book- 

                                 S-1           
<PAGE>
                                 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 

                               S-2           
<PAGE>
                                 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 purposes of calculating the Pass-Through 
                                 Rate for any Class 

                               S-3           
<PAGE>
                                 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 

                               S-4           
<PAGE>
                                 reduced to zero, and then to the holders of 
                                 the Class A Certificates. See "Description 
                                 of the Certificates--Distributions--Scheduled
                                 Principal Distribution Amount and Unscheduled 
                                 Principal Distribution Amount" herein. 

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

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

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

                                 An investor that purchases an Offered 
                                 Certificate at a discount should consider 
                                 the risk that a slower than anticipated rate 
                                 of principal payments on such Certificate 
                                 will result in an actual yield that is lower 
                                 than such investor's expected yield. An 
                                 investor that purchases any Offered 
                                 Certificate at a premium should consider the 
                                 risk that a faster than anticipated rate of 

                               S-5           
<PAGE>
                                 principal payments on such Certificate will 
                                 result in an actual yield that is lower than 
                                 such investor's expected yield. Insofar as 
                                 an investor's initial investment in any 
                                 Offered Certificate is repaid, there can be 
                                 no assurance that such amounts can be 
                                 reinvested in a comparable alternative 
                                 investment with a comparable yield. 

                                 The actual rate of prepayment of principal 
                                 on the Mortgage Loans cannot be predicted. 
                                 The Mortgage Loans may be prepaid at any 
                                 time, subject, in the case of      Mortgage 
                                 Loans, to payment of a Prepayment Premium. 
                                 The investment performance of the Offered 
                                 Certificates may vary materially and 
                                 adversely from the investment expectations 
                                 of investors due to prepayments on the 
                                 Mortgage Loans being higher or lower than 
                                 anticipated by investors. The actual yield 
                                 to the holder of an Offered Certificate may 
                                 not be equal to the yield anticipated at the 
                                 time of purchase of the Certificate or, 
                                 notwithstanding that the actual yield is 
                                 equal to the yield anticipated at that time, 
                                 the total return on investment expected by 
                                 the investor or the expected weighted 
                                 average life of the Certificate may not be 
                                 realized. For a discussion of certain 
                                 factors affecting prepayment of the Mortgage 
                                 Loans, including the effect of Prepayment 
                                 Premiums, see "Yield and Maturity 
                                 Considerations" herein. IN DECIDING WHETHER 
                                 TO PURCHASE ANY OFFERED CERTIFICATES, AN 
                                 INVESTOR SHOULD MAKE AN INDEPENDENT DECISION 
                                 AS TO THE APPROPRIATE PREPAYMENT ASSUMPTIONS 
                                 TO BE USED. 

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

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

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

                               S-6           
<PAGE>
                                 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), 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 Mort- 

                               S-7           
<PAGE>
                                 gage Loans will be subordinate to the rights 
                                 of the holders of the Class B Certificates, 
                                 in each case to the extent described herein 
                                 and in the Prospectus. This subordination is 
                                 intended to enhance the likelihood of timely 
                                 receipt by the holders of the Senior 
                                 Certificates of the full amount of all 
                                 Distributable Certificate Interest payable 
                                 in respect of such Certificates on each 
                                 Distribution Date, and the ultimate receipt 
                                 by such holders of principal in an amount 
                                 equal to the entire aggregate Certificate 
                                 Balance of the Senior Certificates. 
                                 Similarly, but to a lesser degree, this 
                                 subordination is also intended to enhance 
                                 the likelihood of timely receipt by the 
                                 holders of the Class B Certificates of the 
                                 full amount of all Distributable Certificate 
                                 Interest payable in respect of such 
                                 Certificates on each Distribution Date, and 
                                 the ultimate receipt by such holders of 
                                 principal in an amount equal to the entire 
                                 Certificate Balance of the Class B 
                                 Certificates. Such subordination will be 
                                 accomplished by the application of the 
                                 Available Distribution Amount on each 
                                 Distribution Date to distributions on the 
                                 respective Classes of Certificates in the 
                                 order described herein under "Description of 
                                 the Certificates--Distributions--Priority". 
                                 No other form of Credit Support will be 
                                 available for the benefit of the holders of 
                                 the Offered Certificates. 

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

                                 As a result of losses and other shortfalls 
                                 experienced with respect to the Mortgage 
                                 Loans or otherwise with respect to the Trust 
                                 Fund (which may include shortfalls arising 
                                 both from interest accrued on Advances and 
                                 from Nonrecoverable Advances), the aggregate 
                                 Stated Principal Balance of the Mortgage 
                                 Pool expected to be outstanding immediately 
                                 following any Distribution Date may be less 
                                 than the aggregate Certificate Balance of 
                                 the Certificates immediately following the 
                                 distributions on such Distribution Date. 
                                 Such deficit (the "Collateral Support 
                                 Deficit") will be allocated first to the 
                                 Class C Certificates, then to the Class B 
                                 Certificates and last to the Class A 

                               S-8           
<PAGE>
                                 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, Cadwalader, Wickersham and 
                                 Taft, 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--Federal Income Tax 
                                 Consequences for REMIC 
                                 Certificates--Taxation of Residual 
                                 Certificates--Limitations on Offset or 
                                 Exemption of REMIC Income" and 
                                 "--Tax-Related Restrictions on Transfer of 
                                 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 

                               S-9           
<PAGE>
                                 zero or negative, event if their pre-tax 
                                 rate of return is positive. 

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

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

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

   
ERISA CONSIDERATIONS ..........  Fiduciaries of employee benefit plans and 
                                 certain other retirement plans and 
                                 arrangements, including individual 
                                 retirement accounts, annuities, Keogh plans, 
                                 and collective investment funds and separate 
                                 accounts in which such plans, accounts, 
                                 annuities or arrangements are invested, that 
                                 are subject to the Employee Retirement 
                                 Income Security Act of 1974, as amended 
                                 ("ERISA"), or Section 4975 of the Code, 
                                 should review with their legal advisors 
                                 whether the purchase or holding of Offered 
                                 Certificates could give rise to a 
                                 transaction that is prohibited or is not 
                                 otherwise permissible either under ERISA or 
                                 Section 4975 of the Code. See "Certain 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 rating categories by 
                                 one or more nationally recognized 
                                 statistical rating organizations [and are 
                                 secured by liens on real estate]. 

                                 [The Class B Certificates will not contitute 
                                 "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 
    

                              S-10           
<PAGE>
                                 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. 

                              S-11           
<PAGE>

                                 RISK FACTORS 

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

   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. 

                              S-12           
<PAGE>
    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. 

                              S-13           
<PAGE>
    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. 

                              S-14           
<PAGE>
    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. 

        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 

                              S-15           
<PAGE>
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. 

                              S-16           
<PAGE>
                    MORTGAGE RATES AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                NUMBER OF 
                                 MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
 RANGE OF MORTGAGE RATES (%)      LOANS          DATE BALANCE       CUT-OFF 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>
                             NUMBER OF ARM    AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
 RANGE OF GROSS MARGINS (%)      LOANS          DATE BALANCE       CUT-OFF DATE BALANCE 
- ---------------------------  ------------- ---------------------  --------------------- 
<S>                          <C>           <C>                    <C>
                             ------------- ---------------------  --------------------- 
  Total..................... 
                             ============= =====================  ===================== 
</TABLE>

Weighted Average 
Gross Margin:   % 

 FREQUENCY OF ADJUSTMENTS TO MORTGAGE RATES AND MONTHLY PAYMENTS FOR THE ARM 
 LOANS 

<TABLE>
<CAPTION>
                                   MONTHLY 
               MORTGAGE RATE       PAYMENT       NUMBER OF 
                 ADJUSTMENT       ADJUSTMENT      MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
                 FREQUENCY        FREQUENCY        LOANS          DATE BALANCE       CUT-OFF DATE BALANCE 
             ----------------- --------------  ------------- ---------------------  --------------------- 
<S>          <C>               <C>             <C>           <C>                    <C>
                                               ------------- ---------------------  --------------------- 
  Total..... 
                                               ============= =====================  ===================== 
</TABLE>

                              S-17           
<PAGE>
               MAXIMUM LIFETIME MORTGAGE RATES FOR THE ARM LOANS 

<TABLE>
<CAPTION>
       RANGE OF MAXIMUM        NUMBER OF ARM    AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
 LIFETIME MORTGAGE RATES (%)       LOANS          DATE BALANCE       CUT-OFF 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>
       RANGE OF MINIMUM        NUMBER OF ARM    AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
 LIFETIME MORTGAGE RATES (%)       LOANS          DATE BALANCE       CUT-OFF DATE BALANCE 
- -----------------------------  ------------- ---------------------  --------------------- 
<S>                            <C>           <C>                    <C>
                               ------------- ---------------------  --------------------- 
  Total ...................... 
                               ============= =====================  ===================== 
</TABLE>

Weighted Average Minimum Lifetime 
Mortgage Rate (ARM Loans):   % per annum (A) 
- ------------ 
(A)    This calculation does not include the    ARM Loans without minimum 
       lifetime Mortgage Rates. 

               MAXIMUM ANNUAL MORTGAGE RATES FOR THE ARM LOANS 

<TABLE>
<CAPTION>
      RANGE OF MAXIMUM       NUMBER OF ARM    AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
 ANNUAL MORTGAGE RATES (%)       LOANS          DATE BALANCE       CUT-OFF 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. 

                              S-18           
<PAGE>
                MINIMUM ANNUAL MORTGAGE RATES FOR THE ARM LOANS 

<TABLE>
<CAPTION>
      RANGE OF MINIMUM       NUMBER OF ARM    AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
 ANNUAL MORTGAGE RATES (%)       LOANS          DATE BALANCE       CUT-OFF 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. 

                            CUT-OFF DATE BALANCES 

<TABLE>
<CAPTION>
                       NUMBER OF 
    CUT-OFF DATE        MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
 BALANCE RANGE ($)       LOANS          DATE BALANCE       CUT-OFF 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): $ 

                              S-19           
<PAGE>
                         TYPES OF MORTGAGED PROPERTIES 

<TABLE>
<CAPTION>
                               NUMBER OF                                PERCENT BY 
                                MORTGAGE      AGGREGATE CUT-OFF     AGGREGATE CUT-OFF 
        PROPERTY TYPE            LOANS          DATE BALANCE           DATE BALANCE 
- ---------------------------  ------------- ---------------------  --------------------- 
<S>                          <C>           <C>                    <C>
Multifamily ................ 
Retail ..................... 
Office ..................... 
Restaurant ................. 
[other property types]  .... 
  Total..................... 
</TABLE>

             GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES 

   
<TABLE>
<CAPTION>
                       NUMBER OF        AGGREGATE CUT-OFF     PERCENT BY AGGREGATE      WEIGHTED AVERAGE 
  JURISDICTION      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 
  RANGE OF ORIGINAL       MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
  TERMS (IN MONTHS)        LOANS          DATE BALANCE       CUT-OFF 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 

                              S-20           
<PAGE>
                 REMAINING TERM TO STATED MATURITY (IN MONTHS) 
                            AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                          NUMBER OF 
  RANGE OF REMAINING       MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
   TERMS (IN MONTHS)        LOANS          DATE BALANCE       CUT-OFF DATE BALANCE 
- ----------------------  ------------- ---------------------  --------------------- 
<S>                     <C>           <C>                    <C>
                        ------------- ---------------------  --------------------- 
  Total ............... 
                        ============= =====================  ===================== 
</TABLE>

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

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

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

                             YEAR OF ORIGINATION 

<TABLE>
<CAPTION>
                NUMBER OF 
                 MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
     YEAR         LOANS          DATE BALANCE       CUT-OFF DATE BALANCE 
- ------------  ------------- ---------------------  --------------------- 
<S>           <C>           <C>                    <C>
              ------------- ---------------------  --------------------- 
  Total ..... 
              ============= =====================  ===================== 
</TABLE>

                              S-21           
<PAGE>
                          YEAR OF SCHEDULED MATURITY 

<TABLE>
<CAPTION>
                NUMBER OF 
                 MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
     YEAR         LOANS          DATE BALANCE       CUT-OFF DATE BALANCE 
- ------------  ------------- ---------------------  --------------------- 
<S>           <C>           <C>                    <C>
              ------------- ---------------------  --------------------- 
  Total ..... 
              ============= =====================  ===================== 
</TABLE>

                              S-22           
<PAGE>
    The following table sets forth a range of Debt Service Coverage Ratios 
for the Mortgage Loans. The "Debt Service Coverage Ratio" set forth in the 
following table for any Mortgage Loan is the ratio of (i) Net Operating 
Income produced by the related Mortgaged Property for the period (annualized 
if the period was less than one year) covered by the most recent operating 
statement available to the Depositor to (ii) the amount of the Monthly 
Payment in effect as of the Cut-off Date multiplied by 12. "Net Operating 
Income" is the revenue derived from the use and operation of a Mortgaged 
Property (consisting primarily of rental income and deposit forfeitures), 
less operating expenses (such as utilities, general administrative expenses, 
management fees, advertising, repairs and maintenance), and further less 
fixed expenses (such as insurance and real estate taxes). Net Operating 
Income generally does not reflect capital expenditures. The following table 
was prepared using operating statements obtained from the respective 
mortgagors or the related property managers. In each case, the information 
contained in such operating statements was unaudited, and the Depositor has 
made no attempt to verify its accuracy. In the case of Mortgage Loans ( 
ARM Loans and      Fixed Rate Loans), representing   % of the Initial Pool 
Balance, operating statements could not be obtained, and accordingly, Debt 
Service Coverage Ratios for those Mortgage Loans were not calculated. The 
last day of the period (which may not correspond to the end of the calendar 
year most recent to the Cut-off Date) covered by each operating statement 
from which a Debt Service Coverage Ratio was calculated is set forth in Annex 
A with respect to the related Mortgage Loan. 

                       DEBT SERVICE COVERAGE RATIOS(A) 

<TABLE>
<CAPTION>
        RANGE OF          NUMBER OF 
      DEBT SERVICE         MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
    COVERAGE RATIOS         LOANS          DATE BALANCE       CUT-OFF 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. 

                              S-23           
<PAGE>
   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 
  RANGE OF ORIGINAL       MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
     LTV RATIOS(%)         LOANS          DATE BALANCE       CUT-OFF 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):   % 

                              S-24           
<PAGE>
                          LTV RATIOS AT CUT-OFF DATE 

<TABLE>
<CAPTION>
                           NUMBER OF 
 RANGE OF LTV RATIOS(%)     MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
   AS OF CUT-OFF DATE        LOANS          DATE BALANCE       CUT-OFF 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):   % 

                               OCCUPANCY RATES 

<TABLE>
<CAPTION>
                        NUMBER OF 
       RANGE OF          MORTGAGE      AGGREGATE CUT-OFF    PERCENT BY AGGREGATE 
 OCCUPANCY RATES(A)       LOANS          DATE BALANCE       CUT-OFF 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. 

                              S-25           
<PAGE>
           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>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                                  WEIGHTED AVERAGE 
                                   ------------------------------------------------------------------------------- 
                                                                                                      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. 

                              S-26           
<PAGE>
   Specified in Annex A to this Prospectus Supplement are the foregoing and 
certain additional characteristics of the Mortgage Loans set forth on a 
loan-by-loan basis. Certain additional information regarding the Mortgage 
Loans is contained herein under "--Underwriting Standards" and 
"--Representations and Warranties; Repurchases" and in the Prospectus under 
"Description of the Trust Funds--Mortgage Loans" and "Certain Legal Aspects 
of Mortgage Loans". 

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

   THE MORTGAGE LOAN SELLER 

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

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

UNDERWRITING STANDARDS 

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

   [Description of underwriting standards.] 

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

REPRESENTATIONS AND WARRANTIES; REPURCHASES 

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

   [Specify significant representations and warranties.] 

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

   The foregoing repurchase obligation will constitute the sole remedy 
available to the Certificateholders and the Trustee for any breach of the 
Mortgage Loan Seller's representations and warranties regarding the Mortgage 
Loans. The Mortgage Loan Seller will be the sole Warranting Party in respect 
of the Mortgage Loans, and none of the Depositor, the Master Servicer or any 
of their affiliates [(other than the Mortgage Loan Seller)] will be obligated 
to repurchase any affected Mortgage Loan in connection with a breach of the 
Mortgage Loan Seller's representations and warranties if the Mortgage Loan 
Seller defaults on its obligation to do so. However, the Depositor will not 
include any Mortgage Loan in the Mortgage Pool if anything has come to the 
Depositor's attention prior to the Closing Date that would 

                              S-27           
<PAGE>
 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. 

                              S-28           
<PAGE>
                       SERVICING OF THE MORTGAGE LOANS 

GENERAL 

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

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

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

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

                              S-29           
<PAGE>
THE MASTER SERVICER 

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

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

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

PREPAYMENT EXPERIENCE OF MASTER SERVICER'S MULTIFAMILY AND 
COMMERCIAL MORTGAGE LOAN SERVICING PORTFOLIO 

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

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

THE SPECIAL SERVICER 

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

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

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES 

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

   The principal compensation to be paid to the Special Servicer in respect 
of its special servicing activities will consist of the Special Servicing Fee 
(together with the Master Servicing Fee, the "Servicing Fees") and the 
Workout Fee. Like the Master Servicing Fee, the "Special Servicing Fee" will 
be payable 

                              S-30           
<PAGE>
monthly on a loan-by-loan basis from amounts received in respect of interest 
on each Mortgage Loan, will accrue in accordance with the terms of the 
related Mortgage Note at a rate equal to   % per annum, in the case of 
Mortgage Loans other than Specially Serviced Mortgage Loans, and   % per 
annum, in the case of Specially Serviced Mortgage Loans, and will be computed 
on the basis of the same principal amount and for the same period respecting 
which any related interest payment on the related Mortgage Loan is computed. 
The "Workout Fee" will equal a specified percentage (varying from   % to   % 
(the "Workout Fee Rate") depending on the related unpaid principal balance) 
of, and will be payable from, all collections and proceeds received in 
respect of principal of each Mortgage Loan which is or has been a Specially 
Serviced Mortgage Loan (including those for which servicing has been returned 
to the Master Servicer); provided that, in the case of Liquidation Proceeds, 
the otherwise fixed Workout Fee Rate will be proportionately reduced to 
reflect the extent to which, if at all, the principal portion of such 
Liquidation Proceeds is less than the unpaid principal balance of the related 
Mortgage Loan immediately prior to the receipt thereof. As additional 
servicing compensation, the Special Servicer will be entitled to retain all 
assumption and modification fees received on Mortgage Loans serviced thereby. 

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

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

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

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

                              S-31           
<PAGE>
      (a) with limited exception, the Master Servicer and the Special Servicer 
    may not agree to any modification, waiver or amendment that will (i) 
    affect the amount or timing of any scheduled payments of principal or 
    interest on the Mortgage Loan or (ii) in its judgment, materially impair 
    the security for the Mortgage Loan or reduce the likelihood of timely 
    payment of amounts due thereon; unless, in any such case, in the Master 
    Servicer's or the Special Servicer's judgment, as the case may be, a 
    material default on the Mortgage Loan has occurred or a payment default is 
    reasonably foreseeable, and such modification, waiver or amendment is 
    reasonably likely to produce a greater recovery with respect to the 
    Mortgage Loan, taking into account the time value of money, than would 
    liquidation. 

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

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

INSPECTIONS; COLLECTION OF OPERATING INFORMATION 

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

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

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

ADDITIONAL OBLIGATIONS OF THE MASTER SERVICER WITH RESPECT TO ARM LOANS 

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

                              S-32           
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES 

GENERAL 

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

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

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

   The Class A Certificates will be issued, maintained and transferred on the 
book-entry records of DTC and its 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 

                              S-33           
<PAGE>
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 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. 

                              S-34           
<PAGE>
    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 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 

                              S-35           
<PAGE>
month in which such Distribution Date occurs. For purposes of the discussion 
in the Prospectus, the Due Period is also the Prepayment Period. The 
"Determination Date" for each Distribution Date is the [15th] day of the 
month in which such Distribution Date occurs or, if any such [15th] day is 
not a business day, then the next preceding business day. 

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

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

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

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

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

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

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

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

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

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

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

                              S-36           
<PAGE>
    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 

                              S-37           
<PAGE>
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". 

   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. 

                              S-38           
<PAGE>
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. 

                              S-39           
<PAGE>
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. 

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 

                              S-40           
<PAGE>
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. 

   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 

                              S-41           
<PAGE>
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 
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. 

                              S-42           
<PAGE>
                      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. 

   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 

                              S-43           
<PAGE>
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). 

   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. 

                              S-44           
<PAGE>
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 the initial Certificate Balance 
of the Class A Certificates that would be outstanding after each of the dates 
shown at the indicated CPRs. 

                              S-45           
<PAGE>
               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>

- ------------ 
(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 

                              S-46           
<PAGE>
 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 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. 

                              S-47           
<PAGE>
    The Class R Certificateholders should consult their tax advisors as to 
the effect of taxes and the receipt of any payments made to such holders in 
connection with the purchase of the Class R Certificates on after-tax rates 
of return on such Certificates. See "Certain Federal Income Tax Consequences" 
herein and in the Prospectus. 

                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

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

   The       Certificates [may] [will] [will not] be treated as having been 
issued with original issue discount for Federal income tax reporting 
purposes. The prepayment assumption that will be used in determining the rate 
of accrual of [original issue discount,] market discount and premium, if any, 
for Federal income tax purposes will be based on the assumption that 
subsequent to the date of any determination the Mortgage Loans will prepay at 
a rate equal to [a CPR of   %]. No representation is made that the Mortgage 
Loans will prepay at that rate or at any other rate. See "Certain Federal 
Income Tax Consequences--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of 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--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of 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)(4)(A) of the Code, and interest (including original 
issue discount, if any) on the Offered Certificates will be interest 
described in Section 856(c)(3)(B) of the Code. Moreover, the Offered 
Certificates will be "qualified mortgages" within the meaning of Section 
860G(a)(3) of the Code. See "Certain Federal Income Tax Consequences--Federal 
Income Tax Conseuqneces for REMIC Certificates--Status of REMIC Certificates" 
in the Prospectus. 

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

                              S-48           
<PAGE>
   
 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--Federal Tax Consequences for REMIC Certificates--Taxation of 
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--Federal Tax Consequences for REMIC Certificates--Taxation of 
Residual Certificates--Limitations on Offset or Exemption of REMIC Income" 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--Federal Tax Consequences for REMIC Certificates--Taxation of 
Residual Certificates-- Tax-Related Restrictions on Transfer of Residual 
Certificates" in the Prospectus. 
    

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

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

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

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

                              S-49           
<PAGE>
                            METHOD OF DISTRIBUTION 

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

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

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

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

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

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

                                LEGAL MATTERS 

   
   Certain legal matters relating to the Certificates will be passed upon for 
the Underwriter by      . Certain federal income tax matters and other 
matters will be passed upon for the Depositor by Cadwalader, Wickersham & 
Taft. 
    

                              S-50           
<PAGE>
                                    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 [and are secured by liens on real property], the Senior 
Certificates will constitute "mortgage related securities" within the meaning 
of SMMEA.]

   [The Class B Certificates will not constitute "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.] 

   [Except as to the status of the Senior Certificates as "mortgage related 
securities," no] [no] representation is made as to the proper 
characterization of any class of Offered Certificates for legal investment, 
financial institution regulatory or other purposes, or as to the ability of 
particular investors to purchase the Offered Certificates under applicable 
legal investment 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. 

                              S-51           
<PAGE>
   
                         CERTAIN 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 "Certain 
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 
Ratings Services ("Standard & Poor's"), Moody's Investors Service, Inc. 
("Moody's"), Duff & Phelps Credit Rating Co. ("Duff & Phelps") or Fitch IBCA, 
Inc. ("Fitch"). Fourth, the Trustee cannot be an affiliate of any other 
member of the "Restricted Group", which consists of any Underwriter, the 
Depositor, the Trustee, the Master Servicer, the Special Servicer, any 
sub-servicer, and any mortgagor with respect to Mortgage Loans constituting 
more than 5% of the aggregate unamortized principal balance of the Mortgage 
Loans as of the date of initial issuance of the Class A Certificates. Fifth, 
the sum of all payments made to and retained by the Underwriter must 
represent not more than reasonable compensation for underwriting the Class A 
Certificates; the sum of all payments made to and retained by the Depositor 
pursuant to the assignment of the Mortgage Loans to the Trust Fund must 
represent not more than the fair market value of such obligations; and the 
sum of all payments made to and retained by the Master Servicer, the Special 
Servicer and any sub-servicer must represent not more than reasonable 
compensation for such person's services under the Pooling and Servicing 
Agreement and reimbursement of such person's reasonable expenses in 
connection therewith. Sixth, the investing Plan must be an accredited 
investor as defined in Rule 501(a)(1) of Regulation D of the Securities and 
Exchange Commission under the Securities Act of 1933, as amended. 
    

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

                              S-52           
<PAGE>
    The Exemption also requires that the Trust Fund meet the following 
requirements: (i) the Trust Fund must consist solely of assets of the type 
that have been included in other investment pools; (ii) certificates in such 
other investment pools must have been rated in one of the three highest 
categories of Standard & Poor's, Moody's, Duff & Phelps or Fitch for at least 
one year prior to the Plan's acquisition of Class A Certificates; and (iii) 
certificates in such other investment pools must have been purchased by 
investors other than Plans for at least one year prior to any Plan's 
acquisition of Class A Certificates. 

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

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

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

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

   
   Before purchasing a Class A Certificate, a fiduciary of a Plan should 
itself confirm that (i) the Class A Certificates constitute "certificates" 
for purposes of the Exemption and (ii) the specific and general conditions 
and the other requirements set forth in the Exemption would be satisfied. In 
addition to making its own determination as to the availability of the 
exemptive relief provided in the Exemption, the Plan fiduciary should 
consider the availability of any other prohibited transaction exemptions. See 
"Certain 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 

                              S-53           
<PAGE>
   
of, as trustee of, or with assets of a Plan, unless the prospective 
transferee provides the Certificate Registrar with an opinion of counsel 
which opinion shall not be at the expense of the Depositor, the Trusteee or 
the Master Servicer and which establishes 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. In lieu of such opinion of counsel, the transferee may provide a 
certification substantially to the effect that the purchase of Certificates 
by or on behalf of such Plan is perimssible under applicable law, will not 
constitute or result in any non-exempt prohibited transaction under ERISA or 
Section 4975 of the Code, will not subject the Depositor, the Trustee or the 
Master Servicer to any obligation in addition to those undertaken in the 
Agreement and the following conditions are satisfied: (i) the transferee is 
an insurance company and the source of funds used to purchase such 
Certificates is an "insurance company general account" (as such term is 
defined in PTCE 95-60); (ii) the conditions set forth in PTCE 95-60 Parts I 
and III have been satisfied; and (iii) there is no Plan with respect to which 
the amount of such general account's reserves and liabilities for contracts 
held by or on behalf of such Plan and all other Plans maintained by the same 
employer (or any "affiliate" thereof, as defined in PTCE 95-60) or by the 
same employee organization exceed 10% of the total of all reserves and 
liabilities of such general account (as determined under PTCE 95-60) as of 
the date of the acquisition of such Certificates. See "Certain 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. 

    The purchaser or any transferee of any interest in a Class B Certificate
[or Class R Certificate] that is not a definitive certificate, by the act of 
purchasing such certificate, shall be deemed to represent that it is not a 
Plan or directly or indirctly purchasing such Certificate or interest therein 
on behalf of, as named fiduciary of, as trustee of, or with assets of a Plan. 
The Class B Certificates [and Class R Certificates] will contain a legend 
describing such restrictions on transfer and the Pooling and Servicing 
Agreement will provide that any attempted or purported transfer in violation 
of these transfer restrictions will be null and void. 
    

                              S-54           
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
<S>                                       <C>
 30/360 basis ........................         S-37 
Accrued Certificate Interest  .......          S-37 
Advance .............................     S-7, S-40 
ARM Loans ...........................           S-2 
Available Distribution Amount  ......          S-35 
Balloon Payment .....................           S-3 
Certificate Balance .................            ii 
Certificate Registrar ...............          S-34 
Certificates ........................             1 
Class ...............................             1 
Class A Certificate Owner ...........           S-1 
Class B Available Distribution 
 Amount .............................           S-5 
Class S Certificates ................           iii 
Code ................................          S-48 
Collateral Support Deficit ..........     S-8, S-39 
Cut-off Date ........................            ii 
Definitive Class A Certificate  .....     S-1, S-34 
Delivery Date .......................            ii 
Distribution Date ...................      ii, S-35 
Distribution Date Statement .........          S-40 
Due Date ............................           S-2 
Duff & Phelps .......................          S-52 
ERISA ...............................          S-10 
ERISA Considerations ................          S-33 
Exemption ...........................          S-52 
Financial Intermediary ..............          S-34 
Fitch ...............................          S-52 
Fixed Rate Loans ....................           S-3 
Form 8-K ............................          S-28 
Gross Margin ........................           S-3 
Index ...............................           S-3 
Initial Pool Balance ................            ii 
Interest Rate Adjustment Date  ......           S-2 
Monthly Payments ....................           S-2 
Mortgage ............................          S-15 
Mortgage Loans ......................            ii 
Mortgage Note .......................          S-15 
Mortgage Pool .......................            ii 
Mortgage Rate .......................           S-2 
Mortgaged Property ..................     S-2, S-15 
Net Aggregate Prepayment Interest 
 Shortfall ..........................          S-37 
Net Mortgage Rate ...................           S-4 
Nonrecoverable Advance ..............          S-40 
Nonrecoverable Advances .............           S-7 
Offered Certificates ................       1, S-33 
Pass-Through Rate ...................            ii 
Payment Adjustment Date .............           S-3 
Plan ................................          S-52 
Pooling and Servicing Agreement  ....           S-3 
Prepayment Interest Excess ..........          S-31 
Prepayment Premiums .................          S-16 
Purchase Agreement ..................           S-2 
Purchase Price ......................          S-27 
Reimbursement Rate ..................          S-40 
Related Proceeds ....................          S-40 
REMIC ...............................          S-48 
REMIC Provisions ....................          S-48 
REMIC Regular Certificates ..........            ii 
REO Loan ............................          S-38 
REO Property ........................          S-29 
Risk Factors ........................          S-12 
Senior Certificates .................       1, S-33 
Servicing Fees ......................          S-30 
The Depositor .......................           S-1 
Trust Fund ..........................            ii 
Underwriter .........................       1, S-50 
Underwriting Agreement ..............          S-50 
Voting Rights .......................          S-41 
Workout Fee Rate ....................          S-31
</TABLE>

                               S-55           
<PAGE>
                                   ANNEX A 
                CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS 

                               A-1           
<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 

   
<TABLE>
<CAPTION>
                                                PAGE 
                                              -------- 
<S>                                           <C>
            PROSPECTUS SUPPLEMENT 
Sumary ......................................    S-1 
Risk Factors ................................   S-12 
Description of the Mortgage Pool.............   S-15 
Servicing of the Mortgage Loans .............   S-29 
Description of the Certificates..............   S-33 
Yield and Maturity Considerations............   S-43 
Certain Federal Income Tax Consequences  ....   S-48 
Method of Distribution.......................   S-50 
Legal Matters................................   S-50 
Rating ......................................   S-51 
Legal Investment.............................   S-51 
Certain ERISA Considerations ................   S-52 
Index of Principal Definitions...............   S-55 
                  PROSPECTUS 
Prospectus Supplement .......................     ii 
Available Information........................    iii 
Incorporation of Certain Information by 
 Reference...................................     iv 
Summary of Prospectus........................      1 
Risk Factors.................................      9 
Description of the Trust Funds...............     17 
Yield and Maturity Considerations............     23 
The Depositor................................     28 
Description of the Certificates..............     29 
Description of the Pooling Agreements  ......     37 
Description of Credit Support................     53 
Certain Legal Aspects of Mortgage Loans  ....     55 
Certain Federal Income Tax Consequences  ....     65 
State Tax and Other Considerations ..........     90 
ERISA Considerations ........................     90 
Legal Investment ............................     95 
Use of Proceeds .............................     96 
Method of Distribution ......................     96 
Legal Matters ...............................     97 
Financial Information .......................     97 
Rating ......................................     97 
Index of Principal Definitions ..............     99 
</TABLE>
    

                             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>
   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 JANUARY 23, 1997
    

                                       [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. To the extent described in the Prospectus Supplement, 
Restaurants 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. 
However, health care-related facilities will not represent security for such 
a material concentration of the Mortgage Loans (or the mortgage loans 
underlying the MBS in) any Trust Fund, based on principal balance at such 
time. 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 or interest rate cap or floor 
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 9 
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. 

   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>

(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. 

                            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. 

                                      ii
<PAGE>
                            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. 

   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. 

                                      iii
<PAGE>
              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE 

   
   There are incorporated herein by reference all documents and reports filed 
or caused to be filed by the Depositor with respect to a Trust Fund pursuant 
to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act 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 520, Boston, Massachusetts 02110, Attention: 
Secretary, or by telephone at (617) 951-7690. 
    

                                      iv
<PAGE>
                              TABLE OF CONTENTS 

   
<TABLE>
<CAPTION>
                                                                                              PAGE 
                                                                                         -------- 
<S>                                                                                      <C>
PROSPECTUS SUPPLEMENT...................................................................     ii 
AVAILABLE INFORMATION...................................................................    iii 
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE.......................................     iv 
SUMMARY OF PROSPECTUS...................................................................      1 
RISK FACTORS............................................................................      9 
 Limited Liquidity of Offered Certificates..............................................      9 
 Limited Assets ........................................................................      9 
 Credit Support Limitations.............................................................     10 
 Effect of Prepayments on Average Life of Certificates..................................     10 
 Effect of Prepayments on Yield of Certificates ........................................     12 
 Limited Nature of Ratings..............................................................     12 
 Certain Factors Affecting Delinquency, Foreclosure and Loss of the Mortgage Loans .....     12 
 Inclusion of Delinquent and Nonperforming Mortgage Loans in a Mortgage Asset Pool .....     15 
 Termination............................................................................     16 
 Risks Associated with Restaurants......................................................     16 
DESCRIPTION OF THE TRUST FUNDS..........................................................     17 
 General................................................................................     17 
 Mortgage Loans.........................................................................     17 
 MBS....................................................................................     22 
 Certificate Accounts...................................................................     23 
 Credit Support.........................................................................     23 
 Cash Flow Agreements...................................................................     23 
YIELD AND MATURITY CONSIDERATIONS.......................................................     23 
 General................................................................................     23 
 Pass-Through Rate......................................................................     23 
 Payment Delays.........................................................................     24 
 Certain Shortfalls in Collections of Interest..........................................     24 
 Yield and Prepayment Considerations....................................................     24 
 Weighted Average Life and Maturity.....................................................     26 
 Other Factors Affecting Yield, Weighted Average Life and Maturity......................     26 
THE DEPOSITOR...........................................................................     28 
DEUTSCHE BANK AG........................................................................     28 
DESCRIPTION OF THE CERTIFICATES.........................................................     29 
 General................................................................................     29 
 Distributions..........................................................................     29 
 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 

                                       v
<PAGE>
                                                                                              PAGE 
                                                                                         -------- 
 Reports to Certificateholders..........................................................    33 
 Voting Rights..........................................................................    34 
 Termination............................................................................    34 
 Book-Entry Registration and Definitive Certificates....................................    35 
DESCRIPTION OF THE POOLING AGREEMENTS...................................................    37 
 General................................................................................    37 
 Assignment of Mortgage Loans; Repurchases..............................................    37 
 Representations and Warranties; Repurchases............................................    39 
 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..............................................    44 
 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.......................................................    48 
 Events of Default......................................................................    49 
 Rights Upon Event of Default...........................................................    50 
 Amendment..............................................................................    51 
 List of Certificateholders.............................................................    51 
 The Trustee............................................................................    52 
 Duties of the Trustee..................................................................    52 
 Certain Matters Regarding the Trustee..................................................    52 
 Resignation and Removal of the Trustee.................................................    52 
DESCRIPTION OF CREDIT SUPPORT...........................................................    53 
 General................................................................................    53 
 Subordinate Certificates...............................................................    53 
 Insurance or Guarantees with Respect to Mortgage Loans.................................    53 
 Letter of Credit.......................................................................    53 
 Certificate Insurance and Surety Bonds.................................................    54 
 Reserve Funds..........................................................................    54 
 Credit Support with respect to MBS.....................................................    54 
 Interest Rate Exchange, Cap and Floor Agreements.......................................    54 
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS.................................................    55 
 General................................................................................    55 
 Types of Mortgage Instruments..........................................................    55 
 Leases and Rents.......................................................................    56 
 Personalty.............................................................................    56 
 Foreclosure............................................................................    56 

                                      vi
<PAGE>
                                                                                              PAGE 
                                                                                         -------- 
 Bankruptcy Laws........................................................................    59 
 Environmental Considerations...........................................................    60 
 Due-on-Sale and Due-on-Encumbrance Provisions..........................................    62 
 Junior Liens; Rights of Holders of Senior Liens........................................    62 
 Subordinate Financing..................................................................    62 
 Default Interest and Limitations on Prepayments........................................    63 
 Applicability of Usury Laws............................................................    63 
 Certain Laws and Regulations...........................................................    63 
 Americans with Disabilities Act........................................................    63 
 Soldiers' and Sailors' Civil Relief Act of 1940........................................    64 
 Forfeitures in Drug and RICO Proceedings...............................................    64 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.................................................    65 
 Federal Income Tax Consequences for REMIC Certificates.................................    65 
 Taxation of Regular Certificates ......................................................    68 
 Taxation of Residual Certificates .....................................................    75 
 Taxes That May Be Imposed on the REMIC Pool............................................    81 
 Liquidation of the REMIC Pool..........................................................    82 
 Administrative Matters.................................................................    82 
 Limitations on Deduction of Certain Expenses...........................................    82 
 Taxation of Certain Foreign Investors..................................................    83 
 Backup Withholding.....................................................................    84 
 Reporting Requirements.................................................................    84 
 Federal Income Tax Consequences For Certificates as to Which No 
  REMIC Election Is Made................................................................    85 
 Standard Certificates..................................................................    85 
 Stripped Certificates..................................................................    88 
 Reporting Requirements and Backup Withholding..........................................    91 
 Taxation of Certain Foreign Investors..................................................    91 
STATE AND OTHER TAX CONSEQUENCES........................................................    91 
CERTAIN ERISA CONSIDERATIONS............................................................    91 
 General................................................................................    91 
 Plan Asset Regulations.................................................................    92 
 Prohibited Transaction Exemptions .....................................................    93 
 Tax Exempt Investors...................................................................    96 
LEGAL INVESTMENT........................................................................    96 
USE OF PROCEEDS.........................................................................    98 
METHOD OF DISTRIBUTION..................................................................    98 
LEGAL MATTERS...........................................................................    99 
FINANCIAL INFORMATION...................................................................    99 
RATING..................................................................................    99 
INDEX OF PRINCIPAL DEFINITIONS..........................................................   100
</TABLE>
    

                                      vii
<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 
                                 "Description of the Pooling 
                                 Agreements--Certain Matters Regarding the 
                                 Master Servicer, the Special Servicer, the 
                                 REMIC Administrator and the Depositor." 
    

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 dwell- 

                                1           
<PAGE>
                                 ing 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 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". 

                                2           
<PAGE>
                                 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 

                                3           
<PAGE>
                                 as the actual rate of prepayment on the 
                                 Mortgage Loans in the related Trust Fund 
                                 remains relatively constant at the rate, or 
                                 within the range of rates, of prepayment 
                                 used to establish the specific principal 
                                 payment schedule for such Certificates. 
                                 Prepayment risk with respect to a given 
                                 Mortgage Asset Pool does not disappear, 
                                 however, and the stability afforded to a 
                                 Controlled Amortization Class comes at the 
                                 expense of one or more other classes of the 
                                 same series, any of which other classes may 
                                 also be a class of Offered Certificates. See 
                                 "Risk Factors--Effect of Prepayments on 
                                 Average Life of Certificates" and "--Effect 
                                 of Prepayments on Yield of Certificates". 

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

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

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

DISTRIBUTIONS OF INTEREST ON 
THE  CERTIFICATES .............  Interest on each class of Offered 
                                 Certificates (other than certain classes of 
                                 Stripped Principal Certificates and certain 
                                 classes of REMIC Residual Certificates) of 
                                 each series will accrue at the applicable 
                                 Pass-Through Rate on the Certificate Balance 
                                 or, in the case of certain classes of 
                                 Stripped Interest Certificates, the Notional 
                                 Amount thereof outstanding from time to time 
                                 and will be distributed to 
                                 Certificateholders as provided in the 
                                 related Prospectus Supplement (each of the 
                                 specified dates on which distributions are 
                                 to be made, a "Distribution Date"). 
                                 Distributions of interest with respect to 
                                 one or more classes of Certificates 
                                 (collectively, "Accrual Certificates") may 
                                 not commence until the occurrence of certain 
                                 events, such as the retirement of one or 
                                 more other classes of Certificates, and 

                                4           
<PAGE>
                                 interest accrued with respect to a class of 
                                 Accrual Certificates prior to the occurrence 
                                 of such an event will either be added to the 
                                 Certificate Balance thereof or otherwise 
                                 deferred as described in the related 
                                 Prospectus Supplement. Distributions of 
                                 interest with respect to one or more classes 
                                 of Certificates may be reduced to the extent 
                                 of certain delinquencies, losses and other 
                                 contingencies described herein and in the 
                                 related Prospectus Supplement. See "Risk 
                                 Factors--Effect of Prepayments on Average 
                                 Life of Certificates" and "--Effect of 
                                 Prepayments on Yield of Certificates", 
                                 "Yield and Maturity Considerations--Certain 
                                 Shortfalls in Collections of Interest" and 
                                 "Description of the 
                                 Certificates--Distributions of Interest on 
                                 the Certificates". 

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

                                5           
<PAGE>
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 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. 

                                6           
<PAGE>
OPTIONAL TERMINATION ..........  If so specified in the related Prospectus 
                                 Supplement, a series of Certificates may be 
                                 subject to optional early termination 
                                 through the repurchase of the Mortgage 
                                 Assets in the related Trust Fund by the 
                                 party or parties specified therein, under 
                                 the circumstances and in the manner set 
                                 forth therein. If so provided in the related 
                                 Prospectus Supplement, upon the reduction of 
                                 the Certificate Balance of a specified class 
                                 or classes of Certificates by a specified 
                                 percentage or amount or upon a specified 
                                 date, a party specified therein may be 
                                 authorized or required to solicit bids for 
                                 the purchase of all of the Mortgage Assets 
                                 of the related Trust Fund, or of a 
                                 sufficient portion of such Mortgage Assets 
                                 to retire such class or classes, under the 
                                 circumstances and in the manner set forth 
                                 therein. See "Description of the 
                                 Certificates--Termination". 

   
CERTAIN FEDERAL INCOME TAX 
 CONSEQUENCES .................  The Certificates of each series will 
                                 constitute or evidence ownership of either 
                                 (i) "regular interests" ("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 
                                 ("Standard Certificates" or "Stripped 
                                 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. 

                                7           
<PAGE>
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. 

                                8           
<PAGE>
                                 RISK FACTORS 

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

LIMITED LIQUIDITY OF OFFERED CERTIFICATES 

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

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

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

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

LIMITED ASSETS 

   Unless otherwise specified in the related Prospectus Supplement, neither 
the Offered Certificates of any series nor the Mortgage Assets in the related 
Trust Fund will be guaranteed or insured by the Depositor or any of its 
affiliates, by any governmental agency or instrumentality or by any other 
person 

                                9           
<PAGE>
or entity; and no Offered Certificate of any series will represent a claim 
against or security interest in the Trust Funds for any other series. 
Accordingly, if the related Trust Fund has insufficient assets to make 
payments on a series of Offered Certificates, no other assets will be 
available for payment of the deficiency, and the holders of one or more 
classes of such Offered Certificates will be required to bear the consequent 
loss. Furthermore, certain amounts on deposit from time to time in certain 
funds or accounts constituting part of a Trust Fund, including the 
Certificate Account and any accounts maintained as Credit Support, may be 
withdrawn under certain conditions, if and to the extent described in the 
related Prospectus Supplement, for purposes other than the payment of 
principal of or interest on the related series of Certificates. If and to the 
extent so provided in the Prospectus Supplement for a series of Certificates 
consisting of one or more classes of Subordinate Certificates, on any 
Distribution Date in respect of which losses or shortfalls in collections on 
the Mortgage Assets have been incurred, all or a portion of the amount of 
such losses or shortfalls will be borne first by one or more classes of the 
Subordinate Certificates, and, thereafter, by the remaining classes of 
Certificates in the priority and manner and subject to the limitations 
specified in such Prospectus Supplement. 

CREDIT SUPPORT LIMITATIONS 

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

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

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

EFFECT OF PREPAYMENTS ON AVERAGE LIFE OF CERTIFICATES 

   As a result of prepayments on the Mortgage Loans in any Trust Fund, the 
amount and timing of distributions of principal and/or interest on the 
Offered Certificates of the related series may be highly unpredictable. 
Prepayments on the Mortgage Loans in any Trust Fund will result in a faster 
rate of principal payments on one or more classes of the related series of 
Certificates than if payments on such 

                               10           
<PAGE>

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

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

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

                               11           
<PAGE>

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 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 

                               12           
<PAGE>

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 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 

                               13           
<PAGE>

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 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 

                               14           
<PAGE>

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

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

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

                               15           
<PAGE>

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, 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. 

                                      16
<PAGE>
                        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. 

   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 

                                      17
<PAGE>

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 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. 

                               18           
<PAGE>

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

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

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

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

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

   Payment Provisions of the Mortgage Loans. All of the Mortgage Loans will 
(i) have had original terms to maturity of not more than 40 years and (ii) 
provide for scheduled payments of principal, interest 

                               19           
<PAGE>

or both, to be made on specified dates ("Due Dates") that occur monthly, 
quarterly, semi-annually or annually. A Mortgage Loan (i) may provide for no 
accrual of interest or for accrual of interest thereon at a Mortgage Rate 
that is fixed over its term or that adjusts from time to time, or that may be 
converted at the borrower's election from an adjustable to a fixed Mortgage 
Rate, or from a fixed to an adjustable Mortgage Rate, (ii) may provide for 
level payments to maturity or for payments that adjust from time to time to 
accommodate changes in the Mortgage Rate or to reflect the occurrence of 
certain events, and may permit negative amortization, (iii) may be fully 
amortizing or may be partially amortizing or nonamortizing, with a balloon 
payment due on its stated maturity date, and (iv) may prohibit over its term 
or for a certain period prepayments (the period of such prohibition, a 
"Lock-out Period" and its date of expiration, a "Lock-out Date") and/or 
require payment of a premium or a yield maintenance payment (a "Prepayment 
Premium") in connection with certain prepayments, in each case as described 
in the related Prospectus Supplement. A Mortgage Loan may also contain a 
provision that entitles the lender to a share of appreciation of the related 
Mortgaged Property, or profits realized from the operation or disposition of 
such Mortgaged Property or the benefit, if any, resulting from the 
refinancing of the Mortgage Loan (any such provision, an "Equity 
Participation"), as described in the related Prospectus Supplement. 

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

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

   If and to the extent available and relevant to an investment decision in 
the Offered Certificates of the related series, information regarding the 
prepayment experience of a Master Servicer's multifamily and/or commercial 
mortgage loan servicing portfolio will be included in the related Prospectus 
Supplement. However, many servicers do not maintain records regarding such 
matters or, at least, not in a format that can be readily aggregated. In 
addition, the relevant characteristics of a Master Servicer's servicing 
portfolio may be so materially different from those of the related Mortgage 
Asset Pool that such prepayment experience would not be meaningful to an 
investor. For example, differences in geographic 

                               20           
<PAGE>

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 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). 

                               21           
<PAGE>

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. 

   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. 

                               22           
<PAGE>

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. 

                      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. 

                               23           
<PAGE>

PAYMENT DELAYS 

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

CERTAIN SHORTFALLS IN COLLECTIONS OF INTEREST 

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

YIELD AND PREPAYMENT CONSIDERATIONS 

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

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

                               24           
<PAGE>

anticipated by the investor during any particular period, any consequent 
adverse effects on such investor's yield would not be fully offset by a 
subsequent like increase (or decrease) in the rate of principal payments. 

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

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

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

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

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

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

                               25           
<PAGE>

WEIGHTED AVERAGE LIFE AND MATURITY 

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

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

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

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

OTHER FACTORS AFFECTING YIELD, WEIGHTED AVERAGE LIFE AND MATURITY 

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

                               26           
<PAGE>

distributions of principal on a class of Offered Certificates and thereby 
extend the weighted average life of such Certificates and, if such 
Certificates were purchased at a discount, reduce the yield thereon. 

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

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

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

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

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

                               27           
<PAGE>

   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 520, 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 

                               28           
<PAGE>

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 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 

                               29           
<PAGE>

Fund that are available for distribution to the holders of Certificates of 
such series on such date. The particular components of the Available 
Distribution Amount for any series and Distribution Date will be more 
specifically described in the related Prospectus Supplement. In general, the 
Distribution Date for a series of Certificates will be the 25th day of each 
month (or, if any such 25th day is not a business day, the next succeeding 
business day), commencing in the month immediately following the month in 
which such series of Certificates is issued. 

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

DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES 

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

   Distributions of interest in respect of any class of Certificates (other 
than a class of Accrual Certificates, which will be entitled to distributions 
of accrued interest commencing only on the Distribution Date, or under the 
circumstances, specified in the related Prospectus Supplement, and other than 
any class of Stripped Principal Certificates or REMIC Residual Certificates 
that is not entitled to any distributions of interest) will be made on each 
Distribution Date based on the Accrued Certificate Interest for such class 
and such Distribution Date, subject to the sufficiency of that portion, if 
any, of the Available Distribution Amount allocable to such class on such 
Distribution Date. Prior to the time interest is distributable on any class 
of Accrual Certificates, the amount of Accrued Certificate Interest otherwise 
distributable on such class will be added to the Certificate Balance thereof 
on each Distribution Date or otherwise deferred as described in the related 
Prospectus Supplement. With respect to each class of Certificates (other than 
certain classes of Stripped Interest Certificates and certain classes of 
REMIC Residual Certificates), the "Accrued Certificate Interest" for each 
Distribution Date will be equal to interest at the applicable Pass-Through 
Rate accrued for a specified period (generally the most recently ended 
calendar month) on the outstanding Certificate Balance of such class of 
Certificates immediately prior to such Distribution Date. Unless otherwise 
provided in the related Prospectus Supplement, the Accrued Certificate 
Interest for each Distribution Date on a class of Stripped Interest 
Certificates will be similarly calculated except that it will accrue on a 
Notional Amount that is either (i) based on the principal 

                               30           
<PAGE>

balances of some or all of the Mortgage Assets in the related Trust Fund or 
(ii) equal to the Certificate Balances of one or more other classes of 
Certificates of the same series. Reference to a Notional Amount with respect 
to a class of Stripped Interest Certificates is solely for convenience in 
making certain calculations and does not represent the right to receive any 
distributions of principal. If so specified in the related Prospectus 
Supplement, the amount of Accrued Certificate Interest that is otherwise 
distributable on (or, in the case of Accrual Certificates, that may otherwise 
be added to the Certificate Balance of) one or more classes of the 
Certificates of a series may be reduced to the extent that any Prepayment 
Interest Shortfalls, as described under "Yield and Maturity 
Considerations--Certain Shortfalls in Collections of Interest", exceed the 
amount of any sums that are applied to offset the amount of such shortfalls. 
The particular manner in which such shortfalls will be allocated among some 
or all of the classes of Certificates of that series will be specified in the 
related Prospectus Supplement. The related Prospectus Supplement will also 
describe the extent to which the amount of Accrued Certificate Interest that 
is otherwise distributable on (or, in the case of Accrual Certificates, that 
may otherwise be added to the Certificate Balance of) a class of Offered 
Certificates may be reduced as a result of any other contingencies, including 
delinquencies, losses and deferred interest on or in respect of the Mortgage 
Assets in the related Trust Fund. Unless otherwise provided in the related 
Prospectus Supplement, any reduction in the amount of Accrued Certificate 
Interest otherwise distributable on a class of Certificates by reason of the 
allocation to such class of a portion of any deferred interest on or in 
respect of the Mortgage Assets in the related Trust Fund will result in a 
corresponding increase in the Certificate Balance of such class. See "Risk 
Factors--Effect of Prepayments on Average Life of Certificates" and "--Effect 
of Prepayments on Yield of Certificates" and "Yield and Maturity 
Considerations--Certain Shortfalls in Collections of Interest". 

DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES 

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

                               31           
<PAGE>

collections of principal on the Mortgage Assets in the related Trust Fund are 
received. Unless otherwise specified in the related Prospectus Supplement, 
distributions of principal of any class of Offered Certificates will be made 
on a pro rata basis among all of the Certificates of such class. 

DISTRIBUTIONS ON THE CERTIFICATES IN RESPECT OF PREPAYMENT PREMIUMS OR 
IN RESPECT OF EQUITY PARTICIPATIONS 

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

ALLOCATION OF LOSSES AND SHORTFALLS 

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

ADVANCES IN RESPECT OF DELINQUENCIES 

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

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

   If advances have been made by a Master Servicer, Special Servicer, Trustee 
or other entity from excess funds in a Certificate Account, such Master 
Servicer, Special Servicer, Trustee or other entity, as the case may be, will 
be required to replace such funds in such Certificate Account on or prior to 
any future Distribution Date to the extent that funds in such Certificate 
Account on such Distribution Date are less than payments required to be made 
to the related series of Certificateholders on such date. If so 

                               32           
<PAGE>

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; 

     (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 

                               33           
<PAGE>

    of any negative amortization in respect of the related Mortgage Assets and 
    any increase in the Certificate Balance of a class of Accrual 
    Certificates, if any, in the event that Accrued Certificate Interest has 
    been added to such balance; 

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

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

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

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

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

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

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

                               34           
<PAGE>

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. 

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. 

                               35           
<PAGE>

   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 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. 

                               36           
<PAGE>

                    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), 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 

                               37           
<PAGE>

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 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 

                               38           
<PAGE>

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 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. 

                               39           
<PAGE>

   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". 

   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 

                               40           
<PAGE>

other actions as it deems necessary and appropriate. A significant period of 
time may elapse before the Special Servicer is able to assess the success of 
any such corrective action or the need for additional initiatives. The time 
within which the Special Servicer can make the initial determination of 
appropriate action, evaluate the success of corrective action, develop 
additional initiatives, institute foreclosure proceedings and actually 
foreclose (or accept a deed to a Mortgaged Property in lieu of foreclosure) 
on behalf of the Certificateholders of the related series may vary 
considerably depending on the particular Mortgage Loan, the Mortgaged 
Property, the mortgagor, the presence of an acceptable party to assume the 
Mortgage Loan and the laws of the jurisdiction in which the Mortgaged 
Property is located. If a mortgagor files a bankruptcy petition, the Special 
Servicer may not be permitted to accelerate the maturity of the Mortgage Loan 
or to foreclose on the related Mortgaged Property for a considerable period 
of time. See "Certain Legal Aspects of Mortgage Loans--Bankruptcy Laws." 

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

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

SUB-SERVICERS 

   A Master Servicer or Special Servicer may delegate its servicing 
obligations in respect of the Mortgage Loans serviced thereby to one or more 
third-party servicers (each, a "Sub-Servicer"); provided that, unless 
otherwise specified in the related Prospectus Supplement, such Master 
Servicer or Special Servicer will remain obligated under the related Pooling 
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 

                               41           
<PAGE>

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 investment grade obligations that are 
acceptable to each Rating Agency that has rated any one or more classes of 
Certificates of the related series ("Permitted Investments"). Such Permitted 
Investments include federal funds, uncertificated certificates of deposit, 
time deposits, bankers' acceptances and repurchase agreements, certain United 
States dollar-denominated commercial paper, units of money market funds that 
maintain a constant net asset value and any other obligations or security 
acceptable to each Rating Agency. 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; 

                               42           
<PAGE>

   (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; 

   (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"; 

                               43           
<PAGE>

   (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 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 

                               44           
<PAGE>

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 beyond the close of the third taxable year following the 
taxable year of 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 unless it has determined 
that earning such income would result in greater after-tax proceeds to 
Certificateholders than other methods of operation of such property or not 
leasing such property. If the Trust Fund acquires title to any Mortgaged 
Property, the Special Servicer, on behalf of the Trust Fund, may be required 
to retain an independent contractor to manage and operate such property. The 
retention of an independent contractor, however, will not relieve the Special 
Servicer of 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 

                               45           
<PAGE>

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 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. 

                               46           
<PAGE>

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

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

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES 

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

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

                               47           
<PAGE>

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 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 

                               48           
<PAGE>

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, 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 

                               49           
<PAGE>

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. 

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 

                               50           
<PAGE>

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 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--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Residual Certificates--Tax-Related Restrictions on 
Transfer of Residual Certificates" 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 

                               51           
<PAGE>

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. 

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. 

                               52           
<PAGE>

                        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 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 

                               53           
<PAGE>

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 

   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. 

INTEREST RATE EXCHANGE, CAP AND FLOOR AGREEMENTS 

   If so specified in the Prospectus Supplement for a series of Certificates, 
the related Trust Fund may include interest rate exchange agreements or 
interest rate cap or floor agreements. These types of 

                               54           
<PAGE>

agreements may be used to limit the exposure of the Trust Fund or investors 
in the Certificates to fluctuations in interest rates and to situations where 
interest rates become higher or lower than specified thresholds. Generally, 
an interest rate exchange agreement is a contract between two parties to pay 
and receive, with a set frequency, interest payments determined by applying 
the differential between two interest rates to an agreed-upon notional 
principal. Generally, an interest rate cap agreement is a contract pursuant 
to which one party agrees to reimburse another party for a floating rate 
interest payment obligation, to the extent that the rate payable at any time 
exceeds a specified cap. Generally, an interest rate floor agreement is a 
contract pursuant to which one party agrees to reimburse another party in the 
event that amounts owing to the latter party under a floating rate interest 
payment obligation are payable at a rate which is less than a specified 
floor. The specific provisions of these types of agreements will be described 
in the related Prospectus Supplement. 

                   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 local law 
(which laws may differ substantially), the summaries do not purport to be 
complete, to reflect the laws of any particular jurisdiction, or to encompass 
the laws of all jurisdictions 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 jurisdictions. 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 jurisdiction, 
relevant local 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 

                               55           
<PAGE>

mortgagee's authority under a mortgage, the trustee's authority under a deed 
of trust and the grantee's authority under a deed to secure debt are governed 
by the express provisions of the related instrument, the law of the state in 
which the real property is located, certain federal laws and, in some deed of 
trust transactions, the directions of the beneficiary. 

LEASES AND RENTS 

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

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

PERSONALTY 

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

FORECLOSURE 

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

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

                               56           
<PAGE>

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

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

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

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

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

   Public Sale. A third party may be unwilling to purchase a mortgaged 
property at a public sale because of the difficulty in determining the exact 
status of title to the property (due to, among other 

                               57           
<PAGE>

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

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

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

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

   Anti-Deficiency Legislation. Some or all of the Mortgage Loans may be 
nonrecourse loans, as to which recourse in the case of default will be 
limited to the Mortgaged Property and such other assets, if any, that were 
pledged to secure the Mortgage Loan. However, even if a mortgage loan by its 
terms provides for recourse to the borrower's other assets, a lender's 
ability to realize upon those assets may be limited by state law. For 
example, in some states a lender cannot obtain a deficiency judgment against 
the borrower following foreclosure or sale under a deed of trust. A 
deficiency judgment is a personal judgment against the former borrower equal 
to the difference between the net amount realized upon the public sale of the 
real property and the amount due to the lender. Other statutes may require 
the lender 

                               58           
<PAGE>

to exhaust the security afforded under a mortgage before bringing a personal 
action against the borrower. In certain other states, the lender has the 
option of bringing a personal action against the borrower on the debt without 
first exhausting such security; however, in some of those states, the lender, 
following judgment on such personal action, may be deemed to have elected a 
remedy and thus may be precluded from foreclosing upon the security. 
Consequently, lenders in those states where such an election of remedy 
provision exists will usually proceed first against the security. Finally, 
other statutory provisions, designed to protect borrowers from exposure to 
large deficiency judgments that might result from bidding at below-market 
values at the foreclosure sale, limit any deficiency judgment to the excess 
of the outstanding debt over the fair market value of the property at the 
time of the sale. 

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

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

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

BANKRUPTCY LAWS 

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

   Under the Bankruptcy Code, provided certain substantive and procedural 
safeguards protective of the lender are met, the amount and terms of a 
mortgage loan secured by a lien on property of the debtor may be modified 
under certain circumstances. For example, the outstanding amount of the loan 
may be reduced to the then-current value of the property (with a 
corresponding partial reduction of the amount 

                               59           
<PAGE>

of lender's security interest) pursuant to a confirmed plan or lien avoidance 
proceeding, thus leaving the lender a general unsecured creditor for the 
difference between such value and the outstanding balance of the loan. Other 
modifications may include the reduction in the amount of each scheduled 
payment, by means of a reduction in the rate of interest and/or an alteration 
of the repayment schedule (with or without affecting the unpaid principal 
balance of the loan), and/or by an extension (or shortening) of the term to 
maturity. Some bankruptcy courts have approved plans, based on the particular 
facts of the reorganization case, that effected the cure of a mortgage loan 
default by paying arrearages over a number of years. Also, a bankruptcy court 
may permit a debtor, through its rehabilitative plan, to reinstate a loan 
mortgage payment schedule even if the lender has obtained a final judgment of 
foreclosure prior to the filing of the debtor's petition. 

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

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

ENVIRONMENTAL CONSIDERATIONS 

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

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

   CERCLA. The federal Comprehensive Environmental Response, Compensation and 
Liability Act of 1980, as amended ("CERCLA"), imposes strict liability on 
present and past "owners" and "operators" 

                               60           
<PAGE>

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. 

   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". 

                               61           
<PAGE>

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

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

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

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

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

JUNIOR LIENS; RIGHTS OF HOLDERS OF SENIOR LIENS 

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

SUBORDINATE FINANCING 

   The terms of certain of the Mortgage Loans may not restrict the ability of 
the borrower to use the Mortgaged Property as security for one or more 
additional loans, or such restrictions may be 

                               62           
<PAGE>

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

DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS 

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

APPLICABILITY OF USURY LAWS 

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

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

CERTAIN LAWS AND REGULATIONS 

   The Mortgaged Properties will be subject to compliance with various 
federal, state and local statutes and regulations. Failure to comply 
(together with an inability to remedy any such failure) could result in 
material diminution in the value of a Mortgaged Property which could, 
together with the possibility of limited alternative uses for a particular 
Mortgaged Property (i.e., a nursing or convalescent home or hospital), result 
in a failure to realize the full principal amount of the related Mortgage 
Loan. 

AMERICANS WITH DISABILITIES ACT 

   Under Title III of the Americans with Disabilities Act of 1990 and rules 
promulgated thereunder (collectively, the "ADA"), in order to protect 
individuals with disabilities, public accommodations (such 

                               63           
<PAGE>

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940 

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

FORFEITURES IN DRUG AND RICO PROCEEDINGS 

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

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

                               64           
<PAGE>
   
                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

   The following is a general discussion of the anticipated material federal 
income tax consequences of the purchase, ownership and disposition of 
Certificates. The discussion below does not purport to address all federal 
income tax consequences that may be applicable to particular categories of 
investors, some of which may be subject to special rules. The authorities on 
which this discussion is based are subject to change or differing 
interpretations, and any such change or interpretation could apply 
retroactively. This discussion reflects the applicable provisions of the 
Internal Revenue Code of 1986, as amended (the "Code"), as well as 
regulations (the "REMIC Regulations") promulgated by the U.S. Department of 
Treasury (the "Treasury"). Investors should consult their own tax advisors in 
determining the federal, state, local and other tax consequences to them of 
the purchase, ownership and disposition of Certificates. 

   For purposes of this discussion, (i) references to the Mortgage Loans 
include references to the mortgage loans underlying MBS included in the 
Mortgage Assets and (ii) where the applicable Prospectus Supplement provides 
for a fixed retained yield with respect to the Mortgage Loans underlying a 
series of Certificates, references to the Mortgage Loans will be deemed to 
refer to that portion of the Mortgage Loans held by the Trust Fund which does 
not include the Retained Interest. References to a "holder" or 
"Certificateholder" in this discussion generally mean the beneficial owner of 
a Certificate. 

            FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES 

 General 

   With respect to a particular series of Certificates, an election may be 
made to treat the Trust Fund or one or more segregated pools of assets 
therein as one or more REMICs within the meaning of Code Section 860D. A 
Trust Fund or a portion thereof as to which a REMIC election will be made 
will be referred to as a "REMIC Pool". For purposes of this discussion, 
Certificates of a series as to which one or more REMIC elections are made are 
referred to as "REMIC Certificates" and will consist of one or more Classes 
of "Regular Certificates" and one Class of "Residual Certificates" in the 
case of each REMIC Pool. Qualification as a REMIC requires ongoing compliance 
with certain conditions. With respect to each series of REMIC Certificates, 
Cadwalader, Wickersham & Taft, counsel to the Depositor, has advised the 
Depositor that in the firm's opinion, assuming (i) the making of such an 
election, (ii) compliance with the Pooling Agreement and (iii) compliance 
with any changes in the law, including any amendments to the Code or 
applicable Treasury regulations thereunder, each REMIC Pool will qualify as a 
REMIC. In such case, the Regular Certificates will be considered to be 
"regular interests" in the REMIC Pool and generally will be treated for 
federal income tax purposes as if they were newly originated debt 
instruments, and the Residual Certificates will be considered to be "residual 
interests" in the REMIC Pool. The Prospectus Supplement for each series of 
Certificates will indicate whether one or more REMIC elections with respect 
to the related Trust Fund will be made, in which event references to "REMIC" 
or "REMIC Pool" herein shall be deemed to refer to each such REMIC Pool. If 
so specified in the applicable Prospectus Supplement, the portion of a Trust 
Fund as to which a REMIC election is not made may be treated as a grantor 
trust for federal income tax purposes. See "--Federal Income Tax Consequences 
for Certificates as to Which No REMIC Election Is Made". 

 Status of REMIC Certificates 

   REMIC Certificates held by a domestic building and loan association will 
constitute "a regular or residual interest in a REMIC" within the meaning of 
Code Section 7701(a)(19)(C)(xi), but only in the same proportion that the 
assets of the REMIC Pool would be treated as "loans . . . secured by an 
interest in real property which is . . . residential real property" (such as 
single family or multifamily properties, but not commercial properties) 
within the meaning of Code Section 7701(a)(19)(C)(v) or as other assets 
described in Code Section 7701(a)(19)(C), and otherwise will not qualify for 
such treatment. REMIC Certificates held by a real estate investment trust 
will constitute "real estate assets" within the meaning of Code Section 
856(c)(5)(A), and interest on the Regular Certificates and income with 
respect to Residual Certificates will be considered "interest on obligations 
secured by mortgages on real property or on interests in real property" 
within the meaning of Code Section 856(c)(3)(B) in the same proportion 
    
                               65           
<PAGE>

   
that, for both purposes, the assets of the REMIC Pool would be so treated. If 
at all times 95% or more of the assets of the REMIC Pool qualify for each of 
the foregoing respective treatments, the REMIC Certificates will qualify for 
the corresponding status in their entirety. For purposes of Code Section 
856(c)(5)(A), payments of principal and interest on the Mortgage Loans that 
are reinvested pending distribution to holders of REMIC Certificates qualify 
for such treatment. Where two REMIC Pools are a part of a tiered structure 
they will be treated as one REMIC for purposes of the tests described above 
respecting asset ownership of more or less than 95%. In addition, if the 
assets of the REMIC include Buy-Down Mortgage Loans, it is possible that the 
percentage of such assets constituting "loans . . . secured by an interest in 
real property which is . . . residential real property" for purposes of Code 
Section 7701(a)(19)(C)(v) may be required to be reduced by the amount of the 
related Buy-Down Funds. REMIC Certificates held by a regulated investment 
company will not constitute "Government Securities" within the meaning of 
Code Section 851(b)(4)(A)(i). REMIC Certificates held by certain financial 
institutions will constitute an "evidence of indebtedness" within the meaning 
of Code Section 582(c)(1). The Small Business Job Protection Act of 1996 (the 
"SBJPA of 1996") repealed the reserve method for bad debts of domestic 
building and loan associations and mutual savings banks, and thus has 
eliminated the asset category of "qualifying real property loans" in former 
Code Section 593(d) for taxable years beginning after December 31, 1995. The 
requirement in the SBJPA of 1996 that such institutions must "recapture" a 
portion of their existing bad debt reserves is suspended if a certain portion 
of their assets are maintained in "residential loans" under Code Section 
7701(a)(19)(C)(v), but only if such loans were made to acquire, construct or 
improve the related real property and not for the purpose of refinancing. 
However, no effort will be made to identify the portion of the Mortgage Loans 
of any Series meeting this requirement, and no representation is made in this 
regard. 

 Qualification as a REMIC 

   In order for the REMIC Pool to qualify as a REMIC, there must be ongoing 
compliance on the part of the REMIC Pool with the requirements set forth in 
the Code. The REMIC Pool must fulfill an asset test, which requires that no 
more than a de minimis portion of the assets of the REMIC Pool, as of the 
close of the third calendar month beginning after the "Startup Day" (which 
for purposes of this discussion is the date of issuance of the REMIC 
Certificates) and at all times thereafter, may consist of assets other than 
"qualified mortgages" and "permitted investments". The REMIC Regulations 
provide a safe harbor pursuant to which the de minimis requirement is met if 
at all times the aggregate adjusted basis of the nonqualified assets is less 
than 1% of the aggregate adjusted basis of all the REMIC Pool's assets. An 
entity that fails to meet the safe harbor may nevertheless demonstrate that 
it holds no more than a de minimis amount of nonqualified assets. A REMIC 
also must provide "reasonable arrangements" to prevent its residual interest 
from being held by "disqualified organizations" and must furnish applicable 
tax information to transferors or agents that violate this requirement. The 
Pooling Agreement for each Series will contain a provision designed to meet 
this requirement. See "Taxation of Residual Certificates--Tax-Related 
Restrictions on Transfer of Residual Certificates--Disqualified 
Organizations". 

   A qualified mortgage is any obligation that is principally secured by an 
interest in real property and that is either transferred to the REMIC Pool on 
the Startup Day or is purchased by the REMIC Pool within a three-month period 
thereafter pursuant to a fixed price contract in effect on the Startup Day. 
Qualified mortgages include whole mortgage loans, such as the Mortgage Loans, 
certificates of beneficial interest in a grantor trust that holds mortgage 
loans, including certain of the MBS, regular interests in another REMIC, such 
as MBS in a trust as to which a REMIC election has been made, loans secured 
by timeshare interests and loans secured by shares held by a tenant 
stockholder in a cooperative housing corporation, provided, in general, (i) 
the fair market value of the real property security (including buildings and 
structural components thereof) is at least 80% of the principal balance of 
the related Mortgage Loan or mortgage loan underlying the Mortgage 
Certificate either at origination or as of the Startup Day (an original 
loan-to-value ratio of not more than 125% with respect to the real property 
security) or (ii) substantially all the proceeds of the Mortgage Loan or the 
underlying mortgage loan were used to acquire, improve or protect an interest 
in real property that, at the origination date, was the only security for the 
Mortgage Loan or underlying mortgage loan. If the Mortgage Loan has been 
substantially modified other than in connection with a default or reasonably 
foreseeable default, it must meet the 
    

                               66           
<PAGE>
   
loan-to-value test in (i) of the preceding sentence as of the date of the 
last such modification or at closing. A qualified mortgage includes a 
qualified replacement mortgage, which is any property that would have been 
treated as a qualified mortgage if it were transferred to the REMIC Pool on 
the Startup Day and that is received either (i) in exchange for any qualified 
mortgage within a three-month period thereafter or (ii) in exchange for a 
"defective obligation" within a two-year period thereafter. A "defective 
obligation" includes (i) a mortgage in default or as to which default is 
reasonably foreseeable, (ii) a mortgage as to which a customary 
representation or warranty made at the time of transfer to the REMIC Pool has 
been breached, (iii) a mortgage that was fraudulently procured by the 
mortgagor, and (iv) a mortgage that was not in fact principally secured by 
real property (but only if such mortgage is disposed of within 90 days of 
discovery). A Mortgage Loan that is "defective" as described in clause (iv) 
that is not sold or, if within two years of the Startup Day, exchanged, 
within 90 days of discovery, ceases to be a qualified mortgage after such 
90-day period. 

   Permitted investments include cash flow investments, qualified reserve 
assets, and foreclosure property. A cash flow investment is an investment, 
earning a return in the nature of interest, of amounts received on or with 
respect to qualified mortgages for a temporary period, not exceeding 13 
months, until the next scheduled distribution to holders of interests in the 
REMIC Pool. A qualified reserve asset is any intangible property held for 
investment that is part of any reasonably required reserve maintained by the 
REMIC Pool to provide for payments of expenses of the REMIC Pool or amounts 
due on the regular or residual interests in the event of defaults (including 
delinquencies) on the qualified mortgages, lower than expected reinvestment 
returns, prepayment interest shortfalls and certain other contingencies. The 
reserve fund will be disqualified if more than 30% of the gross income from 
the assets in such fund for the year is derived from the sale or other 
disposition of property held for less than three months, unless required to 
prevent a default on the regular interests caused by a default on one or more 
qualified mortgages. A reserve fund must be reduced "promptly and 
appropriately" as payments on the Mortgage Loans are received. Foreclosure 
property is real property acquired by the REMIC Pool in connection with the 
default or imminent default of a qualified mortgage and generally not held 
beyond the close of the third calendar year following the acquisition of the 
property by the REMIC Pool, with an extension that may be granted by the 
Internal Revenue Service (the "Service"). 

   In addition to the foregoing requirements, the various interests in a 
REMIC Pool also must meet certain requirements. All of the interests in a 
REMIC Pool must be either of the following: (i) one or more classes of 
regular interests or (ii) a single class of residual interests on which 
distributions, if any, are made pro rata. A regular interest is an interest 
in a REMIC Pool that is issued on the Startup Day with fixed terms, is 
designated as a regular interest, and unconditionally entitles the holder to 
receive a specified principal amount (or other similar amount), and provides 
that interest payments (or other similar amounts), if any, at or before 
maturity either are payable based on a fixed rate or a qualified variable 
rate, or consist of a specified, nonvarying portion of the interest payments 
on qualified mortgages. Such a specified portion may consist of a fixed 
number of basis points, a fixed percentage of the total interest, or a fixed 
or qualified variable or inverse variable rate on some or all of the 
qualified mortgages minus a different fixed or qualified variable rate. The 
specified principal amount of a regular interest that provides for interest 
payments consisting of a specified, nonvarying portion of interest payments 
on qualified mortgages may be zero. A residual interest is an interest in a 
REMIC Pool other than a regular interest that is issued on the Startup Day 
and that is designated as a residual interest. An interest in a REMIC Pool 
may be treated as a regular interest even if payments of principal with 
respect to such interest are subordinated to payments on other regular 
interests or the residual interest in the REMIC Pool, and are dependent on 
the absence of defaults or delinquencies on qualified mortgages or permitted 
investments, lower than reasonably expected returns on permitted investments, 
unanticipated expenses incurred by the REMIC Pool or prepayment interest 
shortfalls. Accordingly, the Regular Certificates of a series will constitute 
one or more classes of regular interests, and the Residual Certificates with 
respect to that series will constitute a single class of residual interests 
on which distributions are made pro rata. 

   If an entity, such as the REMIC Pool, fails to comply with one or more of 
the ongoing requirements of the Code for REMIC status during any taxable 
year, the Code provides that the entity will not be treated as a REMIC for 
such year and thereafter. In this event, an entity with multiple classes of 
    

                               67           
<PAGE>

   
ownership interests may be treated as a separate association taxable as a 
corporation under Treasury regulations, and the Regular Certificates may be 
treated as equity interests therein. The Code, however, authorizes the 
Treasury Department to issue regulations that address situations where 
failure to meet one or more of the requirements for REMIC status occurs 
inadvertently and in good faith, and disqualification of the REMIC Pool would 
occur absent regulatory relief. Investors should be aware, however, that the 
Conference Committee Report to the Tax Reform Act of 1986 (the "1986 Act") 
indicates that the relief may be accompanied by sanctions, such as the 
imposition of a corporate tax on all or a portion of the REMIC Pool's income 
for the period of time in which the requirements for REMIC status are not 
satisfied. 

TAXATION OF REGULAR CERTIFICATES 

 General 

   In general, interest, original issue discount and market discount on a 
Regular Certificate will be treated as ordinary income to a holder of the 
Regular Certificate (the "Regular Certificateholder") as they accrue, and 
principal payments on a Regular Certificate will be treated as a return of 
capital to the extent of the Regular Certificateholder's basis in the Regular 
Certificate allocable thereto. Regular Certificateholders must use the 
accrual method of accounting with regard to Regular Certificates, regardless 
of the method of accounting otherwise used by such Regular 
Certificateholders. 

 Original Issue Discount 

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

   Each Regular Certificate (except to the extent described below with 
respect to a Regular Certificate on which principal is distributed by random 
lot ("Random Lot Certificates")) will be treated as a single installment 
obligation for purposes of determining the original issue discount includible 
in a Regular Certificateholder's income. The total amount of original issue 
discount on a Regular Certificate is the excess of the "stated redemption 
price at maturity" of the Regular Certificate over its "issue price". The 
issue price of a Class of Regular Certificates offered pursuant to this 
Prospectus generally is the first price at which a substantial amount of 
Regular Certificates of that Class is sold to the public (excluding bond 
houses, brokers and underwriters). Although unclear under the OID 
Regulations, the Depositor intends to treat the issue price of a Class as to 
which there is no substantial sale as of the issue date or that is retained 
by the Depositor as the fair market value of that Class as of the issue date. 
The issue price of a Regular Certificate also includes the amount paid by an 
initial Regular Certificateholder for accrued interest that relates to a 
period prior to the issue date of the Regular Certificate, unless the Regular 
    

                               68           

<PAGE>

   
Certificateholder elects on its federal income tax return to exclude such 
amount from the issue price and to recover it on the first Distribution Date. 
The stated redemption price at maturity of a Regular Certificate always 
includes the original principal amount of the Regular Certificate, but 
generally will not include distributions of stated interest if such interest 
distributions constitute "qualified stated interest". Under the OID 
Regulations, qualified stated interest generally means interest payable at a 
single fixed rate or a qualified variable rate (as described below) provided 
that such interest payments are unconditionally payable at intervals of one 
year or less during the entire term of the Regular Certificate. Because there 
is no penalty or default remedy in the case of nonpayment of interest with 
respect to a Regular Certificate, it is possible that no interest on any 
Class of Regular Certificates will be treated as qualified stated interest. 
However, except as provided in the following three sentences or in the 
applicable Prospectus Supplement, because the underlying Mortgage Loans 
provide for remedies in the event of default, the Depositor intends to treat 
interest with respect to the Regular Certificates as qualified stated 
interest. Distributions of interest on an Accrual Certificate, or on other 
Regular Certificates with respect to which deferred interest will accrue, 
will not constitute qualified stated interest, in which case the stated 
redemption price at maturity of such Regular Certificates includes all 
distributions of interest as well as principal thereon. Likewise, the 
Depositor intends to treat an "interest only" class, or a class on which 
interest is substantially disproportionate to its principal amount (a 
so-called "super-premium" class) as having no qualified stated interest. 
Where the interval between the issue date and the first Distribution Date on 
a Regular Certificate is shorter than the interval between subsequent 
Distribution Dates, the interest attributable to the additional days will be 
included in the stated redemption price at maturity. 

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

   A Regular Certificateholder generally must include in gross income for any 
taxable year the sum of the "daily portions," as defined below, of the 
original issue discount on the Regular Certificate accrued during an accrual 
period for each day on which it holds the Regular Certificate, including the 
date of purchase but excluding the date of disposition. The Depositor will 
treat the monthly period ending on the day before each Distribution Date as 
the accrual period. With respect to each Regular Certificate, a calculation 
will be made of the original issue discount that accrues during each 
successive full accrual period (or shorter period from the date of original 
issue) that ends on the day before the related Distribution Date on the 
Regular Certificate. The Conference Committee Report to the 1986 Act states 
that the rate of accrual of original issue discount is intended to be based 
on the Prepayment Assumption. Other than as discussed below with respect to a 
Random Lot Certificate, the original issue discount accruing in a full 
accrual period would be the excess, if any, of (i) the sum of (a) the present 
value of all of the remaining distributions to be made on the Regular 
Certificate as of the end of that accrual period that are included in the 
Regular Certificate's stated redemption price at maturity and (b) the 
distributions made on the Regular Certificate during the accrual period that 
are included in the Regular Certificate's stated redemption price at 
maturity, over (ii) the adjusted issue price of the Regular Certificate at 
the beginning of the accrual period. The present value of the remaining 
distributions referred to in the 
    

                               69           
<PAGE>

   
preceding sentence is calculated based on (i) the yield to maturity of the 
Regular Certificate at the issue date, (ii) events (including actual 
prepayments) that have occurred prior to the end of the accrual period and 
(iii) the Prepayment Assumption. For these purposes, the adjusted issue price 
of a Regular Certificate at the beginning of any accrual period equals the 
issue price of the Regular Certificate, increased by the aggregate amount of 
original issue discount with respect to the Regular Certificate that accrued 
in all prior accrual periods and reduced by the amount of distributions 
included in the Regular Certificate's stated redemption price at maturity 
that were made on the Regular Certificate in such prior periods. The original 
issue discount accruing during any accrual period (as determined in this 
paragraph) will then be divided by the number of days in the period to 
determine the daily portion of original issue discount for each day in the 
period. With respect to an initial accrual period shorter than a full accrual 
period, the daily portions of original issue discount must be determined 
according to an appropriate allocation under any reasonable method. 

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

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

 Acquisition Premium 

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

 Variable Rate Regular Certificates 

   Regular Certificates may provide for interest based on a variable rate. 
Under the OID Regulations, interest is treated as payable at a variable rate 
if, generally, (i) the issue price does not exceed the original principal 
balance by more than a specified amount and (ii) the interest compounds or is 
payable at least annually at current values of (a) one or more "qualified 
floating rates", (b) a single fixed rate and one or more qualified floating 
rates, (c) a single "objective rate", or (d) a single fixed rate and a single 
objective 
    

                               70           
<PAGE>
   
rate that is a "qualified inverse floating rate". A floating rate is a 
qualified floating rate if variations in the rate can reasonably be expected 
to measure contemporaneous variations in the cost of newly borrowed funds, 
where such rate is subject to a fixed multiple that is greater than 0.65, but 
not more than 1.35. Such rate may also be increased or decreased by a fixed 
spread or subject to a fixed cap or floor, or a cap or floor that is not 
reasonably expected as of the issue date to affect the yield of the 
instrument significantly. An objective rate (other than a qualified floating 
rate) is a rate that is determined using a single fixed formula and that is 
based on objective financial or economic information, provided that such 
information is not (i) within the control of the issuer or a related party or 
(ii) unique to the circumstances of the issuer or a related party. A 
qualified inverse floating rate is a rate equal to a fixed rate minus a 
qualified floating rate that inversely reflects contemporaneous variations in 
the cost of newly borrowed funds; an inverse floating rate that is not a 
qualified floating rate may nevertheless be an objective rate. A Class of 
Regular Certificates may be issued under this Prospectus that does not have a 
variable rate under the OID Regulations, for example, a Class that bears 
different rates at different times during the period it is outstanding such 
that it is considered significantly "front-loaded" or "back-loaded" within 
the meaning of the OID Regulations. It is possible that such a Class may be 
considered to bear "contingent interest" within the meaning of the OID 
Regulations. The OID Regulations, as they relate to the treatment of 
contingent interest, are by their terms not applicable to Regular 
Certificates. However, if final regulations dealing with contingent interest 
with respect to Regular Certificates apply the same principles as the OID 
Regulations, such regulations may lead to different timing of income 
inclusion than would be the case under the OID Regulations. Furthermore, 
application of such principles could lead to the characterization of gain on 
the sale of contingent interest Regular Certificates as ordinary income. 
Investors should consult their tax advisors regarding the appropriate 
treatment of any Regular Certificate that does not pay interest at a fixed 
rate or variable rate as described in this paragraph. 

   Under the REMIC Regulations, a Regular Certificate (i) bearing a rate that 
qualifies as a variable rate under the OID Regulations that is tied to 
current values of a variable rate (or the highest, lowest or average of two 
or more variable rates), including a rate based on the average cost of funds 
of one or more financial institutions, or a positive or negative multiple of 
such a rate (plus or minus a specified number of basis points), or that 
represents a weighted average of rates on some or all of the Mortgage Loans, 
including such a rate that is subject to one or more caps or floors, or (ii) 
bearing one or more such variable rates for one or more periods or one or 
more fixed rates for one or more periods, and a different variable rate or 
fixed rate for other periods qualifies as a regular interest in a REMIC. 
Accordingly, unless otherwise indicated in the applicable Prospectus 
Supplement, the Depositor intends to treat Regular Certificates that qualify 
as regular interests under this rule in the same manner as obligations 
bearing a variable rate for original issue discount reporting purposes. 

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

   Although unclear under the OID Regulations, unless required otherwise by 
applicable final regulations, the Depositor intends to treat Regular 
Certificates bearing an interest rate that is a weighted average of the net 
interest rates on Mortgage Loans or Mortgage Certificates having fixed or 
adjustable rates, as having qualified stated interest, except to the extent 
that initial "teaser" rates cause sufficiently "back-loaded" interest to 
create more than de minimis original issue discount. The yield on such 
Regular Certificates for purposes of accruing original issue discount will be 
a hypothetical fixed rate based on the fixed rates, in the case of fixed rate 
Mortgage Loans, and initial "teaser rates" followed by fully indexed rates, 
in the case of adjustable rate Mortgage Loans. In the case of adjustable rate 
Mortgage Loans, the 
    

                               71           
<PAGE>

   
applicable index used to compute interest on the Mortgage Loans in effect on 
the pricing date (or possibly the issue date) will be deemed to be in effect 
beginning with the period in which the first weighted average adjustment date 
occurring after the issue date occurs. Adjustments will be made in each 
accrual period either increasing or decreasing the amount of ordinary income 
reportable to reflect the actual Pass-Through Rate on the Regular 
Certificates. 

 Deferred Interest 

   Under the OID Regulations, all interest on a Regular Certificate as to 
which there may be Deferred Interest is includible in the stated redemption 
price at maturity thereof. Accordingly, any Deferred Interest that accrues 
with respect to a Class of Regular Certificates may constitute income to the 
holders of such Regular Certificates prior to the time distributions of cash 
with respect to such Deferred Interest are made. 

 Market Discount 

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

   Market discount with respect to a Regular Certificate will be considered 
to be zero if such market discount is less than 0.25% of the remaining stated 
redemption price at maturity of such Regular Certificate multiplied by the 
weighted average maturity of the Regular Certificate (determined as described 
above in the third paragraph under "Original Issue Discount") remaining after 
the date of purchase. It appears that de minimis market discount would be 
reported in a manner similar to de minimis original issue discount. See 
"Original Issue Discount" above. Treasury regulations implementing the market 
discount rules have not yet been issued, and therefore investors should 
consult their own tax 
    

                               72           

<PAGE>

   
advisors regarding the application of these rules. Investors should also 
consult Revenue Procedure 92-67 concerning the elections to include market 
discount in income currently and to accrue market discount on the basis of 
the constant yield method. 

 Premium 

   A Regular Certificate purchased at a cost greater than its remaining 
stated redemption price at maturity generally is considered to be purchased 
at a premium. If the Regular Certificateholder holds such Regular Certificate 
as a "capital asset" within the meaning of Code Section 1221, the Regular 
Certificateholder may elect under Code Section 171 to amortize such premium 
under the constant yield method. The Conference Committee Report to the 1986 
Act indicates a Congressional intent that the same rules that will apply to 
the accrual of market discount on installment obligations will also apply to 
amortizing bond premium under Code Section 171 on installment obligations 
such as the Regular Certificates, although it is unclear whether the 
alternatives to the constant yield method described above under "Market 
Discount" are available. Amortizable bond premium will be treated as an 
offset to interest income on a Regular Certificate rather than as a separate 
deduction item. See "Election to Treat All Interest Under the Constant Yield 
Method" below regarding an alternative manner in which the Code Section 171 
election may be deemed to be made. 

 Election to Treat All Interest Under the Constant Yield Method 

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

 Sale or Exchange of Regular Certificates 

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

   Except as described above with respect to market discount, and except as 
provided in this paragraph, any gain or loss on the sale or exchange of a 
Regular Certificate realized by an investor who holds the Regular Certificate 
as a capital asset will be capital gain or loss and will be long-term or 
short-term depending on whether the Regular Certificate has been held for the 
long-term capital gain holding period (currently more than one year). Such 
gain will be treated as ordinary income (i) if a Regular Certificate is held 
as part of a "conversion transaction" as defined in Code Section 1258(c), up 
to the amount of interest that would have accrued on the Regular 
Certificateholder's net investment in the conversion 
    

                               73           
<PAGE>
   
transaction at 120% of the appropriate applicable Federal rate under Code 
Section 1274(d) in effect at the time the taxpayer entered into the 
transaction minus any amount previously treated as ordinary income with 
respect to any prior distribution of property that was held as a part of such 
transaction, (ii) in the case of a non-corporate taxpayer, to the extent such 
taxpayer has made an election under Code Section 163(d)(4) to have net 
capital gains taxed as investment income at ordinary rates, or (iii) to the 
extent that such gain does not exceed the excess, if any, of (a) the amount 
that would have been includible in the gross income of the holder if its 
yield on such Regular Certificate were 110% of the applicable Federal rate as 
of the date of purchase, over (b) the amount of income actually includible in 
the gross income of such holder with respect to the Regular Certificate. In 
addition, gain or loss recognized from the sale of a Regular Certificate by 
certain banks or thrift institutions will be treated as ordinary income or 
loss pursuant to Code Section 582(c). Capital gains of certain non-corporate 
taxpayers generally are subject to a lower maximum tax rate (28%) than 
ordinary income of such taxpayers (39.6%) for property held for more than one 
year but not more than 18 months, and a still lower maximum rate (20%) for 
property held for more than 18 months. The maximum tax rate for corporations 
is the same with respect to both ordinary income and capital gains. 

 Treatment of Losses 

   Holders of Regular Certificates will be required to report income with 
respect to Regular Certificates on the accrual method of accounting, without 
giving effect to delays or reductions in distributions attributable to 
defaults or delinquencies on the Mortgage Loans allocable to a particular 
class of Regular Certificates, except to the extent it can be established 
that such losses are uncollectible. Accordingly, the holder of a Regular 
Certificate may have income, or may incur a diminution in cash flow as a 
result of a default or delinquency, but may not be able to take a deduction 
(subject to the discussion below) for the corresponding loss until a 
subsequent taxable year. In this regard, investors are cautioned that while 
they may generally cease to accrue interest income if it reasonably appears 
that the interest will be uncollectible, the Internal Revenue Service may 
take the position that original issue discount must continue to be accrued in 
spite of its uncollectibility until the debt instrument is disposed of in a 
taxable transaction or becomes worthless in accordance with the rules of Code 
Section 166. To the extent the rules of Code Section 166 regarding bad debts 
are applicable, it appears that holders of Regular Certificates that are 
corporations or that otherwise hold the Regular Certificates in connection 
with a trade or business should in general be allowed to deduct as an 
ordinary loss any such loss sustained during the taxable year on account of 
any such Regular Certificates becoming wholly or partially worthless, and 
that, in general, holders of Regular Certificates that are not corporations 
and do not hold the Regular Certificates in connection with a trade or 
business will be allowed to deduct as a short-term capital loss any loss with 
respect to principal sustained during the taxable year on account of a 
portion of any class or subclass of such Regular Certificates becoming wholly 
worthless. Although the matter is not free from doubt, non-corporate holders 
of Regular Certificates should be allowed a bad debt deduction at such time 
as the principal balance of any class or subclass of such Regular 
Certificates is reduced to reflect losses resulting from any liquidated 
Mortgage Loans. The Service, however, could take the position that 
non-corporate holders will be allowed a bad debt deduction to reflect such 
losses only after all Mortgage Loans remaining in the Trust Fund have been 
liquidated or such class of Regular Certificates has been otherwise retired. 
The Service could also assert that losses on the Regular Certificates are 
deductible based on some other method that may defer such deductions for all 
holders, such as reducing future cash flow for purposes of computing original 
issue discount. This may have the effect of creating "negative" original 
issue discount which would be deductible only against future positive 
original issue discount or otherwise upon termination of the Class. Holders 
of Regular Certificates are urged to consult their own tax advisors regarding 
the appropriate timing, amount and character of any loss sustained with 
respect to such Regular Certificates. While losses attributable to interest 
previously reported as income should be deductible as ordinary losses by both 
corporate and non-corporate holders, the Internal Revenue Service may take 
the position that losses attributable to accrued original issue discount may 
only be deducted as short-term capital losses by non-corporate holders not 
engaged in a trade or business. Special loss rules are applicable to banks 
and thrift institutions, including rules regarding reserves for bad debts. 
Such taxpayers are advised to consult their tax advisors regarding the 
treatment of losses on Regular Certificates. 
    

                               74           
<PAGE>
   

TAXATION OF RESIDUAL CERTIFICATES 

 Taxation of REMIC Income 

   Generally, the "daily portions" of REMIC taxable income or net loss will 
be includible as ordinary income or loss in determining the federal taxable 
income of holders of Residual Certificates ("Residual Certificateholders"), 
and will not be taxed separately to the REMIC Pool. The daily portions of 
REMIC taxable income or net loss of a Residual Certificateholder are 
determined by allocating the REMIC Pool's taxable income or net loss for each 
calendar quarter ratably to each day in such quarter and by allocating such 
daily portion among the Residual Certificateholders in proportion to their 
respective holdings of Residual Certificates in the REMIC Pool on such day. 
REMIC taxable income is generally determined in the same manner as the 
taxable income of an individual using the accrual method of accounting, 
except that (i) the limitations on deductibility of investment interest 
expense and expenses for the production of income do not apply, (ii) all bad 
loans will be deductible as business bad debts and (iii) the limitation on 
the deductibility of interest and expenses related to tax-exempt income will 
apply. The REMIC Pool's gross income includes interest, original issue 
discount income and market discount income, if any, on the Mortgage Loans, 
reduced by amortization of any premium on the Mortgage Loans, plus income 
from amortization of issue premium, if any, on the Regular Certificates, plus 
income on reinvestment of cash flows and reserve assets, plus any 
cancellation of indebtedness income upon allocation of realized losses to the 
Regular Certificates. The REMIC Pool's deductions include interest and 
original issue discount expense on the Regular Certificates, servicing fees 
on the Mortgage Loans, other administrative expenses of the REMIC Pool and 
realized losses on the Mortgage Loans. The requirement that Residual 
Certificateholders report their pro rata share of taxable income or net loss 
of the REMIC Pool will continue until there are no Certificates of any class 
of the related series outstanding. 

   The taxable income recognized by a Residual Certificateholder in any 
taxable year will be affected by, among other factors, the relationship 
between the timing of recognition of interest and original issue discount or 
market discount income or amortization of premium with respect to the 
Mortgage Loans, on the one hand, and the timing of deductions for interest 
(including original issue discount) on the Regular Certificates or income 
from amortization of issue premium on the Regular Certificates, on the other 
hand. In the event that an interest in the Mortgage Loans is acquired by the 
REMIC Pool at a discount, and one or more of such Mortgage Loans is prepaid, 
the Residual Certificateholder may recognize taxable income without being 
entitled to receive a corresponding amount of cash because (i) the prepayment 
may be used in whole or in part to make distributions in reduction of 
principal on the Regular Certificates and (ii) the discount on the Mortgage 
Loans which is includible in income may exceed the deduction allowed upon 
such distributions on those Regular Certificates on account of any unaccrued 
original issue discount relating to those Regular Certificates. When there is 
more than one class of Regular Certificates that distribute principal 
sequentially, this mismatching of income and deductions is particularly 
likely to occur in the early years following issuance of the Regular 
Certificates when distributions in reduction of principal are being made in 
respect of earlier classes of Regular Certificates to the extent that such 
classes are not issued with substantial discount. If taxable income 
attributable to such a mismatching is realized, in general, losses would be 
allowed in later years as distributions on the later classes of Regular 
Certificates are made. Taxable income may also be greater in earlier years 
than in later years as a result of the fact that interest expense deductions, 
expressed as a percentage of the outstanding principal amount of such a 
series of Regular Certificates, may increase over time as distributions in 
reduction of principal are made on the lower yielding classes of Regular 
Certificates, whereas to the extent that the REMIC Pool includes fixed rate 
Mortgage Loans, interest income with respect to any given Mortgage Loan will 
remain constant over time as a percentage of the outstanding principal amount 
of that loan. Consequently, Residual Certificateholders must have sufficient 
other sources of cash to pay any federal, state or local income taxes due as 
a result of such mismatching or unrelated deductions against which to offset 
such income, subject to the discussion of "excess inclusions" below under 
"Limitations on Offset or Exemption of REMIC Income". The timing of such 
mismatching of income and deductions described in this paragraph, if present 
with respect to a series of Certificates, may have a significant adverse 
effect upon the Residual Certificateholder's after-tax rate of return. In 
addition, a Residual Certificateholder's taxable 
    

                               75           
<PAGE>
   

income during certain periods may exceed the income reflected by such 
Residual Certificateholder for such periods in accordance with generally 
accepted accounting principles. Investors should consult their own 
accountants concerning the accounting treatment of their investment in 
Residual Certificates. 

 Basis and Losses 

   The amount of any net loss of the REMIC Pool that may be taken into 
account by the Residual Certificateholder is limited to the adjusted basis of 
the Residual Certificate as of the close of the quarter (or time of 
disposition of the Residual Certificate if earlier), determined without 
taking into account the net loss for the quarter. The initial adjusted basis 
of a purchaser of a Residual Certificate is the amount paid for such Residual 
Certificate. Such adjusted basis will be increased by the amount of taxable 
income of the REMIC Pool reportable by the Residual Certificateholder and 
will be decreased (but not below zero), first, by a cash distribution from 
the REMIC Pool and, second, by the amount of loss of the REMIC Pool 
reportable by the Residual Certificateholder. Any loss that is disallowed on 
account of this limitation may be carried over indefinitely with respect to 
the Residual Certificateholder as to whom such loss was disallowed and may be 
used by such Residual Certificateholder only to offset any income generated 
by the same REMIC Pool. 

   A Residual Certificateholder will not be permitted to amortize directly 
the cost of its Residual Certificate as an offset to its share of the taxable 
income of the related REMIC Pool. However, that taxable income will not 
include cash received by the REMIC Pool that represents a recovery of the 
REMIC Pool's basis in its assets. Such recovery of basis by the REMIC Pool 
will have the effect of amortization of the issue price of the Residual 
Certificates over their life. However, in view of the possible acceleration 
of the income of Residual Certificateholders described above under "Taxation 
of REMIC Income", the period of time over which such issue price is 
effectively amortized may be longer than the economic life of the Residual 
Certificates. 

   A Residual Certificate may have a negative value if the net present value 
of anticipated tax liabilities exceeds the present value of anticipated cash 
flows. The REMIC Regulations appear to treat the issue price of such a 
residual interest as zero rather than such negative amount for purposes of 
determining the REMIC Pool's basis in its assets. The preamble to the REMIC 
Regulations states that the Service may provide future guidance on the proper 
tax treatment of payments made by a transferor of such a residual interest to 
induce the transferee to acquire the interest, and Residual 
Certificateholders should consult their own tax advisors in this regard. 

   Further, to the extent that the initial adjusted basis of a Residual 
Certificateholder (other than an original holder) in the Residual Certificate 
is greater that the corresponding portion of the REMIC Pool's basis in the 
Mortgage Loans, the Residual Certificateholder will not recover a portion of 
such basis until termination of the REMIC Pool unless future Treasury 
regulations provide for periodic adjustments to the REMIC income otherwise 
reportable by such holder. The REMIC Regulations currently in effect do not 
so provide. See "Treatment of Certain Items of REMIC Income and 
Expense--Market Discount" below regarding the basis of Mortgage Loans to the 
REMIC Pool and "Sale or Exchange of a Residual Certificate" below regarding 
possible treatment of a loss upon termination of the REMIC Pool as a capital 
loss. 

 Treatment of Certain Items of REMIC Income and Expense 

   Although the Depositor intends to compute REMIC income and expense in 
accordance with the Code and applicable regulations, the authorities 
regarding the determination of specific items of income and expense are 
subject to differing interpretations. The Depositor makes no representation 
as to the specific method that it will use for reporting income with respect 
to the Mortgage Loans and expenses with respect to the Regular Certificates, 
and different methods could result in different timing of reporting of 
taxable income or net loss to Residual Certificateholders or differences in 
capital gain versus ordinary income. 

   Original Issue Discount and Premium. Generally, the REMIC Pool's 
deductions for original issue discount and income from amortization of issue 
premium will be determined in the same manner as 
    

                               76           
<PAGE>

   
original issue discount income on Regular Certificates as described above 
under "Taxation of Regular Certificates--Original Issue Discount" and 
"--Variable Rate Regular Certificates", without regard to the de minimis rule 
described therein, and "--Premium". 

   Deferred Interest. Any Deferred Interest that accrues with respect to any 
adjustable rate Mortgage Loans held by the REMIC Pool will constitute income 
to the REMIC Pool and will be treated in a manner similar to the Deferred 
Interest that accrues with respect to Regular Certificates as described above 
under "Taxation of Regular Certificates--Deferred Interest". 

   Market Discount. The REMIC Pool will have market discount income in 
respect of Mortgage Loans if, in general, the basis of the REMIC Pool 
allocable to such Mortgage Loans is exceeded by their unpaid principal 
balances. The REMIC Pool's basis in such Mortgage Loans is generally the fair 
market value of the Mortgage Loans immediately after the transfer thereof to 
the REMIC Pool. The REMIC Regulations provide that such basis is equal in the 
aggregate to the issue prices of all regular and residual interests in the 
REMIC Pool (or the fair market value thereof at the Closing Date, in the case 
of a retained Class). In respect of Mortgage Loans that have market discount 
to which Code Section 1276 applies, the accrued portion of such market 
discount would be recognized currently as an item of ordinary income in a 
manner similar to original issue discount. Market discount income generally 
should accrue in the manner described above under "Taxation of Regular 
Certificates--Market Discount". 

   Premium. Generally, if the basis of the REMIC Pool in the Mortgage Loans 
exceeds the unpaid principal balances thereof, the REMIC Pool will be 
considered to have acquired such Mortgage Loans at a premium equal to the 
amount of such excess. As stated above, the REMIC Pool's basis in Mortgage 
Loans is the fair market value of the Mortgage Loans, based on the aggregate 
of the issue prices (or the fair market value of retained Classes) of the 
regular and residual interests in the REMIC Pool immediately after the 
transfer thereof to the REMIC Pool. In a manner analogous to the discussion 
above under "Taxation of Regular Certificates--Premium", a REMIC Pool that 
holds a Mortgage Loan as a capital asset under Code Section 1221 may elect 
under Code Section 171 to amortize premium on whole mortgage loans or 
mortgage loans underlying MBS that were originated after September 27, 1985 
or MBS that are REMIC regular interests under the constant yield method. 
Amortizable bond premium will be treated as an offset to interest income on 
the Mortgage Loans, rather than as a separate deduction item. To the extent 
that the mortgagors with respect to the Mortgage Loans are individuals, Code 
Section 171 will not be available for premium on Mortgage Loans (including 
underlying mortgage loans) originated on or prior to September 27, 1985. 
Premium with respect to such Mortgage Loans may be deductible in accordance 
with a reasonable method regularly employed by the holder thereof. The 
allocation of such premium pro rata among principal payments should be 
considered a reasonable method; however, the Service may argue that such 
premium should be allocated in a different manner, such as allocating such 
premium entirely to the final payment of principal. 

 Limitations on Offset or Exemption of REMIC Income 

   A portion or all of the REMIC taxable income includible in determining the 
federal income tax liability of a Residual Certificateholder will be subject 
to special treatment. That portion, referred to as the "excess inclusion", is 
equal to the excess of REMIC taxable income for the calendar quarter 
allocable to a Residual Certificate over the daily accruals for such 
quarterly period of (i) 120% of the long-term applicable Federal rate that 
would have applied to the Residual Certificate (if it were a debt instrument) 
on the Startup Day under Code Section 1274(d), multiplied by (ii) the 
adjusted issue price of such Residual Certificate at the beginning of such 
quarterly period. For this purpose, the adjusted issue price of a Residual 
Certificate at the beginning of a quarter is the issue price of the Residual 
Certificate, plus the amount of such daily accruals of REMIC income described 
in this paragraph for all prior quarters, decreased by any distributions made 
with respect to such Residual Certificate prior to the beginning of such 
quarterly period. Accordingly, the portion of the REMIC Pool's taxable income 
that will be treated as excess inclusions will be a larger portion of such 
income as the adjusted issue price of the Residual Certificates diminishes. 

   The portion of a Residual Certificateholder's REMIC taxable income 
consisting of the excess inclusions generally may not be offset by other 
deductions, including net operating loss carryforwards, on 
    

                               77           
<PAGE>
   

such Residual Certificateholder's return. However, net operating loss 
carryovers are determined without regard to excess inclusion income. Further, 
if the Residual Certificateholder is an organization subject to the tax on 
unrelated business income imposed by Code Section 511, the Residual 
Certificateholder's excess inclusions will be treated as unrelated business 
taxable income of such Residual Certificateholder for purposes of Code 
Section 511. In addition, REMIC taxable income is subject to 30% withholding 
tax with respect to certain persons who are not U.S. Persons (as defined 
below under "Tax-Related Restrictions on Transfer of Residual 
Certificates--Foreign Investors"), and the portion thereof attributable to 
excess inclusions is not eligible for any reduction in the rate of 
withholding tax (by treaty or otherwise). See "Taxation of Certain Foreign 
Investors--Residual Certificates" below. Finally, if a real estate investment 
trust or a regulated investment company owns a Residual Certificate, a 
portion (allocated under Treasury regulations yet to be issued) of dividends 
paid by the real estate investment trust or a regulated investment company 
could not be offset by net operating losses of its shareholders, would 
constitute unrelated business taxable income for tax-exempt shareholders, and 
would be ineligible for reduction of withholding to certain persons who are 
not U.S. Persons. The SBJPA of 1996 has eliminated the special rule 
permitting Section 593 institutions ("thrift institutions") to use net 
operating losses and other allowable deductions to offset their excess 
inclusion income from Residual Certificates that have "significant value" 
within the meaning of the REMIC Regulations, effective for taxable years 
beginning after December 31, 1995, except with respect to Residual 
Certificates continuously held by thrift institutions since November 1, 1995. 

   In addition, the SBJPA of 1996 provides three rules for determining the 
effect of excess inclusions on the alternative minimum taxable income of a 
Residual Certificateholder. First, alternative minimum taxable income for a 
Residual Certificateholder is determined without regard to the special rule, 
discussed above, that taxable income cannot be less than excess inclusions. 
Second, a Residual Certificateholder's alternative minimum taxable income for 
a taxable year cannot be less than the excess inclusions for the year. Third, 
the amount of any alternative minimum tax net operating loss deduction must 
be computed without regard to any excess inclusions. These rules are 
effective for taxable years beginning after December 31, 1996, unless a 
Residual Certificateholder elects to have such rules apply only to taxable 
years beginning after August 20, 1996. 

 Tax-Related Restrictions on Transfer of Residual Certificates 

   Disqualified Organizations. If any legal or beneficial interest in a 
Residual Certificate is transferred to a Disqualified Organization (as 
defined below), a tax would be imposed in an amount equal to the product of 
(i) the present value of the total anticipated excess inclusions with respect 
to such Residual Certificate for periods after the transfer and (ii) the 
highest marginal federal income tax rate applicable to corporations. The 
REMIC Regulations provide that the anticipated excess inclusions are based on 
actual prepayment experience to the date of the transfer and projected 
payments based on the Prepayment Assumption. The present value rate equals 
the applicable Federal rate under Code Section 1274(d) as of the date of the 
transfer for a term ending with the last calendar quarter in which excess 
inclusions are expected to accrue. Such a tax generally would be imposed on 
the transferor of the Residual Certificate, except that where such transfer 
is through an agent (including a broker, nominee or other middleman) for a 
Disqualified Organization, the tax would instead be imposed on such agent. 
However, a transferor of a Residual Certificate would in no event be liable 
for such tax with respect to a transfer if the transferee furnishes to the 
transferor an affidavit that the transferee is not a Disqualified 
Organization and, as of the time of the transfer, the transferor does not 
have actual knowledge that such affidavit is false. The tax also may be 
waived by the Treasury Department if the Disqualified Organization promptly 
disposes of the residual interest and the transferor pays income tax at the 
highest corporate rate on the excess inclusions for the period the Residual 
Certificate is actually held by the Disqualified Organization. 

   In addition, if a "Pass-Through Entity" (as defined below) has excess 
inclusion income with respect to a Residual Certificate during a taxable year 
and a Disqualified Organization is the record holder of an equity interest in 
such entity, then a tax is imposed on such entity equal to the product of (i) 
the amount of excess inclusions on the Residual Certificate that are 
allocable to the interest in the Pass-Through Entity during the period such 
interest is held by such Disqualified Organization, and (ii) the highest 
    

                               78           
<PAGE>
   

marginal federal corporate income tax rate. Such tax would be deductible from 
the ordinary gross income of the Pass-Through Entity for the taxable year. 
The Pass-Through Entity would not be liable for such tax if it has received 
an affidavit from such record holder that it is not a Disqualified 
Organization or stating such holder's taxpayer identification number and, 
during the period such person is the record holder of the Residual 
Certificate, the Pass-Through Entity does not have actual knowledge that such 
affidavit is false. 

   For taxable years beginning on or after January 1, 1998, if an "electing 
large partnership" holds a Residual Certificate, all interests in the 
electing large partnership are treated as held by Disqualified Organizations 
for purposes of the tax imposed upon a Pass-Through Entity by section 860E(c) 
of the Code. An exception to this tax, otherwise available to a Pass-Through 
Entity that is furnished certain affidavits by record holders of interests in 
the entity and that does not know such affidavits are false, is not available 
to an electing large partnership. 

   For these purposes, (i) "Disqualified Organization" means the United 
States, any state or political subdivision thereof, any foreign government, 
any international organization, any agency or instrumentality of any of the 
foregoing (provided, that such term does not include an instrumentality if 
all of its activities are subject to tax and a majority of its board of 
directors is not selected by any such governmental entity), any cooperative 
organization furnishing electric energy or providing telephone service to 
persons in rural areas as described in Code Section 1381(a)(2)(C), and any 
organization (other than a farmers' cooperative described in Code Section 
521) that is exempt from taxation under the Code unless such organization is 
subject to the tax on unrelated business income imposed by Code Section 511, 
(ii) "Pass-Through Entity" means any regulated investment company, real 
estate investment trust, common trust fund, partnership, trust or estate and 
certain corporations operating on a cooperative basis. Except as may be 
provided in Treasury regulations, any person holding an interest in a 
Pass-Through Entity as a nominee for another will, with respect to such 
interest, be treated as a Pass-Through Entity, and (iii) an "electing large 
partnership" means any partnership having more than 100 members during the 
preceding tax year (other than certain service partnerships and commodity 
pools), which elect to apply simplified reporting provisions under the Code. 

   The Pooling Agreement with respect to a series of Certificates will 
provide that no legal or beneficial interest in a Residual Certificate may be 
transferred unless (i) the proposed transferee provides to the transferor and 
the Trustee an affidavit providing its taxpayer identification number and 
stating that such transferee is the beneficial owner of the Residual 
Certificate, is not a Disqualified Organization and is not purchasing such 
Residual Certificates on behalf of a Disqualified Organization (i.e., as a 
broker, nominee or middleman thereof), and (ii) the transferor provides a 
statement in writing to the Depositor and the Trustee that it has no actual 
knowledge that such affidavit is false. Moreover, the Pooling Agreement will 
provide that any attempted or purported transfer in violation of these 
transfer restrictions will be null and void and will vest no rights in any 
purported transferee. Each Residual Certificate with respect to a series will 
bear a legend referring to such restrictions on transfer, and each Residual 
Certificateholder will be deemed to have agreed, as a condition of ownership 
thereof, to any amendments to the related Pooling Agreement required under 
the Code or applicable Treasury regulations to effectuate the foregoing 
restrictions. Information necessary to compute an applicable excise tax must 
be furnished to the Service and to the requesting party within 60 days of the 
request, and the Depositor or the Trustee may charge a fee for computing and 
providing such information. 

   Noneconomic Residual Interests. The REMIC Regulations would disregard 
certain transfers of Residual Certificates, in which case the transferor 
would continue to be treated as the owner of the Residual Certificates and 
thus would continue to be subject to tax on its allocable portion of the net 
income of the REMIC Pool. Under the REMIC Regulations, a transfer of a 
"noneconomic residual interest" (as defined below) to a Residual 
Certificateholder (other than a Residual Certificateholder who is not a U.S. 
Person, as defined below under "Foreign Investors") is disregarded for all 
federal income tax purposes if a significant purpose of the transferor is to 
impede the assessment or collection of tax. A residual interest in a REMIC 
(including a residual interest with a positive value at issuance) is a 
"noneconomic residual interest" unless, at the time of the transfer, (i) the 
present value of the expected future distributions on the residual interest 
at least equals the product of the present value of the 
    

                               79           
<PAGE>

   
anticipated excess inclusions and the highest corporate income tax rate in 
effect for the year in which the transfer occurs, and (ii) the transferor 
reasonably expects that the transferee will receive distributions from the 
REMIC at or after the time at which taxes accrue on the anticipated excess 
inclusions in an amount sufficient to satisfy the accrued taxes. The 
anticipated excess inclusions and the present value rate are determined in 
the same manner as set forth above under "Disqualified Organizations". The 
REMIC Regulations explain that a significant purpose to impede the assessment 
or collection of tax exists if the transferor, at the time of the transfer, 
either knew or should have known that the transferee would be unwilling or 
unable to pay taxes due on its share of the taxable income of the REMIC. A 
safe harbor is provided if (i) the transferor conducted, at the time of the 
transfer, a reasonable investigation of the financial condition of the 
transferee and found that the transferee historically had paid its debts as 
they came due and found no significant evidence to indicate that the 
transferee would not continue to pay its debts as they came due in the 
future, and (ii) the transferee represents to the transferor that it 
understands that, as the holder of the noneconomic residual interest, the 
transferee may incur tax liabilities in excess of cash flows generated by the 
interest and that the transferee intends to pay taxes associated with holding 
the residual interest as they become due. The Pooling Agreement with respect 
to each series of Certificates will require the transferee of a Residual 
Certificate to certify to the matters in the preceding sentence as part of 
the affidavit described above under the heading "Disqualified Organizations". 
The transferor must have no actual knowledge or reason to know that such 
statements are false. 

   Foreign Investors. The REMIC Regulations provide that the transfer of a 
Residual Certificate that has "tax avoidance potential" to a "foreign person" 
will be disregarded for all federal tax purposes. This rule appears intended 
to apply to a transferee who is not a "U.S. Person" (as defined below), 
unless such transferee's income is effectively connected with the conduct of 
a trade or business within the United States. A Residual Certificate is 
deemed to have tax avoidance potential unless, at the time of the transfer, 
(i) the future value of expected distributions equals at least 30% of the 
anticipated excess inclusions after the transfer, and (ii) the transferor 
reasonably expects that the transferee will receive sufficient distributions 
from the REMIC Pool at or after the time at which the excess inclusions 
accrue and prior to the end of the next succeeding taxable year for the 
accumulated withholding tax liability to be paid. If the non-U.S. Person 
transfers the Residual Certificate back to a U.S. Person, the transfer will 
be disregarded and the foreign transferor will continue to be treated as the 
owner unless arrangements are made so that the transfer does not have the 
effect of allowing the transferor to avoid tax on accrued excess inclusions. 

   The Prospectus Supplement relating to a series of Certificates may provide 
that a Residual Certificate may not be purchased by or transferred to any 
person that is not a U.S. Person or may describe the circumstances and 
restrictions pursuant to which such a transfer may be made. The term "U.S. 
Person" means a citizen or resident of the United States, a corporation, 
partnership (except to the extent provided in applicable Treasury 
regulations) or other entity created or organized in or under the laws of the 
United States or any political subdivision thereof, an estate that is subject 
to United States federal income tax regardless of the source of its income or 
a trust if a court within the United States is able to exercise primary 
supervision over the administration of such trust, and one or more United 
States fiduciaries have the authority to control all substantial decisions of 
such trust (or, to the extent provided in applicable Treasury regulations, 
certain trusts in existence on August 20, 1996 which are eligible to elect to 
be treated as U.S. Persons). 

 Sale or Exchange of a Residual Certificate 

   Upon the sale or exchange of a Residual Certificate, the Residual 
Certificateholder will recognize gain or loss equal to the excess, if any, of 
the amount realized over the adjusted basis (as described above under 
"Taxation of Residual Certificates--Basis and Losses") of such Residual 
Certificateholder in such Residual Certificate at the time of the sale or 
exchange. In addition to reporting the taxable income of the REMIC Pool, a 
Residual Certificateholder will have taxable income to the extent that any 
cash distribution to it from the REMIC Pool exceeds such adjusted basis on 
that Distribution Date. Such income will be treated as gain from the sale or 
exchange of the Residual Certificate. It is possible that the termination of 
the REMIC Pool may be treated as a sale or exchange of a Residual 
Certificateholder's Residual Certificate, in which case, if the Residual 
Certificateholder has an adjusted basis in such Residual 
    

                               80           
<PAGE>
   

Certificateholder's Residual Certificate remaining when its interest in the 
REMIC Pool terminates, and if such Residual Certificateholder holds such 
Residual Certificate as a capital asset under Code Section 1221, then such 
Residual Certificateholder will recognize a capital loss at that time in the 
amount of such remaining adjusted basis. 

   Any gain on the sale of a Residual Certificate will be treated as ordinary 
income (i) if a Residual Certificate is held as part of a "conversion 
transaction" as defined in Code Section 1258(c), up to the amount of interest 
that would have accrued on the Residual Certificateholder's net investment in 
the conversion transaction at 120% of the appropriate applicable Federal rate 
in effect at the time the taxpayer entered into the transaction minus any 
amount previously treated as ordinary income with respect to any prior 
disposition of property that was held as a part of such transaction or (ii) 
in the case of a non-corporate taxpayer, to the extent such taxpayer has made 
an election under Code Section 163(d)(4) to have net capital gains taxed as 
investment income at ordinary income rates. In addition, gain or loss 
recognized from the sale of a Residual Certificate by certain banks or thrift 
institutions will be treated as ordinary income or loss pursuant to Code 
Section 582(c). 

   The Conference Committee Report to the 1986 Act provides that, except as 
provided in Treasury regulations yet to be issued, the wash sale rules of 
Code Section 1091 will apply to dispositions of Residual Certificates where 
the seller of the Residual Certificate, during the period beginning six 
months before the sale or disposition of the Residual Certificate and ending 
six months after such sale or disposition, acquires (or enters into any other 
transaction that results in the application of Section 1091) any residual 
interest in any REMIC or any interest in a "taxable mortgage pool" (such as a 
non-REMIC owner trust) that is economically comparable to a Residual 
Certificate. 

 Mark to Market Regulations 

   The Service has issued regulations (the "Mark to Market Regulations") 
under Code Section 475 relating to the requirement that a securities dealer 
mark to market securities held for sale to customers. This mark-to-market 
requirement applies to all securities of a dealer, except to the extent that 
the dealer has specifically identified a security as held for investment. The 
Mark to Market Regulations provide that, for purposes of this mark-to-market 
requirement, a Residual Certificate is not treated as a security and thus may 
not be marked to market. The Mark to Market Regulations apply to all Residual 
Certificates acquired on or after January 4, 1995. 

TAXES THAT MAY BE IMPOSED ON THE REMIC POOL 

 Prohibited Transactions 

   Income from certain transactions by the REMIC Pool, called prohibited 
transactions, will not be part of the calculation of income or loss 
includible in the federal income tax returns of Residual Certificateholders, 
but rather will be taxed directly to the REMIC Pool at a 100% rate. 
Prohibited transactions generally include (i) the disposition of a qualified 
mortgage other than for (a) substitution within two years of the Startup Day 
for a defective (including a defaulted) obligation (or repurchase in lieu of 
substitution of a defective (including a defaulted) obligation at any time) 
or for any qualified mortgage within three months of the Startup Day, (b) 
foreclosure, default or imminent default of a qualified mortgage, (c) 
bankruptcy or insolvency of the REMIC Pool or (d) a qualified (complete) 
liquidation, (ii) the receipt of income from assets that are not the type of 
mortgages or investments that the REMIC Pool is permitted to hold, (iii) the 
receipt of compensation for services or (iv) the receipt of gain from 
disposition of cash flow investments other than pursuant to a qualified 
liquidation. Notwithstanding (i) and (iv), it is not a prohibited transaction 
to sell REMIC Pool property to prevent a default on Regular Certificates as a 
result of a default on qualified mortgages or to facilitate a clean-up call 
(generally, an optional termination to save administrative costs when no more 
than a small percentage of the Certificates is outstanding). The REMIC 
Regulations indicate that the modification of a Mortgage Loan generally will 
not be treated as a disposition if it is occasioned by a default or 
reasonably foreseeable default, an assumption of the Mortgage Loan, the 
waiver of a due-on-sale or due-on-encumbrance clause or the conversion of an 
interest rate by a mortgagor pursuant to the terms of a convertible 
adjustable rate Mortgage Loan. 
    

                               81           
<PAGE>
   

 Contributions to the REMIC Pool After the Startup Day 

   In general, the REMIC Pool will be subject to a tax at a 100% rate on the 
value of any property contributed to the REMIC Pool after the Startup Day. 
Exceptions are provided for cash contributions to the REMIC Pool (i) during 
the three months following the Startup Day, (ii) made to a qualified reserve 
fund by a Residual Certificateholder, (iii) in the nature of a guarantee, 
(iv) made to facilitate a qualified liquidation or clean-up call and (v) as 
otherwise permitted in Treasury regulations yet to be issued. 

 Net Income from Foreclosure Property 

   The REMIC Pool will be subject to federal income tax at the highest 
corporate rate on "net income from foreclosure property", determined by 
reference to the rules applicable to real estate investment trusts. 
Generally, property acquired by deed in lieu of foreclosure would be treated 
as "foreclosure property" for a period ending with the third calendar year 
following the year of acquisition of such property, with a possible 
extension. Net income from foreclosure property generally means gain from the 
sale of a foreclosure property that is inventory property and gross income 
from foreclosure property other than qualifying rents and other qualifying 
income for a real estate investment trust. 

   It is not anticipated that the REMIC Pool will receive income or 
contributions subject to tax under the preceding three paragraphs, except as 
described in the applicable Prospectus Supplement with respect to net income 
from foreclosure property on a commercial or multifamily residential property 
that secured a Mortgage Loan. In addition, unless otherwise disclosed in the 
applicable Prospectus Supplement, it is not anticipated that any material 
state income or franchise tax will be imposed on a REMIC Pool. 

LIQUIDATION OF THE REMIC POOL 

   If a REMIC Pool adopts a plan of complete liquidation, within the meaning 
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in 
the REMIC Pool's final tax return a date on which such adoption is deemed to 
occur, and sells all of its assets (other than cash) within a 90-day period 
beginning on the date of the adoption of the plan of liquidation, the REMIC 
Pool will not be subject to the prohibited transaction rules on the sale of 
its assets, provided that the REMIC Pool credits or distributes in 
liquidation all of the sale proceeds plus its cash (other than amounts 
retained to meet claims) to holders of Regular Certificates and Residual 
Certificateholders within the 90-day period. 

ADMINISTRATIVE MATTERS 

   The REMIC Pool will be required to maintain its books on a calendar year 
basis and to file federal income tax returns for federal income tax purposes 
in a manner similar to a partnership. The form for such income tax return is 
Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax Return. 
The Trustee will be required to sign the REMIC Pool's returns. Treasury 
regulations provide that, except where there is a single Residual 
Certificateholder for an entire taxable year, the REMIC Pool will be subject 
to the procedural and administrative rules of the Code applicable to 
partnerships, including the determination by the Service of any adjustments 
to, among other things, items of REMIC income, gain, loss, deduction or 
credit in a unified administrative proceeding. The Residual Certificateholder 
owning the largest percentage interest in the Residual Certificates will be 
obligated to act as "tax matters person", as defined in applicable Treasury 
regulations, with respect to the REMIC Pool. Each Residual Certificateholder 
will be deemed, by acceptance of such Residual Certificates, to have agreed 
(i) to the appointment of the tax matters person as provided in the preceding 
sentence and (ii) to the irrevocable designation of the Master Servicer as 
agent for performing the functions of the tax matters person. 

LIMITATIONS ON DEDUCTION OF CERTAIN EXPENSES 

   An investor who is an individual, estate or trust will be subject to 
limitation with respect to certain itemized deductions described in Code 
Section 67, to the extent that such itemized deductions, in the aggregate, do 
not exceed 2% of the investor's adjusted gross income. In addition, Code 
Section 68 provides that itemized deductions otherwise allowable for a 
taxable year of an individual taxpayer will be reduced by the lesser of (i) 
3% of the excess, if any, of adjusted gross income over $100,000 ($50,000 in 
    

                               82           
<PAGE>
   

the case of a married individual filing a separate return) (subject to 
adjustments for inflation) or (ii) 80% of the amount of itemized deductions 
otherwise allowable for such year. In the case of a REMIC Pool, such 
deductions may include deductions under Code Section 212 for the servicing 
fee and all administrative and other expenses relating to the REMIC Pool, or 
any similar expenses allocated to the REMIC Pool with respect to a regular 
interest it holds in another REMIC. Such investors who hold REMIC 
Certificates either directly or indirectly through certain pass-through 
entities may have their pro rata share of such expenses allocated to them as 
additional gross income, but may be subject to such limitation on deductions. 
In addition, such expenses are not deductible at all for purposes of 
computing the alternative minimum tax, and may cause such investors to be 
subject to significant additional tax liability. Temporary Treasury 
regulations provide that the additional gross income and corresponding amount 
of expenses generally are to be allocated entirely to the holders of Residual 
Certificates in the case of a REMIC Pool that would not qualify as a fixed 
investment trust in the absence of a REMIC election. However, such additional 
gross income and limitation on deductions will apply to the allocable portion 
of such expenses to holders of Regular Certificates, as well as holders of 
Residual Certificates, where such Regular Certificates are issued in a manner 
that is similar to pass-through certificates in a fixed investment trust. In 
general, such allocable portion will be determined based on the ratio that a 
REMIC Certificateholder's income, determined on a daily basis, bears to the 
income of all holders of Regular Certificates and Residual Certificates with 
respect to a REMIC Pool. As a result, individuals, estates or trusts holding 
REMIC Certificates (either directly or indirectly through a grantor trust, 
partnership, S corporation, REMIC, or certain other pass-through entities 
described in the foregoing temporary Treasury regulations) may have taxable 
income in excess of the interest income at the pass-through rate on Regular 
Certificates that are issued in a single Class or otherwise consistently with 
fixed investment trust status or in excess of cash distributions for the 
related period on Residual Certificates. Unless otherwise indicated in the 
applicable Prospectus Supplement, all such expenses will be allocable to the 
Residual Certificates. 

TAXATION OF CERTAIN FOREIGN INVESTORS 

 Regular Certificates 

   Interest, including original issue discount, distributable to Regular 
Certificateholders who are non-resident aliens, foreign corporations, or 
other Non-U.S. Persons (as defined below), will be considered "portfolio 
interest" and, therefore, generally will not be subject to 30% United States 
withholding tax, provided that such Non-U.S. Person (i) is not a "10-percent 
shareholder" within the meaning of Code Section 871(h)(3)(B) or a controlled 
foreign corporation described in Code Section 881(c)(3)(C) and (ii) provides 
the Trustee, or the person who would otherwise be required to withhold tax 
from such distributions under Code Section 1441 or 1442, with an appropriate 
statement, signed under penalties of perjury, identifying the beneficial 
owner and stating, among other things, that the beneficial owner of the 
Regular Certificate is a Non-U.S. Person. If such statement, or any other 
required statement, is not provided, 30% withholding will apply unless 
reduced or eliminated pursuant to an applicable tax treaty or unless the 
interest on the Regular Certificate is effectively connected with the conduct 
of a trade or business within the United States by such Non-U.S. Person. In 
the latter case, such Non-U.S. Person will be subject to United States 
federal income tax at regular rates. Prepayment Premiums distributable to 
Regular Certificateholders who are Non-U.S. Persons may be subject to 30% 
United States withholding tax. Investors who are Non-U.S. Persons should 
consult their own tax advisors regarding the specific tax consequences to 
them of owning a Regular Certificate. The term "Non-U.S. Person" means any 
person who is not a U.S. Person. 

   The IRS recently issued final regulations (the "New Regulations") which 
would provide alternative methods of satisfying the beneficial ownership 
certification requirement described above. The New Regulations are effective 
January 1, 1999, although valid withholding certificates that are held on 
December 31, 1998, remain valid until the earlier of December 31, 1999 or the 
due date of expiration of the certificate under the rules as currently in 
effect. The New Regulations would require, in the case of Regular 
Certificates held by a foreign partnership, that (x) the certification 
described above be provided by the partners rather than by the foreign 
partnership and (y) the partnership provide certain information, including a 
United States taxpayer identification number. A look-through rule would apply 
in the case of 
    

                               83           
<PAGE>

   
tiered partnerships. Non-U.S. Persons should consult their own tax advisors 
concerning the application of the certification requirements in the New 
Regulations. 

 Residual Certificates 

   The Conference Committee Report to the 1986 Act indicates that amounts 
paid to Residual Certificateholders who are Non-U.S. Persons are treated as 
interest for purposes of the 30% (or lower treaty rate) United States 
withholding tax. Treasury regulations provide that amounts distributed to 
Residual Certificateholders may qualify as "portfolio interest", subject to 
the conditions described in "Regular Certificates" above, but only to the 
extent that (i) the Mortgage Loans (including mortgage loans underlying MBS) 
were issued after July 18, 1984 and (ii) the Trust Fund or segregated pool of 
assets therein (as to which a separate REMIC election will be made), to which 
the Residual Certificate relates, consists of obligations issued in 
"registered form" within the meaning of Code Section 163(f)(1). Generally, 
whole mortgage loans will not be, but MBS and regular interests in another 
REMIC Pool will be, considered obligations issued in registered form. 
Furthermore, a Residual Certificateholder will not be entitled to any 
exemption from the 30% withholding tax (or lower treaty rate) to the extent 
of that portion of REMIC taxable income that constitutes an "excess 
inclusion". See "Taxation of Residual Certificates--Limitations on Offset or 
Exemption of REMIC Income". If the amounts paid to Residual 
Certificateholders who are Non-U.S. Persons are effectively connected with 
the conduct of a trade or business within the United States by such Non-U.S. 
Persons, 30% (or lower treaty rate) withholding will not apply. Instead, the 
amounts paid to such Non-U.S. Persons will be subject to United States 
federal income tax at regular rates. If 30% (or lower treaty rate) 
withholding is applicable, such amounts generally will be taken into account 
for purposes of withholding only when paid or otherwise distributed (or when 
the Residual Certificate is disposed of) under rules similar to withholding 
upon disposition of debt instruments that have original issue discount. See 
"Tax-Related Restrictions on Transfer of Residual Certificates--Foreign 
Investors" above concerning the disregard of certain transfers having "tax 
avoidance potential". Investors who are Non-U.S. Persons should consult their 
own tax advisors regarding the specific tax consequences to them of owning 
Residual Certificates. 

BACKUP WITHHOLDING 

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

REPORTING REQUIREMENTS 

   Reports of accrued interest, original issue discount and information 
necessary to compute the accrual of any market discount on the Regular 
Certificates will be made annually to the Service and to individuals, 
estates, non-exempt and non-charitable trusts, and partnerships who are 
either holders of record of Regular Certificates or beneficial owners who own 
Regular Certificates through a broker or middleman as nominee. All brokers, 
nominees and all other non-exempt holders of record of Regular Certificates 
(including corporations, non-calendar year taxpayers, securities or 
commodities dealers, real estate investment trusts, investment companies, 
common trust funds, thrift institutions and charitable trusts) may request 
such information for any calendar quarter by telephone or in writing by 
contacting the person designated in Service Publication 938 with respect to a 
particular series of Regular Certificates. Holders through nominees must 
request such information from the nominee. 
    

                               84           
<PAGE>
   

   The Service's Form 1066 has an accompanying Schedule Q, Quarterly Notice 
to Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation. 
Treasury regulations require that Schedule Q be furnished by the REMIC Pool 
to each Residual Certificateholder by the end of the month following the 
close of each calendar quarter (41 days after the end of a quarter under 
proposed Treasury regulations) in which the REMIC Pool is in existence. 

   Treasury regulations require that, in addition to the foregoing 
requirements, information must be furnished quarterly to Residual 
Certificateholders, furnished annually, if applicable, to holders of Regular 
Certificates, and filed annually with the Service concerning Code Section 67 
expenses (see "Limitations on Deduction of Certain Expenses" above) allocable 
to such holders. Furthermore, under such regulations, information must be 
furnished quarterly to Residual Certificateholders, furnished annually to 
holders of Regular Certificates, and filed annually with the Service 
concerning the percentage of the REMIC Pool's assets meeting the qualified 
asset tests described above under "Status of REMIC Certificates". 

             FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES AS 
                      TO WHICH NO REMIC ELECTION IS MADE 

STANDARD CERTIFICATES 

 General 

   In the event that no election is made to treat a Trust Fund (or a 
segregated pool of assets therein) with respect to a series of Certificates 
that are not designated as "Stripped Certificates", as described below, as a 
REMIC (Certificates of such a series hereinafter referred to as "Standard 
Certificates"), the Trust Fund will be classified as a grantor trust under 
subpart E, Part 1 of subchapter J of the Code and not as an association 
taxable as a corporation or a "taxable mortgage pool" within the meaning of 
Code Section 7701(i). Where there is no fixed retained yield with respect to 
the Mortgage Loans underlying the Standard Certificates, the holder of each 
such Standard Certificate (a "Standard Certificateholder") in such series 
will be treated as the owner of a pro rata undivided interest in the ordinary 
income and corpus portions of the Trust Fund represented by its Standard 
Certificate and will be considered the beneficial owner of a pro rata 
undivided interest in each of the Mortgage Loans, subject to the discussion 
below under "Recharacterization of Servicing Fees". Accordingly, the holder 
of a Standard Certificate of a particular series will be required to report 
on its federal income tax return its pro rata share of the entire income from 
the Mortgage Loans represented by its Standard Certificate, including 
interest at the coupon rate on such Mortgage Loans, original issue discount 
(if any), prepayment fees, assumption fees, and late payment charges received 
by the Master Servicer, in accordance with such Standard Certificateholder's 
method of accounting. A Standard Certificateholder generally will be able to 
deduct its share of the servicing fee and all administrative and other 
expenses of the Trust Fund in accordance with its method of accounting, 
provided that such amounts are reasonable compensation for services rendered 
to that Trust Fund. However, investors who are individuals, estates or trusts 
who own Standard Certificates, either directly or indirectly through certain 
pass-through entities, will be subject to limitation with respect to certain 
itemized deductions described in Code Section 67, including deductions under 
Code Section 212 for the servicing fee and all such administrative and other 
expenses of the Trust Fund, to the extent that such deductions, in the 
aggregate, do not exceed two percent of an investor's adjusted gross income. 
In addition, Code Section 68 provides that itemized deductions otherwise 
allowable for a taxable year of an individual taxpayer will be reduced by the 
lesser of (i) 3% of the excess, if any, of adjusted gross income over 
$100,000 ($50,000 in the case of a married individual filing a separate 
return) (subject to adjustments for inflation), or (ii) 80% of the amount of 
itemized deductions otherwise allowable for such year. As a result, such 
investors holding Standard Certificates, directly or indirectly through a 
pass-through entity, may have aggregate taxable income in excess of the 
aggregate amount of cash received on such Standard Certificates with respect 
to interest at the pass-through rate on such Standard Certificates. In 
addition, such expenses are not deductible at all for purposes of computing 
the alternative minimum tax, and may cause such investors to be subject to 
significant additional tax liability. Moreover, where there is fixed retained 
yield with respect to the Mortgage Loans underlying a series of Standard 
Certificates or where 
    

                               85           
<PAGE>

   
the servicing fee is in excess of reasonable servicing compensation, the 
transaction will be subject to the application of the "stripped bond" and 
"stripped coupon" rules of the Code, as described below under "Stripped 
Certificates" and "Recharacterization of Servicing Fees", respectively. 

 Tax Status 

   Standard Certificates will have the following status for federal income 
tax purposes: 

   1. A Standard Certificate owned by a "domestic building and loan 
association" within the meaning of Code Section 7701(a)(19) will be 
considered to represent "loans . . . secured by an interest in real property 
which is . . . residential real property" within the meaning of Code Section 
7701(a)(19)(C)(v), provided that the real property securing the Mortgage 
Loans represented by that Standard Certificate is of the type described in 
such section of the Code. 

   2. A Standard Certificate owned by a real estate investment trust will be 
considered to represent "real estate assets" within the meaning of Code 
Section 856(c)(5)(A) to the extent that the assets of the related Trust Fund 
consist of qualified assets, and interest income on such assets will be 
considered "interest on obligations secured by mortgages on real property" to 
such extent within the meaning of Code Section 856(c)(3)(B). 

   3. A Standard Certificate owned by a REMIC will be considered to represent 
an "obligation . . . which is principally secured by an interest in real 
property" within the meaning of Code Section 860G(a)(3)(A) to the extent that 
the assets of the related Trust Fund consist of "qualified mortgages" within 
the meaning of Code Section 860G(a)(3). 

 Premium and Discount 

   Standard Certificateholders are advised to consult with their tax advisors 
as to the federal income tax treatment of premium and discount arising either 
upon initial acquisition of Standard Certificates or thereafter. 

   Premium. The treatment of premium incurred upon the purchase of a Standard 
Certificate will be determined generally as described above under "Certain 
Federal Income Tax Consequences for REMIC Certificates--Taxation of Residual 
Certificates--Treatment of Certain Items of REMIC Income and 
Expense--Premium". 

   Original Issue Discount. The original issue discount rules will be 
applicable to a Standard Certificateholder's interest in those Mortgage Loans 
as to which the conditions for the application of those sections are met. 
Rules regarding periodic inclusion of original issue discount income are 
applicable to mortgages of corporations originated after May 27, 1969, 
mortgages of noncorporate mortgagors (other than individuals) originated 
after July 1, 1982, and mortgages of individuals originated after March 2, 
1984. Under the OID Regulations, such original issue discount could arise by 
the charging of points by the originator of the mortgages in an amount 
greater than a statutory de minimis exception, including a payment of points 
currently deductible by the borrower under applicable Code provisions or, 
under certain circumstances, by the presence of "teaser rates" on the 
Mortgage Loans. 

   Original issue discount must generally be reported as ordinary gross 
income as it accrues under a constant interest method that takes into account 
the compounding of interest, in advance of the cash attributable to such 
income. Unless indicated otherwise in the applicable Prospectus Supplement, 
no prepayment assumption will be assumed for purposes of such accrual. 
However, Code Section 1272 provides for a reduction in the amount of original 
issue discount includible in the income of a holder of an obligation that 
acquires the obligation after its initial issuance at a price greater than 
the sum of the original issue price and the previously accrued original issue 
discount, less prior payments of principal. Accordingly, if such Mortgage 
Loans acquired by a Standard Certificateholder are purchased at a price equal 
to the then unpaid principal amount of such Mortgage Loans, no original issue 
discount attributable to the difference between the issue price and the 
original principal amount of such Mortgage Loans (i.e., points) will be 
includible by such holder. 
    

                               86           

<PAGE>
   

   Market Discount. Standard Certificateholders also will be subject to the 
market discount rules to the extent that the conditions for application of 
those sections are met. Market discount on the Mortgage Loans will be 
determined and will be reported as ordinary income generally in the manner 
described above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates--Market Discount", except that 
the ratable accrual methods described therein will not apply and it is 
unclear whether a Prepayment Assumption would apply. Rather, the holder will 
accrue market discount pro rata over the life of the Mortgage Loans, unless 
the constant yield method is elected. Unless indicated otherwise in the 
applicable Prospectus Supplement, no prepayment assumption will be assumed 
for purposes of such accrual. 

 Recharacterization of Servicing Fees 

   If the servicing fee paid to the Master Servicer were deemed to exceed 
reasonable servicing compensation, the amount of such excess would represent 
neither income nor a deduction to Certificateholders. In this regard, there 
are no authoritative guidelines for federal income tax purposes as to either 
the maximum amount of servicing compensation that may be considered 
reasonable in the context of this or similar transactions or whether, in the 
case of the Standard Certificate, the reasonableness of servicing 
compensation should be determined on a weighted average or loan-by-loan 
basis. If a loan-by-loan basis is appropriate, the likelihood that such 
amount would exceed reasonable servicing compensation as to some of the 
Mortgage Loans would be increased. Service guidance indicates that a 
servicing fee in excess of reasonable compensation ("excess servicing") will 
cause the Mortgage Loans to be treated under the "stripped bond" rules. Such 
guidance provides safe harbors for servicing deemed to be reasonable and 
requires taxpayers to demonstrate that the value of servicing fees in excess 
of such amounts is not greater than the value of the services provided. 

   Accordingly, if the Service's approach is upheld, a servicer who receives 
a servicing fee in excess of such amounts would be viewed as retaining an 
ownership interest in a portion of the interest payments on the Mortgage 
Loans. Under the rules of Code Section 1286, the separation of ownership of 
the right to receive some or all of the interest payments on an obligation 
from the right to receive some or all of the principal payments on the 
obligation would result in treatment of such Mortgage Loans as "stripped 
coupons" and "stripped bonds". Subject to the de minimis rule discussed below 
under "--Stripped Certificates", each stripped bond or stripped coupon could 
be considered for this purpose as a non-interest bearing obligation issued on 
the date of issue of the Standard Certificates, and the original issue 
discount rules of the Code would apply to the holder thereof. While Standard 
Certificateholders would still be treated as owners of beneficial interests 
in a grantor trust for federal income tax purposes, the corpus of such trust 
could be viewed as excluding the portion of the Mortgage Loans the ownership 
of which is attributed to the Master Servicer, or as including such portion 
as a second class of equitable interest. Applicable Treasury regulations 
treat such an arrangement as a fixed investment trust, since the multiple 
classes of trust interests should be treated as merely facilitating direct 
investments in the trust assets and the existence of multiple classes of 
ownership interests is incidental to that purpose. In general, such a 
recharacterization should not have any significant effect upon the timing or 
amount of income reported by a Standard Certificateholder, except that the 
income reported by a cash method holder may be slightly accelerated. See 
"Stripped Certificates" below for a further description of the federal income 
tax treatment of stripped bonds and stripped coupons. 

 Sale or Exchange of Standard Certificates 

   Upon sale or exchange of a Standard Certificate, a Standard 
Certificateholder will recognize gain or loss equal to the difference between 
the amount realized on the sale and its aggregate adjusted basis in the 
Mortgage Loans and the other assets represented by the Standard Certificate. 
In general, the aggregate adjusted basis will equal the Standard 
Certificateholder's cost for the Standard Certificate, increased by the 
amount of any income previously reported with respect to the Standard 
Certificate and decreased by the amount of any losses previously reported 
with respect to the Standard Certificate and the amount of any distributions 
received thereon. Except as provided above with respect to market discount on 
any Mortgage Loans, and except for certain financial institutions subject to 
the provisions of 
    

                               87           
<PAGE>

   
Code Section 582(c), any such gain or loss would be capital gain or loss if 
the Standard Certificate was held as a capital asset. However, gain on the 
sale of a Standard Certificate will be treated as ordinary income (i) if a 
Standard Certificate is held as part of a "conversion transaction" as defined 
in Code Section 1258(c), up to the amount of interest that would have accrued 
on the Standard Certificateholder's net investment in the conversion 
transaction at 120% of the appropriate applicable Federal rate in effect at 
the time the taxpayer entered into the transaction minus any amount 
previously treated as ordinary income with respect to any prior disposition 
of property that was held as a part of such transaction or (ii) in the case 
of a non-corporate taxpayer, to the extent such taxpayer has made an election 
under Code Section 163(d)(4) to have net capital gains taxed as investment 
income at ordinary income rates. Capital gains of certain non-corporate 
taxpayers generally are subject to a lower maximum tax rate (28%) than 
ordinary income of such taxpayers (39.6%) for property held for more than one 
year but not more than 18 months, and a still lower maximum rate (20%) for 
property held for more than 18 months. The maximum tax rate for corporations 
is the same with respect to both ordinary income and capital gains. 

STRIPPED CERTIFICATES 

 General 

   Pursuant to Code Section 1286, the separation of ownership of the right to 
receive some or all of the principal payments on an obligation from ownership 
of the right to receive some or all of the interest payments results in the 
creation of "stripped bonds" with respect to principal payments and "stripped 
coupons" with respect to interest payments. For purposes of this discussion, 
Certificates that are subject to those rules will be referred to as "Stripped 
Certificates". Stripped Certificates include "Stripped Interest Certificates" 
and "Stripped Principal Certificates" (as defined in this Prospectus) as to 
which no REMIC election is made. 

   The Certificates will be subject to those rules if (i) the Depositor or 
any of its affiliates retains (for its own account or for purposes of 
resale), in the form of fixed retained yield or otherwise, an ownership 
interest in a portion of the payments on the Mortgage Loans, (ii) the Master 
Servicer is treated as having an ownership interest in the Mortgage Loans to 
the extent it is paid (or retains) servicing compensation in an amount 
greater than reasonable consideration for servicing the Mortgage Loans (see 
"Standard Certificates--Recharacterization of Servicing Fees" above) and 
(iii) Certificates are issued in two or more classes or subclasses 
representing the right to non-pro-rata percentages of the interest and 
principal payments on the Mortgage Loans. 

   In general, a holder of a Stripped Certificate will be considered to own 
"stripped bonds" with respect to its pro rata share of all or a portion of 
the principal payments on each Mortgage Loan and/or "stripped coupons" with 
respect to its pro rata share of all or a portion of the interest payments on 
each Mortgage Loan, including the Stripped Certificate's allocable share of 
the servicing fees paid to the Master Servicer, to the extent that such fees 
represent reasonable compensation for services rendered. See discussion above 
under "Standard Certificates--Recharacterization of Servicing Fees". Although 
not free from doubt, for purposes of reporting to Stripped 
Certificateholders, the servicing fees will be allocated to the Stripped 
Certificates in proportion to the respective entitlements to distributions of 
each class (or subclass) of Stripped Certificates for the related period or 
periods. The holder of a Stripped Certificate generally will be entitled to a 
deduction each year in respect of the servicing fees, as described above 
under "Standard Certificates--General", subject to the limitation described 
therein. 

   Code Section 1286 treats a stripped bond or a stripped coupon as an 
obligation issued at an original issue discount on the date that such 
stripped interest is purchased. Although the treatment of Stripped 
Certificates for federal income tax purposes is not clear in certain respects 
at this time, particularly where such Stripped Certificates are issued with 
respect to a Mortgage Pool containing variable-rate Mortgage Loans, the 
Depositor has been advised by counsel that (i) the Trust Fund will be treated 
as a grantor trust under subpart E, Part 1 of subchapter J of the Code and 
not as an association taxable as a corporation or a "taxable mortgage pool" 
within the meaning of Code Section 7701(i), and (ii) each Stripped 
Certificate should be treated as a single installment obligation for purposes 
of calculating original issue discount and gain or loss on disposition. This 
treatment is based on the interrelationship of Code Section 1286, Code 
Sections 1272 through 1275, and the OID Regulations. While under Code Section 
1286 
    

                               88           
<PAGE>

   
computations with respect to Stripped Certificates arguably should be made in 
one of the ways described below under "Taxation of Stripped 
Certificates--Possible Alternative Characterizations," the OID Regulations 
state, in general, that two or more debt instruments issued by a single 
issuer to a single investor in a single transaction should be treated as a 
single debt instrument for original issue discount purposes. The Pooling 
Agreement requires that the Trustee make and report all computations 
described below using this aggregate approach, unless substantial legal 
authority requires otherwise. 

   Furthermore, Treasury regulations issued December 28, 1992 provide for the 
treatment of a Stripped Certificate as a single debt instrument issued on the 
date it is purchased for purposes of calculating any original issue discount. 
In addition, under these regulations, a Stripped Certificate that represents 
a right to payments of both interest and principal may be viewed either as 
issued with original issue discount or market discount (as described below), 
at a de minimis original issue discount, or, presumably, at a premium. This 
treatment suggests that the interest component of such a Stripped Certificate 
would be treated as qualified stated interest under the OID Regulations. 
Further, these final regulations provide that the purchaser of such a 
Stripped Certificate will be required to account for any discount as market 
discount rather than original issue discount if either (i) the initial 
discount with respect to the Stripped Certificate was treated as zero under 
the de minimis rule, or (ii) no more than 100 basis points in excess of 
reasonable servicing is stripped off the related Mortgage Loans. Any such 
market discount would be reportable as described under "Certain Federal 
Income Tax Consequences for REMIC Certificates--Taxation of Regular 
Certificates--Market Discount," without regard to the de minimis rule 
therein, assuming that a prepayment assumption is employed in such 
computation. 

 Status of Stripped Certificates 

   No specific legal authority exists as to whether the character of the 
Stripped Certificates, for federal income tax purposes, will be the same as 
that of the Mortgage Loans. Although the issue is not free from doubt, 
counsel has advised the Depositor that Stripped Certificates owned by 
applicable holders should be considered to represent "real estate assets" 
within the meaning of Code Section 856(c)(5)(A), "obligation[s] principally 
secured by an interest in real property" within the meaning of Code Section 
860G(a)(3)(A), and "loans . . . secured by an interest in real property which 
is . . . residential real property" within the meaning of Code Section 
7701(a)(19)(C)(v), and interest (including original issue discount) income 
attributable to Stripped Certificates should be considered to represent 
"interest on obligations secured by mortgages on real property" within the 
meaning of Code Section 856(c)(3)(B), provided that in each case the Mortgage 
Loans and interest on such Mortgage Loans qualify for such treatment. 

 Taxation of Stripped Certificates 

   Original Issue Discount. Except as described above under "General", each 
Stripped Certificate will be considered to have been issued at an original 
issue discount for federal income tax purposes. Original issue discount with 
respect to a Stripped Certificate must be included in ordinary income as it 
accrues, in accordance with a constant interest method that takes into 
account the compounding of interest, which may be prior to the receipt of the 
cash attributable to such income. Based in part on the OID Regulations and 
the amendments to the original issue discount sections of the Code made by 
the 1986 Act, the amount of original issue discount required to be included 
in the income of a holder of a Stripped Certificate (referred to in this 
discussion as a "Stripped Certificateholder") in any taxable year likely will 
be computed generally as described above under "Federal Income Tax 
Consequences for REMIC Certificates--Taxation of Regular 
Certificates--Original Issue Discount" and "--Variable Rate Regular 
Certificates". However, with the apparent exception of a Stripped Certificate 
qualifying as a market discount obligation, as described above under 
"General", the issue price of a Stripped Certificate will be the purchase 
price paid by each holder thereof, and the stated redemption price at 
maturity will include the aggregate amount of the payments, other than 
qualified stated interest to be made on the Stripped Certificate to such 
Stripped Certificateholder, presumably under the Prepayment Assumption. 

   If the Mortgage Loans prepay at a rate either faster or slower than that 
under the Prepayment Assumption, a Stripped Certificateholder's recognition 
of original issue discount will be either accelerated 
    

                               89           

<PAGE>

   
or decelerated and the amount of such original issue discount will be either 
increased or decreased depending on the relative interests in principal and 
interest on each Mortgage Loan represented by such Stripped 
Certificateholder's Stripped Certificate. While the matter is not free from 
doubt, the holder of a Stripped Certificate should be entitled in the year 
that it becomes certain (assuming no further prepayments) that the holder 
will not recover a portion of its adjusted basis in such Stripped Certificate 
to recognize an ordinary loss equal to such portion of unrecoverable basis. 

   As an alternative to the method described above, the fact that some or all 
of the interest payments with respect to the Stripped Certificates will not 
be made if the Mortgage Loans are prepaid could lead to the interpretation 
that such interest payments are "contingent" within the meaning of the OID 
Regulations. The OID Regulations, as they relate to the treatment of 
contingent interest, are by their terms not applicable to prepayable 
securities such as the Stripped Certificates. However, if final regulations 
dealing with contingent interest with respect to the Stripped Certificates 
apply the same principles as the OID Regulations, such regulations may lead 
to different timing of income inclusion that would be the case under the OID 
Regulations. Furthermore, application of such principles could lead to the 
characterization of gain on the sale of contingent interest Stripped 
Certificates as ordinary income. Investors should consult their tax advisors 
regarding the appropriate tax treatment of Stripped Certificates. 

   Sale or Exchange of Stripped Certificates. Sale or exchange of a Stripped 
Certificate prior to its maturity will result in gain or loss equal to the 
difference, if any, between the amount received and the Stripped 
Certificateholder's adjusted basis in such Stripped Certificate, as described 
above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates--Sale or Exchange of Regular 
Certificates". To the extent that a subsequent purchaser's purchase price is 
exceeded by the remaining payments on the Stripped Certificates, such 
subsequent purchaser will be required for federal income tax purposes to 
accrue and report such excess as if it were original issue discount in the 
manner described above. It is not clear for this purpose whether the assumed 
prepayment rate that is to be used in the case of a Stripped 
Certificateholder other than an original Stripped Certificateholder should be 
the Prepayment Assumption or a new rate based on the circumstances at the 
date of subsequent purchase. 

   Purchase of More Than One Class of Stripped Certificates. Where an 
investor purchases more than one class of Stripped Certificates, it is 
currently unclear whether for federal income tax purposes such classes of 
Stripped Certificates should be treated separately or aggregated for purposes 
of the rules described above. 

   Possible Alternative Characterizations. The characterizations of the 
Stripped Certificates discussed above are not the only possible 
interpretations of the applicable Code provisions. For example, the Stripped 
Certificateholder may be treated as the owner of (i) one installment 
obligation consisting of such Stripped Certificate's pro rata share of the 
payments attributable to principal on each Mortgage Loan and a second 
installment obligation consisting of such Stripped Certificate's pro rata 
share of the payments attributable to interest on each Mortgage Loan, (ii) as 
many stripped bonds or stripped coupons as there are scheduled payments of 
principal and/or interest on each Mortgage Loan or (iii) a separate 
installment obligation for each Mortgage Loan, representing the Stripped 
Certificate's pro rata share of payments of principal and/or interest to be 
made with respect thereto. Alternatively, the holder of one or more classes 
of Stripped Certificates may be treated as the owner of a pro rata fractional 
undivided interest in each Mortgage Loan to the extent that such Stripped 
Certificate, or classes of Stripped Certificates in the aggregate, represent 
the same pro rata portion of principal and interest on each such Mortgage 
Loan, and a stripped bond or stripped coupon (as the case may be), treated as 
an installment obligation or contingent payment obligation, as to the 
remainder. Final regulations issued on December 28, 1992 regarding original 
issue discount on stripped obligations make the foregoing interpretations 
less likely to be applicable. The preamble to those regulations states that 
they are premised on the assumption that an aggregation approach is 
appropriate for determining whether original issue discount on a stripped 
bond or stripped coupon is de minimis, and solicits comments on appropriate 
rules for aggregating stripped bonds and stripped coupons under Code Section 
1286. 
    

                               90           
<PAGE>

   
   Because of these possible varying characterizations of Stripped 
Certificates and the resultant differing treatment of income recognition, 
Stripped Certificateholders are urged to consult their own tax advisors 
regarding the proper treatment of Stripped Certificates for federal income 
tax purposes. 

REPORTING REQUIREMENTS AND BACKUP WITHHOLDING 

   The Trustee will furnish, within a reasonable time after the end of each 
calendar year, to each Standard Certificateholder or Stripped 
Certificateholder at any time during such year, such information (prepared on 
the basis described above) as the Trustee deems to be necessary or desirable 
to enable such Certificateholders to prepare their federal income tax 
returns. Such information will include the amount of original issue discount 
accrued on Certificates held by persons other than Certificateholders 
exempted from the reporting requirements. The amounts required to be reported 
by the Trustee may not be equal to the proper amount of original issue 
discount required to be reported as taxable income by a Certificateholder, 
other than an original Certificateholder that purchased at the issue price. 
In particular, in the case of Stripped Certificates, unless provided 
otherwise in the applicable Prospectus Supplement, such reporting will be 
based upon a representative initial offering price of each class of Stripped 
Certificates. The Trustee will also file such original issue discount 
information with the Service. If a Certificateholder fails to supply an 
accurate taxpayer identification number or if the Secretary of the Treasury 
determines that a Certificateholder has not reported all interest and 
dividend income required to be shown on his federal income tax return, 31% 
backup withholding may be required in respect of any reportable payments, as 
described above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Backup Withholding". 

TAXATION OF CERTAIN FOREIGN INVESTORS 

   To the extent that a Certificate evidences ownership in Mortgage Loans 
that are issued on or before July 18, 1984, interest or original issue 
discount paid by the person required to withhold tax under Code Section 1441 
or 1442 to nonresident aliens, foreign corporations, or other Non-U.S. 
Persons generally will be subject to 30% United States withholding tax, or 
such lower rate as may be provided for interest by an applicable tax treaty. 
Accrued original issue discount recognized by the Standard Certificateholder 
or Stripped Certificateholder on original issue discount recognized by the 
Standard Certificateholder or Stripped Certificateholders on the sale or 
exchange of such a Certificate also will be subject to federal income tax at 
the same rate. 

   Treasury regulations provide that interest or original issue discount paid 
by the Trustee or other withholding agent to a Non-U.S. Person evidencing 
ownership interest in Mortgage Loans issued after July 18, 1984 will be 
"portfolio interest" and will be treated in the manner, and such persons will 
be subject to the same certification requirements, described above under 
"Certain Federal Income Tax Consequences for REMIC Certificates--Taxation of 
Certain Foreign Investors--Regular Certificates". 
    

                       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. 

   
                         CERTAIN ERISA CONSIDERATIONS 
    

GENERAL 

   Sections 404 and 406 of the Employee Retirement Income Security Act of 
1974, as amended ("ERISA"), impose certain fiduciary requirements and 
prohibited transaction restrictions on employee pension and welfare benefit 
plans subject to ERISA ("ERISA Plans") and on certain other retirement 

                               91           
<PAGE>

plans and arrangements, including individual retirement accounts and 
annuities, Keogh plans and bank collective investment funds and insurance 
company general and separate accounts in which such ERISA Plans are invested. 
Section 4975 of the Code imposes essentially the same prohibited transaction 
restrictions on tax-qualified retirement plans described in Section 401(a) of 
the Code and on Individual Retirement Accounts described in Section 408 of 
the Code (collectively, "Tax Favored Plans"). 

   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 with respect to any such 
transaction. Pursuant to Section 4975 of the Code, certain Parties in 
Interest to a prohibited transaction may be subject to a nondeductible 15% 
per annum excise tax on the amount involved in such transaction, which excise 
tax increases to 100% if the Party in Interest involved in the transaction 
does not correct such transaction during the taxable period. In addition, 
such Party in Interest may be subject to a penalty imposed pursuant to 
Section 502(i) of ERISA. The United States Department of Labor ("DOL") and 
participants, beneficiaries and fiduciaries of ERISA Plans may generally 
enforce violations of ERISA, including the prohibited transaction provisions. 
If the prohibited transaction amounts to a breach of fiduciary responsibility 
under ERISA, a 20% civil penalty may be imposed on the fiduciary or other 
person participating in the breach. 
    

PLAN ASSET REGULATIONS 

   Certain transactions involving the Trust Fund, including a Plan's 
investment in Offered Certificates, might be deemed to constitute prohibited 
transactions under ERISA and the Code if the underlying Mortgage Assets and 
other assets included in a related Trust Fund are deemed to be assets of such 
Plan. Section 2510.3-101 of the DOL regulations (the "Plan Asset 
Regulations") defines the term "Plan Assets" for purposes of applying the 
general fiduciary responsibility provisions of ERISA and the prohibited 
transaction provisions of ERISA and the Code. Under the Plan Asset 
Regulations, generally, 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 Plan Assets of each Plan 

                               92           
<PAGE>

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 

   The DOL granted an individual exemption, DOL exemption application number 
E-0003 (the "Exemption"), to Deutsche Bank AG, New York Branch ("DBNY") and 
Deutsche Morgan Grenfell Inc. ("DMG") which generally exempts from the 
application of the prohibited transaction provisions of Section 406 of ERISA, 
and the excise taxes imposed on such prohibited transactions pursuant to 
Section 4975(a) and (b) of the Code, certain transactions, among others, 
relating to the servicing and operation of mortgage pools and the initial 
purchase, holding and subsequent resale of mortgage pass-through certificates 
underwritten by an Underwriter (as hereinafter defined), provided that 
certain conditions set forth in the Exemption are satisfied. For purposes of 
this Section "ERISA Considerations," the term "Underwriter" shall include (a) 
DBNY and DMG, (b) any person directly or indirectly, through one or more 
intermediaries, controlling, controlled by or under common control with DBNY 
and DMG 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 a class of Certificates. 

   
   The Exemption sets forth six general conditions which must be satisfied 
for the Exemption to apply. First, the acquisition of Certificates by a Plan 
or with Plan Assets must be on terms that are at least as favorable to the 
Plan as they would be in an arm's-length transaction with an unrelated party. 
Second, the Exemption only applies to Certificates evidencing rights and 
interests that are not subordinated to the rights and interests evidenced by 
other Certificates of the same trust. Third, the Certificates at the time of 
acquisition by a Plan or with Plan Assets must be rated in one of the three 
highest generic rating categories by Standard & Poor's Ratings Services, a 
division of McGraw-Hill Companies, Inc., Moody's Investors Service, Inc., 
Duff & Phelps Credit Rating Co. or Fitch IBCA, Inc. (collectively, the 
"Exemption Rating Agencies"). Fourth, the Trustee cannot be an affiliate of 
any member of the "Restricted Group" 
    

                               93           
<PAGE>

which consists of any Underwriter, the Depositor, the Trustee, the Master 
Servicer, any Sub-Servicer and any obligor with respect to assets included in 
the Trust Fund constituting more than 5% of the aggregate unamortized 
principal balance of the assets in the Trust Fund as of the date of initial 
issuance of the Certificates. Fifth, the sum of all payments made to and 
retained by the Underwriter(s) must represent not more than reasonable 
compensation for underwriting the Certificates; the sum of all payments made 
to and retained by the Depositor pursuant to the assignment of the assets to 
the related Trust Fund must represent not more than the fair market value of 
such obligations; and the sum of all payments made to and retained by the 
Master Servicer and any Sub-Servicer must represent not more than reasonable 
compensation for such person's services under the related Agreement and 
reimbursement of such person's reasonable expenses in connection therewith. 
Sixth, the Exemption states that the investing Plan or Plan Asset investor 
must be an accredited investor as defined in Rule 501(a)(1) of Regulation D 
of the Commission under the Securities Act of 1933, as amended. 

   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 
evidencing interests in such other investment pools must have been rated in 
one of the three highest categories of one of the Exemption Rating Agencies 
for at least one year prior to the acquisition of Certificates by or on 
behalf of a Plan or with Plan Assets; and (iii) Certificates evidencing 
interests in such other investment pools must have been purchased by 
investors other than Plans for at least one year prior to any acquisition of 
Certificates by or on behalf of a Plan or with Plan Assets. 

   A fiduciary of a Plan or any person investing Plan Assets to purchase a 
Certificate must make its own determination that the conditions set forth 
above will be satisfied with respect to such Certificate. 

   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, and 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 the direct or indirect sale, exchange, transfer, holding or 
the direct or indirect acquisition or disposition in the secondary market of 
Certificates by a Plan or with Plan Assets. However, no exemption is provided 
from the restrictions of Sections 406(a)(1)(E), 406(a)(2) and 407 of ERISA 
for the acquisition or holding of a Certificate on behalf of an "Excluded 
Plan" by any person who has discretionary authority or renders investment 
advice with respect to the assets of such Excluded Plan. For purposes of the 
Certificates, 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 excise taxes imposed by Sections 
4975(a) and (b) of the Code by reason of Section 4975(c)(1)(E) of the Code, 
in connection with (1) the direct or indirect sale, exchange or transfer of 
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 
the Certificates is (a) a mortgagor with respect to 5% or less of the fair 
market value of the Trust Fund Assets or (b) an affiliate of such a person, 
(2) the direct or indirect acquisition or disposition in the secondary market 
of Certificates by a Plan and (3) the holding of Certificates by a Plan or 
with Plan Assets. 

   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 of ERISA, and the excise taxes imposed by 
Sections 4975(a) and (b) of the Code by reason of Section 4975(c) of the Code 
for transactions in connection with the servicing, management and operation 
of the Trust Fund. The Depositor expects that the specific conditions of the 
Exemption required for this purpose will be satisfied with respect to the 
Certificates so that the Exemption would provide an exemption from the 
restrictions imposed by Sections 406(a) and (b) of ERISA (as well as the 
excise taxes imposed by Sections 4975(a) and (b) of the Code by reason of 
Section 4975(c) of the Code) for transactions in connection with the 
servicing, management and operation of the Trust Fund, provided that the 
general conditions of the Exemption are satisfied. 

                               94           
<PAGE>

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

   Because the exemptive relief afforded by the Exemption (or any similar 
exemption that might be available) will not apply to the purchase, sale or 
holding of certain Certificates, such as Subordinate Certificates, Residual 
Certificates or any Certificates which are not rated in one of the three 
highest generic rating categories by the Exemption Rating Agencies, transfers 
of such Certificates to a Plan, to a trustee or other person acting on behalf 
of any Plan, or to any other person investing Plan Assets to effect such 
acquisition will not be registered by the Trustee unless the transferee 
provides the Depositor, the Trustee and the Master Servicer with an opinion 
of counsel satisfactory to the Depositor, the Trustee and the Master 
Servicer, which opinion will not be at the expense of the Depositor, the 
Trustee or the Master Servicer, that the purchase of such Certificates by or 
on behalf of such Plan is permissible under applicable law, will not 
constitute or result in any non-exempt prohibited transaction under ERISA or 
Section 4975 of the Code and will not subject the Depositor, the Trustee or 
the Master Servicer to any obligation in addition to those undertaken in the 
Agreement. 

   In lieu of such opinion of counsel, the transferee may provide a 
certification substantially to the effect that the purchase of Certificates 
by or on behalf of such Plan is permissible under applicable law, will not 
constitute or result in any non-exempt prohibited transaction under ERISA or 
Section 4975 of the Code, will not subject the Depositor, the Trustee or the 
Master Servicer to any obligation in addition to those undertaken in the 
Agreement and the following conditions are satisfied: (i) the transferee is 
an insurance company and the source of funds used to purchase such 
Certificates is an "insurance company general account" (as such term is 
defined in PTCE 95-60); (ii) the conditions set forth in PTCE 95-60 Part I 
and III have been satisfied; and (iii) there is no Plan with respect to which 
the amount of such general account's reserves and liabilities for contracts 
held by or on behalf of such Plan and all other Plans maintained by the same 
employer (or any "affiliate" thereof, as defined in PTCE 95-60) or by the 
same employee organization exceed 10% of the total of all reserves and 
liabilities of such general account (as determined under PTCE 95-60) as of 
the date of the acquisition of such Certificates. 

   The purchaser or any transferee of any interest in a Class B Certificate 
[or Class R Certificate] that is not a definitive certificate, by the act of 
purchasing such Certificate, shall be deemed to represent that it is not a 
Plan or 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. The Class B Certificates [and Class R Certificates] will contain a 
legend describing such restrictions on transfer and the Pooling and Servicing 
Agreement will provide that any attempted or purported transfer in violation 
of these transfer restrictions will be null and void. 

   There can be no assurance that any DOL exemption will apply with respect 
to any particular Plan that acquires the Certificates or, even if all the 
conditions specified therein were satisfied, that any such exemption would 
apply to all transactions involving the Trust Fund. Prospective Plan 
investors should consult with their legal counsel concerning the impact of 
ERISA and the Code and the potential consequences to their specific 
circumstances prior to making an investment in the Certificates. Neither the 
Depositor, the Trustee, the Master Servicer nor any of their respective 
affiliates will make any representation to the effect that the Certificates 
satisfy all legal requirements with respect to the investment therein by 
Plans generally or any particular Plan or to the effect that the Certificates 
are an appropriate investment for Plans generally or any particular Plan. 

   BEFORE PURCHASING A CERTIFICATE (OTHER THAN A SUBORDINATE CERTIFICATE, 
RESIDUAL CERTIFICATE OR ANY CERTIFICATE WHICH IS NOT RATED IN ONE OF THE 
THREE HIGHEST GENERIC RATING CATEGORIES BY THE EXEMPTION RATING AGENCIES), A 
FIDUCIARY OF A PLAN SHOULD ITSELF CONFIRM THAT (A) ALL THE SPECIFIC AND 
GENERAL CONDITIONS SET FORTH IN THE EXEMPTION OR ONE OF THE CLASS EXEMPTIONS 
WOULD BE SATISFIED AND (B) IN THE CASE OF A 
    

                               95           
<PAGE>

CERTIFICATE PURCHASED UNDER THE EXEMPTION, THE CERTIFICATE CONSTITUTES A 
"CERTIFICATE" FOR PURPOSES OF THE EXEMPTION. IN ADDITION, A PLAN FIDUCIARY 
SHOULD CONSIDER ITS GENERAL FIDUCIARY OBLIGATIONS UNDER ERISA IN DETERMINING 
WHETHER TO PURCHASE A CERTIFICATE ON BEHALF OF A PLAN. 

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--Federal 
Income Tax Consequences for REMIC Certificates--Taxation of Residual 
Certificates--Limitation on Offset or Exemption of REMIC Income 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 first liens on real property and originated by certain types 
of Originators specified in SMMEA, will be "mortgage related securities" for 
purposes of SMMEA. As "mortgage related securities," such classes will 
constitute legal investments for persons, trusts, corporations, partnerships, 
associations, business trusts and business entities (including depository 
institutions, insurance companies and pension funds) created pursuant to or 
existing under the laws of the United States or of any state (including the 
District of Columbia and Puerto Rico) whose authorized investments are 
subject to state regulation, to the same extent that, under applicable law, 
obligations issued by or guaranteed as to principal and interest by the 
United States or any agency or instrumentality thereof constitute legal 
investments for such entities. Pursuant to SMMEA, a number of states enacted 
legislation, on or before the October 3, 1991 cutoff for such enactments, 
limiting to varying extents the ability of certain entities (in particular, 
insurance companies) to invest in "mortgage related securities" secured by 
liens on residential, or mixed residential and commercial properties, in most 
cases by requiring the affected investors to rely solely upon existing state 
law, and not SMMEA. Pursuant to Section 347 of the Riegle Community 
Development and Regulatory Improvement Act of 1994, which amended the 
definition of "mortgage related security" to include, in relevant part, 
Offered Certificates satisfying the rating and qualified Originator 
requirements for "mortgage related securities," but evidencing interests in a 
Trust Fund consisting, in whole or in part, of first liens on one or more 
parcels of real estate upon which are located one or more commercial 
structures, states were authorized to enact legislation, on or before 
September 23, 2001, specifically referring to Section 347 and prohibiting or 
restricting the purchase, holding or investment by state-regulated entities 
in such types of Offered Certificates. Accordingly, the investors affected by 
any such state legislation, when and if enacted, will be authorized to invest 
in Offered Certificates qualifying as "mortgage related securities" only to 
the extent provided in such legislation. 

   SMMEA also amended the legal investment authority of federally-chartered 
depository institutions as follows: federal savings and loan associations and 
federal savings banks may invest in, sell or otherwise deal in "mortgage 
related securities" without limitation as to the percentage of their assets 
represented thereby, federal credit unions may invest in such securities, and 
national banks may purchase such securities for their own account without 
regard to the limitations generally applicable to investment securities set 
forth in 12 U.S.C. Section 24 (Seventh), subject in each case to such 
regulations as the applicable federal regulatory authority may prescribe. In 
this connection, the Office of the Comptroller of the Currency (the "OCC") 
has amended 12 C.F.R. Part 1 to authorize national banks to purchase and sell 
for their own account, without limitation as to a percentage of the bank's 
capital and surplus (but subject to compliance with certain general standards 
concerning "safety and soundness" and retention of credit information in 12 
C.F.R. Section 1.5), certain "Type IV securities," defined in 12 C.F.R. 
Section 1.2(1) to include certain "commercial mortgage-related securities" 
and "residential mortgage-related securities." As so defined, 
    

                               96           
<PAGE>
   

"commercial mortgage-related security" and "residential mortgage-related 
security" mean, in relevant part, "mortgage related security" within the 
meaning of SMMEA, provided that, in the case of a "commercial 
mortgage-related security," it "represents ownership of a promissory note or 
certificate of interest or participation that is directly secured by a first 
lien on one or more parcels of real estate upon which one or more commercial 
structures are located and that is fully secured by interests in a pool of 
loans to numerous obligors." In the absence of any rule or administrative 
interpretation by the OCC defining the term "numerous obligors," no 
representation is made as to whether any class of Offered Certificates will 
qualify as "commercial mortgage-related securities," and thus as "Type IV 
securities," for investment by national banks. Federal credit unions should 
review National Credit Union Administration ("NCUA") Letter to Credit Unions 
No. 96, as modified by Letter to Credit Unions No. 108, which includes 
guidelines to assist federal credit unions in making investment decisions for 
mortgage related securities. The NCUA has adopted rules, codified at 12 
C.F.R. Part 703, which permit federal credit unions to invest in "mortgage 
related securities" under certain limited circumstances, other than stripped 
mortgage related securities, residual interests in mortgage related 
securities, and commercial mortgage related securities, unless the credit 
union has obtained written approval from the NCUA to participate in the 
"investment pilot program" described in 12 C.F.R. Section 703.140. 

   All depository institutions considering an investment in the Offered 
Certificates should review the "Supervisory Policy Statement on Securities 
Activities" dated January 28, 1992, as revised April 15, 1994 (the "Policy 
Statement") of the Federal Financial Institutions Examination Council (the
"FFIEC"). The Policy Statement, which has been adopted by the Board of 
Governors of the Federal Reserve System, the Federal Deposit Insurance 
Corporation, the OCC and the Office of Thrift Supervision, and by the NCUA 
(with certain modifications), prohibits depository institutions from investing
in certain "high-risk mortgage securities" (including securities such as 
certain series or classes of the Offered Certificates), except under limited
circumstances, and sets forth certain investment practices deemed to be 
unsuitable for regulated institutions. On September 29, 1997, the FFIEC 
released for public comment a proposed "Supervisory Policy Statement on 
Investment Securities and End-User Derivatives Activities" (the "1997 
Statement"), which would replace the Policy Statement. As proposed, the 1997
Statement would delete the specific "high-risk mortgage securities" tests, 
and substitute general guidelines which depository institutions should follow 
in managing risks (including market, credit, liquidity, operational 
(transactional), and legal risks) applicable to all securities (including 
mortgage pass-through securities and mortgage-derivative products) used for 
investment purposes. 

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

   The foregoing does not take into consideration the applicability of 
statutes, rules, regulations, orders, guidelines or agreements generally 
governing investments made by a particular investor, including, but not 
limited to, "prudent investor" provisions, percentage-of-assets limits, 
provisions which may restrict or prohibit investment in securities which are 
not "interest bearing" or "income paying," and, with regard to any Offered 
Certificates issued in book-entry form, provisions which may restrict or 
prohibit investments in securities which are issued in book-entry form. 

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

                               97           
<PAGE>

   
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 and, if applicable, whether SMMEA 
has been overridden in any jurisdiction relevant to such investor. 

                               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 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. 

                               98           
<PAGE>

   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. 

   
   If and to the extent required by applicable law or regulation, this 
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 

   
   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 Cadwalader, Wickersham & Taft. 
    

                            FINANCIAL INFORMATION 

   A new Trust Fund will be formed with respect to each series of 
Certificates, and no Trust Fund will engage in any business activities or 
have any assets or obligations prior to the issuance of the related series of 
Certificates. Accordingly, no financial statements with respect to any Trust 
Fund will be included in this Prospectus or in the related Prospectus 
Supplement. The Depositor has determined that its financial statements will 
not be material to the offering of any Offered Certificates. 

                                    RATING 

   It is a condition to the issuance of any class of Offered Certificates 
that they shall have been rated not lower than investment grade, that is, in 
one of the four highest rating categories, by at least one Rating Agency. 

   Ratings on mortgage pass-through certificates address the likelihood of 
receipt by the holders thereof of all collections on the underlying mortgage 
assets to which such holders are entitled. These ratings address the 
structural, legal and issuer-related aspects associated with such 
certificates, the nature of the underlying mortgage assets and the credit 
quality of the guarantor, if any. Ratings on mortgage pass-through 
certificates do not represent any assessment of the likelihood of principal 
prepayments by borrowers or of the degree by which such prepayments might 
differ from those originally anticipated. As a result, Certificateholders 
might suffer a lower than anticipated yield, and, in addition, holders of 
Stripped Interest Certificates might, in extreme cases fail to recoup their 
initial investments. Furthermore, ratings on mortgage pass-through 
certificates do not address the price of such certificates or the suitability 
of such certificates to the investor. 

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

                               99           
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
<S>                                    <C>
1986 Act                                68 
Accrual Certificates                     4 
Accrued Certificate Interest            30 
Act                                     61 
ADA                                     63 
ARM Loans                               20 
Book-Entry Certificates                 29 
Call Risk                               11 
capital asset                           73 
Cash Flow Agreement                      6 
CERCLA                                  60 
Certificate Account                     23 
Certificate Balance                      4 
Certificate Owner                       35 
Code                                    7, 65 
Commercial Properties                   2, 17 
Commission                               3 
Companion Class                         31 
Condemnation Proceeds                   42 
Controlled Amortization Class           31 
Controlled Amortization Classes          3 
Cooperatives                            17 
CPR                                     26 
Credit Support                           6 
Crime Control Act                       64 
Cut-off Date                            5, 31 
DBNY                                    93 
Definitive Certificates                 29 
Depositor                                1 
Description of Credit Support           6, 12 
Determination Date                     24, 30 
Deutsche Bank Group                     28 
Disqualified Organization               79 
Disqualified Organizations              80 
Distribution Date                        4 
Distribution Date Statement             33 
DMARC Trust                             28 
DMG                                     93 
DOL                                     92 
DTC                                     3, 35 
DTC Participants                        35 
Due Dates                               20 
Equity Participation                    20 
ERISA                                   7, 91 
ERISA Plans                             91 
Exchange Act                             3 
Exemption                               93 
Exemption Rating Agencies               93 
Extension Risk                          11 
FAMC                                    22 
FHLMC                                   22 
Financial Intermediary                  35 
FNMA                                    22 
Foreign Investors                       79 
Garn Act                                62 
GNMA                                    22 
Insurance Proceeds                      42 
IRS                                     45 
Letter of Credit Bank                   54 
Lock-out Date                           20 
Lock-out Period                         20 
Mark to Market Regulations              81 
Market Discount                        72, 73 
Master Servicer                          1 
                                        1, 3, 
MBS                                     17 
MBS Administrator"                       1 
MBS Agreement                           22 
MBS Issuer                              22 
MBS Servicer                            22 
MBS Trustee                             22 
Mortgage Asset Pool                      1 
Mortgage Asset Seller                   17 
Mortgage Assets                         1, 17 
Mortgage Loans                          1, 17 
Mortgage Notes                          17 
Mortgage Rate                            2 
Mortgaged Properties                    17 
Mortgages                               17 
Multifamily Properties                  1, 17 
Net Leases                              19 
Nonrecoverable Advance                  32 
Non-U.S. Person                         83 
Notional Amount                          4 
Offered Certificates                     1 
OID Regulations                         68 
original issue discount                 68 
Original Issue Discount                71, 72 
Originator                              17 
Parties in Interest                     92 
Pass-Through Entity                    78, 79 
Pass-Through Rate                        4 

                               100           
<PAGE>

Percentage Interest                     30 
Permitted Investments                   42 
Plan Asset Regulations                  92 
Pooling Agreement                        3 
Prepayment Assumption                   69 
Prepayment Interest Shortfall           24 
Prepayment Premium                      20 
Prospectus Supplement                    1 
Purchase Price                          38 
Random Lot Certificates                 68 
Rating Agency                            8 
Record Date                             30 
Regular Certificateholder               68 
                                        7, 65, 
Regular Certificates                    84 
Related Proceeds                        32 
Relief Act                              64 
REMIC                                   2,  65 
REMIC Administrator                     2,   1 
REMIC Certificates                      65 
REMIC Pool                              65 
REMIC Regulations                       65 
REMIC Residual Certificates              7 
REO Property                            40 
Residual Certificateholders             75 
Residual Certificates                   65 
                                        1,  2, 
Restaurants                             17 
RICO                                    64 
Risk Factors                             9 
Senior Certificates                      3 
Senior Liens                            17 
Service                                 67 
SMMEA                                    7 
SPA                                     26 
Special Servicer                         1 
Standard Certificateholder              85 
Standard Certificates                    7 
Startup Day                             66 
stripped bond                           87 
stripped bonds                          87 
Stripped Certificateholder              89 
                                        7, 85, 
                                       86, 87, 
Stripped Certificates                   88 
stripped coupons                        87 
Stripped Interest Certificates          88 
Stripped Principal Certificates         3,  88 
Subordinate Certificates                 3 
Sub-Servicer                            41 
Sub-Servicing Agreement                 41 
Tax Exempt Investor                     96 
Tax Favored Plans                       92 
Title V                                 63 
Treasury                                65 
Trust Assets                             2 
Trust Fund                               1 
Trustee                                  1 
UBTI                                    96 
UCC                                     56 
U.S. Person                             80 
Voting Rights                           34 
Warranting Party 
</TABLE>

                               101           



<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. 
    

   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>
(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>

   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.] 
   
   [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.] 
    

                                ii          
<PAGE>
   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. 

                                iii           
<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 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. 

                               S-1           
<PAGE>
 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 

                               S-2           
<PAGE>
                                  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 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 

                               S-3           
<PAGE>
                                  Mortgage Loan as of the [second] day of the 
                                 most recently ended calendar month, (a) 
                                 reduced by     basis points (the Mortgage 
                                 Rate, as so reduced, the "Net Mortgage 
                                 Rate"), and (b) if the accrual of interest 
                                 on such Mortgage Loan is computed other than 
                                 on the basis of a 360-day year consisting of 
                                 twelve 30-day months (which is the basis of 
                                 accrual for interest on the Certificates), 
                                 then adjusted to reflect that difference in 
                                 computation. See "Description of the 
                                 Certificates--Distributions--Pass-Through 
                                 Rates" and "--Distributions--Certain 
                                 Calculations with Respect to Individual 
                                 Mortgage Loans" herein. 

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

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

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

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

                               S-4           
<PAGE>
 INTEREST DISTRIBUTIONS ON 
 THE CLASS B CERTIFICATES .....  On each Distribution Date, to the extent of 
                                 the Available Distribution Amount remaining 
                                 after all distributions to be made on the 
                                 Senior Certificates on such date (such 
                                 remaining portion, the "Class B Available 
                                 Distribution Amount"), holders of the Class 
                                 B Certificates will be entitled to receive 
                                 distributions of interest in an amount equal 
                                 to all Distributable Certificate Interest 
                                 with respect to such Certificates for such 
                                 Distribution Date and, to the extent not 
                                 previously paid, for all prior Distribution 
                                 Dates. See "Description of the 
                                 Certificates--Distributions" herein. 

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

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

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

                               S-5           
<PAGE>
                                  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 

                               S-6           
<PAGE>
                                  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), 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 

                               S-7           
<PAGE>
                                  Senior Certificates of the full amount of 
                                 all Distributable Certificate Interest 
                                 payable in respect of such Certificates on 
                                 each Distribution Date, and the ultimate 
                                 receipt by such holders of principal in an 
                                 amount equal to the entire aggregate 
                                 Certificate Balance of the Senior 
                                 Certificates. Similarly, but to a lesser 
                                 degree, this subordination is also intended 
                                 to enhance the likelihood of timely receipt 
                                 by the holders of the Class B Certificates 
                                 of the full amount of all Distributable 
                                 Certificate Interest payable in respect of 
                                 such Certificates on each Distribution Date, 
                                 and the ultimate receipt by such holders of 
                                 principal in an amount equal to the entire 
                                 Certificate Balance of the Class B 
                                 Certificates. Such subordination will be 
                                 accomplished by the application of the 
                                 Available Distribution Amount on each 
                                 Distribution Date to distributions on the 
                                 respective Classes of Certificates in the 
                                 order described herein under "Description of 
                                 the Certificates--Distributions-Priority". 
                                 No other form of Credit Support will be 
                                 available for the benefit of the holders of 
                                 the Offered Certificates. 

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

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

                               S-8           
<PAGE>
 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, Cadwalader, Wickersham & Taft, 
                                 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--Federal Income Tax 
                                 Consequences for REMIC 
                                 Certificates--Taxation of Residual 
                                 Certificates--Limitations on Offset or 
                                 Exemption of REMIC Income" and 
                                 "--Tax-Related Restrictions on Transfer of 
                                 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 

                               S-9           
<PAGE>
                                  Consequences--Special Tax Considerations 
                                 Applicable to REMIC Residual Certificates" 
                                 herein. 

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

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

   
ERISA CONSIDERATIONS ..........  Fiduciaries of employee benefit plans and 
                                 certain other retirement plans and 
                                 arrangements, including individual 
                                 retirement accounts, annuities, Keogh plans, 
                                 and collective investment funds and separate 
                                 accounts in which such plans, accounts, 
                                 annuities or arrangements are invested, that 
                                 are subject to the Employee Retirement 
                                 Income Security Act of 1974, as amended 
                                 ("ERISA"), or Section 4975 of the Code, 
                                 should review with their legal advisors 
                                 whether the purchase or holding of Offered 
                                 Certificates could give rise to a 
                                 transaction that is prohibited or is not 
                                 otherwise permissible either under ERISA or 
                                 Section 4975 of the Code. See "Certain 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 rating categories by 
                                 one or more nationally recognized 
                                 statistical rating organizations [and are 
                                 secured by liens on real property.] 

                                 [The Class B Certificates will not constitute 
                                 "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. 

                              S-10           
<PAGE>
                                 RISK FACTORS 

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

   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. 

                              S-11           
<PAGE>
    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. 

                              S-12           
<PAGE>
    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. 

                              S-13           
<PAGE>
 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. 

   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 

                              S-14           
<PAGE>
 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. 

         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. 

                              S-15           
<PAGE>
 [THE INDEX] 

   Describe Index and include 5 year history. 

[DELINQUENT AND NONPERFORMING MORTGAGE LOANS] 

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

ADDITIONAL MORTGAGE LOAN INFORMATION 

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

                    MORTGAGE RATES AS OF THE CUT-OFF DATE 

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

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

                              S-16           
<PAGE>
 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 ........................................... 
                                                   ============= =====================  ===================== 
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. 

              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. 

                              S-17           
<PAGE>
                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 ........................................... 
                                                   ============= =====================  ===================== 
Weighted Average Maximum Annual 
Mortgage Rate (ARM Loans): % per annum (A) 
</TABLE>

- ------------ 
(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 ........................................... 
                                                   ============= =====================  ===================== 
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. 

                              S-18           
<PAGE>
                             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 ............................... 
                                       ============= =====================  ===================== 
Average Cut-off Date 
Balance (All Mortgage 
Loans): $ 
Average Cut-off Date 
Balance (ARM Loans): $ 
Average Cut-off Date 
Balance (Fixed Rate Loans): $ 
</TABLE>

                        TYPES OF MORTGAGED PROPERTIES 

<TABLE>
<CAPTION>
                                                          AGGREGATE           PERCENT BY 
                                        NUMBER OF        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>

             GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES 

   
<TABLE>
<CAPTION>
                                                          PERCENT BY 
                                         AGGREGATE         AGGREGATE       WEIGHTED 
                       NUMBER OF          CUT-OFF        CUT-OFF DATE       AVERAGE 
  JURISDICTION      MORTGAGE LOANS      DATE BALANCE        BALANCE        DSC RATIO 
- ----------------  ------------------ ----------------  ---------------- ------------- 
<S>               <C>                <C>               <C>              <C>
                  ------------------ ----------------  ---------------- ------------- 
 Total .......... 
                  ================== ================  ================ ============= 
</TABLE>
    

                              S-19           
<PAGE>
                 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>

     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>

                              S-20           
<PAGE>
                             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>

                              S-21           
<PAGE>
    The following table sets forth a range of Debt Service Coverage Ratios 
for the Mortgage Loans. The "Debt Service Coverage Ratio" set forth in the 
following table for any Mortgage Loan is the ratio of (i) Net Operating 
Income produced by the related Mortgaged Property for the period (annualized 
if the period was less than one year) covered by the most recent operating 
statement available to the Depositor to (ii) the amount of the Monthly 
Payment in effect as of the Cut-off Date multiplied by 12. "Net Operating 
Income" is the revenue derived from the use and operation of a Mortgaged 
Property (consisting primarily of rental income and deposit forfeitures), 
less operating expenses (such as utilities, general administrative expenses, 
management fees, advertising, repairs and maintenance), and further less 
fixed expenses (such as insurance and real estate taxes). Net Operating 
Income generally does not reflect capital expenditures. The following table 
was prepared using operating statements obtained from the respective 
mortgagors or the related property managers. In each case, the information 
contained in such operating statements was unaudited, and the Depositor has 
made no attempt to verify its accuracy. In the case of      Mortgage Loans 
(     ARM Loans and      Fixed Rate Loans), representing    % of the Initial 
Pool Balance, operating statements could not be obtained, and accordingly, 
Debt Service Coverage Ratios for those Mortgage Loans were not calculated. 
The last day of the period (which may not correspond to the end of the 
calendar year most recent to the Cut-off Date) covered by each operating 
statement from which a Debt Service Coverage Ratio was calculated is set 
forth in Annex A with respect to the related Mortgage Loan. 

                       DEBT SERVICE COVERAGE RATIOS(A) 

<TABLE>
<CAPTION>
               RANGE OF                  NUMBER OF                                PERCENT BY 
             DEBT SERVICE                 MORTGAGE      AGGREGATE CUT-OFF     AGGREGATE CUT-OFF 
            COVERAGE RATIOS                LOANS          DATE BALANCE           DATE BALANCE 
- -------------------------------------  ------------- ---------------------  --------------------- 
<S>                                    <C>           <C>                    <C>
Not Calculated(B) .................... 
                                       ------------- ---------------------  --------------------- 
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. 

                              S-22           
<PAGE>
    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 ................................... 
                                          ============= =====================  ===================== 
Weighted Average Original 
LTV Ratio (All Mortgage Loans): % 
Weighted Average Original 
LTV Ratio (ARM Loans): % 
Weighted Average Original 
LTV Ratio (Fixed Rate Loans): % 
</TABLE>

                              S-23           
<PAGE>
                          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 ............................................ 
                                                   ============= =====================  ===================== 
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>

                               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 .............................. 
                                     ============= =====================  ===================== 
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. 

                              S-24           
<PAGE>
           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>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<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. 

   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.] 

<PAGE>

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: 

                              S-25           
<PAGE>
    [Specify significant representations and warranties.] 

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

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

                              S-26           
<PAGE>
                       SERVICING OF THE MORTGAGE LOANS 

GENERAL 

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

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

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

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

                              S-27           
<PAGE>
 THE MASTER SERVICER 

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

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

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

PREPAYMENT EXPERIENCE OF MASTER SERVICER'S MULTIFAMILY AND COMMERCIAL 
MORTGAGE LOAN SERVICING PORTFOLIO 

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

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

THE SPECIAL SERVICER 

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

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

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES 

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

   The principal compensation to be paid to the Special Servicer in respect 
of its special servicing activities will consist of the Special Servicing Fee 
(together with the Master Servicing Fee, the "Servicing Fees") and the 
Workout Fee. Like the Master Servicing Fee, the "Special Servicing Fee" will 
be payable 

                              S-28           
<PAGE>
 monthly on a loan-by-loan basis from amounts received in respect of interest 
on each Mortgage Loan, will accrue in accordance with the terms of the 
related Mortgage Note at a rate equal to   % per annum, in the case of 
Mortgage Loans other than Specially Serviced Mortgage Loans, and   % per 
annum, in the case of Specially Serviced Mortgage Loans, and will be computed 
on the basis of the same principal amount and for the same period respecting 
which any related interest payment on the related Mortgage Loan is computed. 
The "Workout Fee" will equal a specified percentage (varying from   % to   % 
(the "Workout Fee Rate") depending on the related unpaid principal balance) 
of, and will be payable from, all collections and proceeds received in 
respect of principal of each Mortgage Loan which is or has been a Specially 
Serviced Mortgage Loan (including those for which servicing has been returned 
to the Master Servicer); provided that, in the case of Liquidation Proceeds, 
the otherwise fixed Workout Fee Rate will be proportionately reduced to 
reflect the extent to which, if at all, the principal portion of such 
Liquidation Proceeds is less than the unpaid principal balance of the related 
Mortgage Loan immediately prior to the receipt thereof. As additional 
servicing compensation, the Special Servicer will be entitled to retain all 
assumption and modification fees received on Mortgage Loans serviced thereby. 

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

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

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

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

                              S-29           
<PAGE>
      (a) with limited exception, the Master Servicer and the Special Servicer 
    may not agree to any modification, waiver or amendment that will (i) 
    affect the amount or timing of any scheduled payments of principal or 
    interest on the Mortgage Loan or (ii) in its judgment, materially impair 
    the security for the Mortgage Loan or reduce the likelihood of timely 
    payment of amounts due thereon; unless, in any such case, in the Master 
    Servicer's or the Special Servicer's judgment, as the case may be, a 
    material default on the Mortgage Loan has occurred or a payment default is 
    reasonably foreseeable, and such modification, waiver or amendment is 
    reasonably likely to produce a greater recovery with respect to the 
    Mortgage Loan, taking into account the time value of money, than would 
    liquidation. 

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

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

INSPECTIONS; COLLECTION OF OPERATING INFORMATION 

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

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

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

ADDITIONAL OBLIGATIONS OF THE MASTER SERVICER WITH RESPECT TO ARM LOANS 

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

                              S-30           
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES 

GENERAL 

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

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

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

   The Class A Certificates will be issued, maintained and transferred on the 
book-entry records of DTC and its 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 

                              S-31           
<PAGE>
 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 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. 

                              S-32           
<PAGE>
    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 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 

                              S-33           
<PAGE>
 month in which such Distribution Date occurs. For purposes of the discussion 
in the Prospectus, the Due Period is also the Prepayment Period. The 
"Determination Date" for each Distribution Date is the [15th] day of the 
month in which such Distribution Date occurs or, if any such [15th] day is 
not a business day, then the next preceding business day. 

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

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

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

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

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

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

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

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

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

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

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

                              S-34           
<PAGE>
    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 

                              S-35           
<PAGE>
 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". 

   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. 

                              S-36           
<PAGE>
 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. 

                              S-37           
<PAGE>
 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. 

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 

                              S-38           
<PAGE>
 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. 

   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 

                              S-39           
<PAGE>
 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 
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. 

                              S-40 


<PAGE>
                       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. 

   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 

                              S-41           
<PAGE>
 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). 

   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 

                              S-42           
<PAGE>
 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 the initial Certificate Balance 
of the Class A Certificates that would be outstanding after each of the dates 
shown at the indicated CPRs. 

                              S-43           
<PAGE>
               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>

- ------------ 
(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 

                              S-44           
<PAGE>
 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 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. 

                              S-45           
<PAGE>
    The Class R Certificateholders should consult their tax advisors as to 
the effect of taxes and the receipt of any payments made to such holders in 
connection with the purchase of the Class R Certificates on after-tax rates 
of return on such Certificates. See "Certain Federal Income Tax Consequences" 
herein and in the Prospectus. 

                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

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

   The        Certificates [may] [will] [will not] be treated as having been 
issued with original issue discount for Federal income tax reporting 
purposes. The prepayment assumption that will be used in determining the rate 
of accrual of [original issue discount,] market discount and premium, if any, 
for Federal income tax purposes will be based on the assumption that 
subsequent to the date of any determination the Mortgage Loans will prepay at 
a rate equal to [a CPR of    %]. No representation is made that the Mortgage 
Loans will prepay at that rate or at any other rate. See "Certain Federal 
Income Tax Consequences--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of 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--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of 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)(4)(A) of the Code, and interest (including original 
issue discount, if any) on the Offered Certificates will be interest 
described in Section 856(c)(3)(B) of the Code. Moreover, the Offered 
Certificates will be "qualified mortgages" within the meaning of Section 
860G(a)(3) of the Code. See "Certain Federal Income Tax Consequences--Federal 
Income Tax Consequences for REMIC Certificates--Status of REMIC Certificates" 
in the Prospectus. 

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

                              S-46           
<PAGE>
   
 Federal Income Tax Consequences--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of 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--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Residual Certificates--Limitations on Offset or 
Exemption of REMIC Income" 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--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Residual Certificates--Tax-Related Restrictions on 
Transfer of Residual Certificates" in the Prospectus. 
    

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

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

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

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

                              S-47           
<PAGE>
                            METHOD OF DISTRIBUTION 

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

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

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

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

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

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

                                LEGAL MATTERS 

   
   Certain legal matters relating to the Certificates will be passed upon for 
the Underwriter by         . Certain federal income tax matters and other 
matters will be passed upon for the Depositor by Cadwalader, Wickersham & 
Taft. 
    

                              S-48           
<PAGE>
                                    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 [and are secured by liens on real property], the Senior 
Certificates will constitute "mortgage related securities" within the meaning 
of SMMEA.]

   [The Class B Certificates will not constitute "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.] 

   [Except as to the status of the Senior Certificates as "mortgage related 
securities", no] [No] representation is made as to the proper 
characterization of any class of Offered Certificates for legal investment, 
financial institution regulatory or other purposes, or as to the ability of 
particular investors to purchase the Offered Certificates under applicable 
legal investment 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. 

                              S-49           
<PAGE>
   
                         CERTAIN 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 "Certain 
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 
Ratings Services ("Standard & Poor's"), Moody's Investors Service, Inc. 
("Moody's"), Duff & Phelps Credit Rating Co. ("Duff & Phelps") or Fitch IBCA, 
Inc. ("Fitch"). Fourth, the Trustee cannot be an affiliate of any other 
member of the "Restricted Group", which consists of any Underwriter, the 
Depositor, the Trustee, the Master Servicer, the Special Servicer, any 
sub-servicer, and any mortgagor with respect to Mortgage Loans constituting 
more than 5% of the aggregate unamortized principal balance of the Mortgage 
Loans as of the date of initial issuance of the Class A Certificates. Fifth, 
the sum of all payments made to and retained by the Underwriter must 
represent not more than reasonable compensation for underwriting the Class A 
Certificates; the sum of all payments made to and retained by the Depositor 
pursuant to the assignment of the Mortgage Loans to the Trust Fund must 
represent not more than the fair market value of such obligations; and the 
sum of all payments made to and retained by the Master Servicer, the Special 
Servicer and any sub-servicer must represent not more than reasonable 
compensation for such person's services under the Pooling and Servicing 
Agreement and reimbursement of such person's reasonable expenses in 
connection therewith. Sixth, the investing Plan must be an accredited 
investor as defined in Rule 501(a)(1) of Regulation D of the Securities and 
Exchange Commission under the Securities Act of 1933, as amended. 
    

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

                              S-50           
<PAGE>
    The Exemption also requires that the Trust Fund meet the following 
requirements: (i) the Trust Fund must consist solely of assets of the type 
that have been included in other investment pools; (ii) certificates in such 
other investment pools must have been rated in one of the three highest 
categories of Standard & Poor's, Moody's, Duff & Phelps or Fitch for at least 
one year prior to the Plan's acquisition of Class A Certificates; and (iii) 
certificates in such other investment pools must have been purchased by 
investors other than Plans for at least one year prior to any Plan's 
acquisition of Class A Certificates. 

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

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

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

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

   
   Before purchasing a Class A Certificate, a fiduciary of a Plan should 
itself confirm that (i) the Class A Certificates constitute "certificates" 
for purposes of the Exemption and (ii) the specific and general conditions 
and the other requirements set forth in the Exemption would be satisfied. In 
addition to making its own determination as to the availability of the 
exemptive relief provided in the Exemption, the Plan fiduciary should 
consider the availability of any other prohibited transaction exemptions. See 
"Certain 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 

                              S-51           
<PAGE>
   
 of, as trustee of, or with assets of a Plan, unless the prospective 
transferee provides the Certificate Registrar with an opinion of counsel 
which opinion will not be at the expense of the Depositor, the Trustee or the 
Master Servicer and which establishes 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. In lieu of 
such opinion of counsel, the transferee may provide a certification 
substantially to the effect that the purchase of Certificates by or on behalf 
of such Plan is permissible under applicable law, will not constitute or 
result in any non-exempt prohibited transaction under ERISA or Section 4975 
of the Code, will not subject the Depositor, the Trustee or the Master 
Servicer to any obligation in addition to those undertaken in the Agreement 
and the following conditions are satisfied: (i) the transferee is an 
insurance company and the source of funds used to purchase such Certificates 
is an "insurance company general account" (as such term is defined in PTCE 
95-60); (ii) the conditions set forth in PTCE 95-60 Part I and III have been 
satisfied; and (iii) there is no Plan with respect to which the amount of 
such general account's reserves and liabilities for contracts held by or on 
behalf of such Plan and all other Plans maintained by the same employer (or 
any "affiliate" thereof, as defined in PTCE 95-60) or by the same employee 
organization exceed 10% of the total of all reserves and liabilities of such 
general account (as determined under PTCE 95-60) as of the date of the 
acquisition of such Certificates. See "Certain 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. 

   The purchaser or any transferee of any interest in a Class B Certificate 
[or Class R Certificate] that is not a definitive certificate, by the act of 
purchasing such certificate, shall be deemed to represent that it is not a 
Plan or 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. The Class B Certificates [and Class R Certificates] will contain a 
legend describing such restrictions on transfer and the Pooling and Servicing 
Agreement will provide that any attempted or purported transfer in violation 
of these transfer restrictions will be null and void. 
    

                              S-52           

          
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
<S>                                        <C>
30/360 .................................        S-35 
Accrued Certificate Interest ...........        S-35 
Advance ................................   S-7, S-38 
ARM Loans ..............................         S-2 
Available Distribution Amount ..........        S-33 
Balloon Payment ........................         S-3 
Certificate Balance ....................          ii 
Certificate Registrar ..................        S-32 
Certificates ...........................           i 
Class ..................................           i 
Class A Certificate Owner ..............         S-1 
Class B Available Distribution Amount  .         S-5 
Class S Certificates ...................          ii 
Collateral Support Deficit .............   S-8, S-37 
Cut-off Date ...........................          ii 
Cut-off Date Balance ...................        S-14 
Debt Service Coverage Ratio ............        S-22 
Definitive Class A Certificate .........   S-1, S-32 
Delivery Date ..........................          ii 
Determination Date .....................        S-34 
Distributable Certificate Interest  ....        S-35 
Distributable Principal ................        S-36 
Distribution Date ......................    ii, S-33 
Distribution Date Statement ............        S-38 
Due Date ...............................         S-2 
Due Period .............................        S-33 
ERISA ..................................        S-10 
ERISA Considerations ...................        S-31 
Financial Intermediary .................        S-32 
Fixed Rate Loans .......................         S-3 
Form 8-K ...............................        S-26 
Gross Margin ...........................         S-2 
Index ..................................         S-2 
Initial Pool Balance ...................          ii 
Interest Rate Adjustment Date ..........         S-2 
LTV Ratio ..............................        S-23 
Master Servicing Fee ...................        S-28 
Monthly Payments .......................         S-2 
Mortgage ...............................        S-14 
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-35 
Net Mortgage Rate ......................   S-4, S-35 
Net Operating Income ...................        S-22 
Nonrecoverable Advance .................        S-38 
Nonrecoverable Advances ................         S-7 
Offered Certificates ...................     i, S-31 
Ownership Percentage ...................        S-36 
Pass-Through Rate ......................          ii 
Payment Adjustment Date ................         S-3 
Percentage Interest ....................        S-31 
Pooling and Servicing Agreement  .......         S-3 
Prepayment Interest Excess .............        S-29 
Prepayment Premiums ....................        S-15 
Purchase Agreement .....................         S-2 
Purchase Price .........................        S-26 
Reimbursement Rate .....................        S-38 
Related Proceeds .......................        S-38 
REMIC Regular Certificates .............          ii 
REO Loan ...............................        S-36 
REO Property ...........................        S-27 
Senior Certificates ....................     i, S-31 
Servicing Fees .........................        S-28 
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 
Underwriter ............................           i 
Voting Rights ..........................        S-39 
Workout Fee ............................        S-29 
Workout Fee Rate .......................        S-29 
</TABLE>

                              S-53           
<PAGE>
                                   ANNEX A 
                CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS 

                               A-1           
<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 

   
<TABLE>
<CAPTION>
                                               PAGE 
                                             -------- 
<S>                                          <C>
            PROSPECTUS SUPPLEMENT 
Summary.....................................    S-1 
Risk Factors................................   S-11 
Description of the Mortgage Pool............   S-14 
Servicing of the Mortgage Loans.............   S-27 
Description of the Certificates.............   S-31 
Yield and Maturity Considerations...........   S-41 
Certain Federal Income Tax Consequences ....   S-46 
Method of Distribution......................   S-48 
Legal Matters...............................   S-48 
Rating......................................   S-49 
Legal Investment............................   S-49 
Certain ERISA Considerations................   S-50 
Index of Principal Definitions..............   S-53 
                 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 ............. 
</TABLE>
    

                             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>
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 JANUARY 23, 1998 
    

                       [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. 
To the extent described in the Prospectus Supplement, Health Care-Related 
Facilities and Restaurants 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 or interest rate cap 
or floor 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, 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>
(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. 

                                   ii           
<PAGE>
                            PROSPECTUS SUPPLEMENT 

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

                            AVAILABLE INFORMATION 

   The Depositor has filed with the Securities and Exchange Commission (the 
"Commission") a Registration Statement (of which this Prospectus forms a 
part) under the Securities Act of 1933, as amended, with respect to the 
Offered Certificates. This Prospectus and the Prospectus Supplement relating 
to each series of Offered Certificates contain summaries of the material 
terms of the documents referred to herein and therein, but do not contain all 
of the information set forth in the Registration Statement pursuant to the 
rules and regulations of the Commission. For further information, reference 
is made to such Registration Statement and the exhibits thereto. Such 
Registration Statement and exhibits can be inspected and copied at prescribed 
rates at the public reference facilities maintained by the Commission at its 
Public Reference Section, 450 Fifth Street, N.W., Washington, D.C. 20549, and 
at its 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. 

                                  iii           
<PAGE>
   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 520, Boston, Massachusetts 02110, Attention: 
Secretary, or by telephone at (617) 951-7690. 
    

                                   iv           
<PAGE>
                              TABLE OF CONTENTS 

   
<TABLE>
<CAPTION>
                                                                                              PAGE 
                                                                                            -------- 
<S>                                                                                         <C>
PROSPECTUS SUPPLEMENT......................................................................    iii 
AVAILABLE INFORMATION......................................................................    iii 
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE..........................................     iv 
SUMMARY OF PROSPECTUS......................................................................      1 
RISK FACTORS...............................................................................      8 
 Limited Liquidity of Offered Certificates.................................................      8 
 Limited Assets ...........................................................................      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 ........     14 
 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............................................................................     16 
 MBS.......................................................................................     22 
 Certificate Accounts......................................................................     23 
 Credit Support............................................................................     23 
 Cash Flow Agreements......................................................................     24 
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...........................................................................     30 
DESCRIPTION OF THE CERTIFICATES............................................................     30 
 General...................................................................................     30 
 Distributions ............................................................................     31 
 Distributions of Interest on the Certificates.............................................     32 
 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.......................................     36 

                                  v           
<PAGE>
                                                                                              PAGE 
                                                                                            -------- 
DESCRIPTION OF THE POOLING AGREEMENTS......................................................    39 
 General...................................................................................    39 
 Assignment of Mortgage Loans; Repurchases.................................................    39 
 Representations and Warranties; Repurchases...............................................    41 
 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.................................................    46 
 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................................................    50 
 Events of Default.........................................................................    51 
 Rights Upon Event of Default..............................................................    52 
 Amendment.................................................................................    53 
 List of Certificateholders................................................................    53 
 The Trustee...............................................................................    54 
 Duties of the Trustee.....................................................................    54 
 Certain Matters Regarding the Trustee.....................................................    54 
 Resignation and Removal of the Trustee....................................................    54 
DESCRIPTION OF CREDIT SUPPORT..............................................................    55 
 General...................................................................................    55 
 Subordinate Certificates..................................................................    55 
 Insurance or Guarantees with Respect to Mortgage Loans....................................    55 
 Letter of Credit..........................................................................    55 
 Certificate Insurance and Surety Bonds....................................................    56 
 Reserve Funds.............................................................................    56 
 Credit Support with Respect to MBS........................................................    56 
 Interest Rate Exchange, Cap and Floor Agreements .........................................    56 
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS....................................................    57 
 General...................................................................................    57 
 Types of Mortgage Instruments.............................................................    57 
 Leases and Rents..........................................................................    58 
 Personalty................................................................................    58 
 Foreclosure...............................................................................    58 
 Bankruptcy Laws...........................................................................    61 
 Environmental Considerations..............................................................    62 
 Due-on-Sale and Due-on-Encumbrance Provisions.............................................    64 
 Junior Liens; Rights of Holders of Senior Liens...........................................    64 
 Subordinate Financing.....................................................................    64 
 Default Interest and Limitations on Prepayments...........................................    65 
 Applicability of Usury Laws...............................................................    65 
 Certain Laws and Regulations..............................................................    65 
 Americans with Disabilities Act...........................................................    65 
 Soldiers' and Sailors' Civil Relief Act of 1940...........................................    66 
 Forfeitures in Drug and RICO Proceedings..................................................    66 

                                  vi           
<PAGE>
                                                                                              PAGE 
                                                                                            -------- 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES....................................................     67 
 Federal Income Tax Consequences for REMIC Certificates ...................................     67 
 Taxation of Regular Certificates .........................................................     70 
 Taxation of Residual Certificates.........................................................     77 
 Taxes That May Be Imposed in the REMIC Pool ..............................................     83 
 Liquidation of the REMIC Pool ............................................................     84 
 Administrative Matters ...................................................................     84 
 Limitations on Deduction of Certain Expenses .............................................     84 
 Taxation of Certain Foreign Investors ....................................................     85 
 Backup Withholding .......................................................................     86 
 Reporting Requirements ...................................................................     86 
 Federal Income Tax Consequences For Certificates as to Which No REMIC Election Is Made  ..     88 
 Standard Certificates ....................................................................     88 
 Stripped Certificates ....................................................................     90 
 Reporting Requirements and Backup Withholding ............................................     93 
 Taxation of Certain Foreign Investors ....................................................     94 
STATE AND OTHER TAX CONSEQUENCES...........................................................     94 
CERTAIN ERISA CONSIDERATIONS...............................................................     94 
 General...................................................................................     94 
 Plan Asset Regulations....................................................................     95 
 Prohibited Transaction Exemptions ........................................................     96 
 Tax Exempt Investors......................................................................     98 
LEGAL INVESTMENT...........................................................................     98 
USE OF PROCEEDS............................................................................    101 
METHOD OF DISTRIBUTION.....................................................................    101 
LEGAL MATTERS..............................................................................    102 
FINANCIAL INFORMATION......................................................................    102 
RATING.....................................................................................    102 
INDEX OF PRINCIPAL DEFINITIONS.............................................................    103 
</TABLE>
    

                                  vii           
<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 

                                1           
<PAGE>
                                 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 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 other 
                                 mortgage- 

                                2           
<PAGE>
                                 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. Pre- 

                                3           
<PAGE>
                                 payment risk with respect to a given 
                                 Mortgage Asset Pool does not disappear, 
                                 however, and the stability afforded to a 
                                 Controlled Amortization Class comes at the 
                                 expense of one or more other classes of the 
                                 same series, any of which other classes may 
                                 also be a class of Offered Certificates. See 
                                 "Risk Factors--Effect of Prepayments on 
                                 Average Life of Certificates" and "--Effect 
                                 of Prepayments on Yield of Certificates". 

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

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

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

DISTRIBUTIONS OF INTEREST ON 
THE  CERTIFICATES .............  Interest on each class of Offered 
                                 Certificates (other than certain classes of 
                                 Stripped Principal Certificates and certain 
                                 classes of REMIC Residual Certificates) of 
                                 each series will accrue at the applicable 
                                 Pass-Through Rate on the Certificate Balance 
                                 or, in the case of certain classes of 
                                 Stripped Interest Certificates, the Notional 
                                 Amount thereof outstanding from time to time 
                                 and will be distributed to 
                                 Certificateholders as provided in the 
                                 related Prospectus Supplement (each of the 
                                 specified dates on which distributions are 
                                 to be made, a "Distribution Date"). 
                                 Distributions of interest with respect to 
                                 one or more classes of Certificates 
                                 (collectively, "Accrual Certificates") may 
                                 not commence until the occurrence of certain 
                                 events, such as the retirement of one or 
                                 more other classes of Certificates, and 
                                 interest accrued with respect to a class of 
                                 Accrual Certificates prior to the occurrence 
                                 of such an event will either be added to the 
                                 Certificate Balance thereof or otherwise 
                                 deferred as described in the related 
                                 Prospectus Supplement. Distributions of 

                                4           
<PAGE>
                                 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 

                                5           
<PAGE>
                                 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 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 

                                6           
<PAGE>
                                 Certificate Balance of a specified class or 
                                 classes of Certificates by a specified 
                                 percentage or amount or upon a specified 
                                 date, a party specified therein may be 
                                 authorized or required to solicit bids for 
                                 the purchase of all of the Mortgage Assets 
                                 of the related Trust Fund, or of a 
                                 sufficient portion of such Mortgage Assets 
                                 to retire such class or classes, under the 
                                 circumstances and in the manner set forth 
                                 therein. See "Description of the 
                                 Certificates--Termination". 

CERTAIN FEDERAL INCOME TAX 
 CONSEQUENCES .................  The Certificates of each series will 
                                 constitute or evidence ownership of either 
                                 (i) "regular interests" ("REMIC 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. 

                                7           
<PAGE>
                                 RISK FACTORS 

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

LIMITED LIQUIDITY OF OFFERED CERTIFICATES 

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

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

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

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

LIMITED ASSETS 

   Unless otherwise specified in the related Prospectus Supplement, neither 
the Offered Certificates of any series nor the Mortgage Assets in the related 
Trust Fund will be guaranteed or insured by the Depositor or any of its 
affiliates, by any governmental agency or instrumentality or by any other 
person 

                                8           
<PAGE>
or entity; and no Offered Certificate of any series will represent a claim 
against or security interest in the Trust Funds for any other series. 
Accordingly, if the related Trust Fund has insufficient assets to make 
payments on a series of Offered Certificates, no other assets will be 
available for payment of the deficiency, and the holders of one or more 
classes of such Offered Certificates will be required to bear the consequent 
loss. Furthermore, certain amounts on deposit from time to time in certain 
funds or accounts constituting part of a Trust Fund, including the 
Certificate Account and any accounts maintained as Credit Support, may be 
withdrawn under certain conditions, if and to the extent described in the 
related Prospectus Supplement, for purposes other than the payment of 
principal of or interest on the related series of Certificates. If and to the 
extent so provided in the Prospectus Supplement for a series of Certificates 
consisting of one or more classes of Subordinate Certificates, on any 
Distribution Date in respect of which losses or shortfalls in collections on 
the Mortgage Assets have been incurred, all or a portion of the amount of 
such losses or shortfalls will be borne first by one or more classes of the 
Subordinate Certificates, and, thereafter, by the remaining classes of 
Certificates in the priority and manner and subject to the limitations 
specified in such Prospectus Supplement. 

CREDIT SUPPORT LIMITATIONS 

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

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

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

EFFECT OF PREPAYMENTS ON AVERAGE LIFE OF CERTIFICATES 

   As a result of prepayments on the Mortgage Loans in any Trust Fund, the 
amount and timing of distributions of principal and/or interest on the 
Offered Certificates of the related series may be highly unpredictable. 
Prepayments on the Mortgage Loans in any Trust Fund will result in a faster 
rate of principal payments on one or more classes of the related series of 
Certificates than if payments on such 

                                9           
<PAGE>
Mortgage Loans were made as scheduled. Thus, the prepayment experience on the 
Mortgage Loans in a Trust Fund may affect the average life of one or more 
classes of Certificates of the related series, including a class of Offered 
Certificates. The rate of principal payments on pools of mortgage loans 
varies among pools and from time to time is influenced by a variety of 
economic, demographic, geographic, social, tax and legal factors. For 
example, if prevailing interest rates fall significantly below the Mortgage 
Rates borne by the Mortgage Loans included in a Trust Fund, then, subject to 
the particular terms of the Mortgage Loans (e.g., provisions that prohibit 
voluntary prepayments during specified periods or impose penalties in 
connection therewith) and the ability of borrowers to obtain new financing, 
principal prepayments on such Mortgage Loans are likely to be higher than if 
prevailing interest rates remain at or above the rates borne by those 
Mortgage Loans. Conversely, if prevailing interest rates rise significantly 
above the Mortgage Rates borne by the Mortgage Loans included in a Trust 
Fund, then principal prepayments on such Mortgage Loans are likely to be 
lower than if prevailing interest rates remain at or below the mortgage rates 
borne by those Mortgage Loans. There can be no assurance as to the actual 
rate of prepayment on the Mortgage Loans in any Trust Fund or that such rate 
of prepayment will conform to any model described herein or in any Prospectus 
Supplement. As a result, depending on the anticipated rate of prepayment for 
the Mortgage Loans in any Trust Fund, the retirement of any class of 
Certificates of the related series could occur significantly earlier or 
later, and the average life thereof could be significantly shorter or longer, 
than expected. 

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

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

                               10           
<PAGE>
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 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 

                               11           
<PAGE>
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 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 

                               12           
<PAGE>
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 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 

                               13           
<PAGE>
if the borrower sells, transfers or conveys the related Mortgaged Property or 
its interest in the Mortgaged Property. Mortgages also may include a 
debt-acceleration clause, which permits the lender to accelerate the debt 
upon a monetary or nonmonetary default of the mortgagor. Such clauses are 
generally enforceable subject to certain exceptions. The courts of all states 
will enforce clauses providing for acceleration in the event of a material 
payment default. The equity courts of any state, however, may refuse the 
foreclosure of a mortgage or deed of trust when an acceleration of the 
indebtedness would be inequitable or unjust or the circumstances would render 
the acceleration unconscionable. 

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

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

                               14           
<PAGE>
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 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. 

                               15           
<PAGE>
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 "--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 

                               16           
<PAGE>
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 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 

                               17           
<PAGE>
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. 

   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. 

                               18           
<PAGE>
   While the Depositor believes that the foregoing considerations are 
important factors that generally distinguish loans secured by liens on 
income-producing real estate from single-family mortgage loans, there can be 
no assurance that all of such factors will in fact have been prudently 
considered by the Originators of the Mortgage Loans, or that, for a 
particular Mortgage Loan, they are complete or relevant. See "Risk 
Factors--Certain Factors Affecting Delinquency, Foreclosure and Loss of the 
Mortgage Loans--General" and "--Certain Factors Affecting Delinquency, 
Foreclosure and Loss of the Mortgage Loans--Increased Risk of Default 
Associated With Balloon Payments". 

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

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

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

                               19           
<PAGE>
   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 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. 

                               20           
<PAGE>
   Government regulation applying specifically to Acute Care Facilities, 
Skilled Nursing Facilities and certain types of Assisted Living Facilities 
includes health planning legislation, enacted by most states, intended, at 
least in part, to regulate the supply of nursing beds. The most common method 
of control is the requirement that a state authority first make a 
determination of need, evidenced by its issuance of a Certificate of Need 
("CON"), before a long-term care provider can establish a new facility, add 
beds to an existing facility or, in some states, take certain other actions 
(for example, acquire major medical equipment, make major capital 
expenditures, add services, refinance long-term debt, or transfer ownership 
of a facility). States also regulate nursing bed supply in other ways. For 
example, some states have imposed moratoria on the licensing of new beds, or 
on the certification of new Medicaid beds, or have discouraged the 
construction of new nursing facilities by limiting Medicaid reimbursements 
allocable to the cost of new construction and equipment. In general, a CON is 
site specific and operator specific; it cannot be transferred from one site 
to another, or to another operator, without the approval of the appropriate 
state agency. Accordingly, if a Mortgage Loan secured by a lien on such a 
Health Care-Related Mortgaged Property were foreclosed upon, the purchaser at 
foreclosure might be required to obtain a new CON or an appropriate 
exemption. In addition, compliance by a purchaser with applicable regulations 
may in any case require the engagement of a new operator and the issuance of 
a new operating license. Upon a foreclosure, a state regulatory agency may be 
willing to expedite any necessary review and approval process to avoid 
interruption of care to a facility's residents, but there can be no assurance 
that any will do so or that any necessary licenses or approvals will be 
issued. 

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

                               21           
<PAGE>
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 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. 

                               22           
<PAGE>
   Any MBS will have been issued pursuant to a participation and servicing 
agreement, a pooling and servicing agreement, an indenture or similar 
agreement (an "MBS Agreement"). The issuer of the MBS (the "MBS Issuer") 
and/or the servicer of the underlying mortgage loans (the "MBS Servicer") 
will be parties to the MBS Agreement, generally together with a trustee (the 
"MBS Trustee") or, in the alternative, with the original purchaser or 
purchasers of the MBS. 

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

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

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

                               23           
<PAGE>
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. 

                               24           
<PAGE>
                      YIELD AND MATURITY CONSIDERATIONS 

GENERAL 

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

PASS-THROUGH RATE 

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

PAYMENT DELAYS 

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

CERTAIN SHORTFALLS IN COLLECTIONS OF INTEREST 

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

                               25           
<PAGE>
YIELD AND PREPAYMENT CONSIDERATIONS 

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

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

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

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

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

                               26           
<PAGE>
   The rate of principal payments on the Mortgage Loans in any Trust Fund may 
also be affected by the existence of Lock-out Periods and requirements that 
principal prepayments be accompanied by Prepayment Premiums, and by the 
extent to which such provisions may be practicably enforced. To the extent 
enforceable, such provisions could constitute either an absolute prohibition 
(in the case of a Lock-out Period) or a disincentive (in the case of a 
Prepayment Premium) to a borrower's voluntarily prepaying its Mortgage Loan, 
thereby slowing the rate of prepayments. 

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

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

WEIGHTED AVERAGE LIFE AND MATURITY 

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

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

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

                               27           
<PAGE>
   The Prospectus Supplement with respect to each series of Certificates will 
contain tables, if applicable, setting forth the projected weighted average 
life of each class of Offered Certificates of such series with a Certificate 
Balance, and the percentage of the initial Certificate Balance of each such 
class that would be outstanding on specified Distribution Dates, based on the 
assumptions stated in such Prospectus Supplement, including assumptions that 
prepayments on the related Mortgage Loans are made at rates corresponding to 
various percentages of CPR or SPA, or at such other rates specified in such 
Prospectus Supplement. Such tables and assumptions will illustrate the 
sensitivity of the weighted average lives of the Certificates to various 
assumed prepayment rates and will not be intended to predict, or to provide 
information that will enable investors to predict, the actual weighted 
average lives of the Certificates. 

OTHER FACTORS AFFECTING YIELD, WEIGHTED AVERAGE LIFE AND MATURITY 

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

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

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

                               28           
<PAGE>
   The extent to which the yield on any Offered Certificate will be affected 
by the inclusion in the related Trust Fund of Mortgage Loans that permit 
negative amortization, will depend upon (i) whether such Offered Certificate 
was purchased at a premium or a discount and (ii) the extent to which the 
payment characteristics of such Mortgage Loans delay or accelerate the 
distributions of principal on such Certificate (or, in the case of a Stripped 
Interest Certificate, delay or accelerate the reduction of the notional 
amount thereof). See "--Yield and Prepayment Considerations" above. 

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

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

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

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

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

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

                               29           
<PAGE>
                                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 520, 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. 

                       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 

                               30           
<PAGE>
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 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. 

                               31           
<PAGE>
DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES 

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

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

DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES 

   Each class of Certificates of each series (other than certain classes of 
Stripped Interest Certificates and certain classes of REMIC Residual 
Certificates) will have a Certificate Balance, which, at any time, will equal 
the then maximum amount that the holders of Certificates of such class will 
be entitled to receive as principal out of the future cash flow on the 
Mortgage Assets and other assets included in the related Trust Fund. The 
outstanding Certificate Balance of a class of Certificates will be reduced by 

                               32           
<PAGE>
distributions of principal made thereon from time to time and, if and to the 
extent so provided in the related Prospectus Supplement, further by any 
losses incurred in respect of the related Mortgage Assets allocated thereto 
from time to time. In turn, the outstanding Certificate Balance of a class of 
Certificates may be increased as a result of any deferred interest on or in 
respect of the related Mortgage Assets being allocated thereto from time to 
time, and will be increased, in the case of a class of Accrual Certificates 
prior to the Distribution Date on which distributions of interest thereon are 
required to commence, by the amount of any Accrued Certificate Interest in 
respect thereof (reduced as described above). The initial aggregate 
Certificate Balance of all classes of a series of Certificates will not be 
greater than the aggregate outstanding principal balance of the related 
Mortgage Assets as of a specified date (the "Cut-off Date"), after 
application of scheduled payments due on or before such date, whether or not 
received. The initial Certificate Balance of each class of a series of 
Certificates will be specified in the related Prospectus Supplement. As and 
to the extent described in the related Prospectus Supplement, distributions 
of principal with respect to a series of Certificates will be made on each 
Distribution Date to the holders of the class or classes of Certificates of 
such series entitled thereto until the Certificate Balances of such 
Certificates have been reduced to zero. Distributions of principal with 
respect to one or more classes of Certificates may be made at a rate that is 
faster (and, in some cases, substantially faster) than the rate at which 
payments or other collections of principal are received on the Mortgage 
Assets in the related Trust Fund. Distributions of principal with respect to 
one or more classes of Certificates may not commence until the occurrence of 
certain events, such as the retirement of one or more other classes of 
Certificates of the same series, or may be made at a rate that is slower 
(and, in some cases, substantially slower) than the rate at which payments or 
other collections of principal are received on the Mortgage Assets in the 
related Trust Fund. Distributions of principal with respect to one or more 
classes of Certificates (each such class, a "Controlled Amortization Class") 
may be made, subject to available funds, based on a specified principal 
payment schedule. Distributions of principal with respect to one or more 
other classes of Certificates (each such class, a "Companion Class") may be 
contingent on the specified principal payment schedule for a Controlled 
Amortization Class of the same series and the rate at which payments and 
other collections of principal on the Mortgage Assets in the related Trust 
Fund are received. Unless otherwise specified in the related Prospectus 
Supplement, distributions of principal of any class of Offered Certificates 
will be made on a pro rata basis among all of the Certificates of such class. 

DISTRIBUTIONS ON THE CERTIFICATES IN RESPECT OF PREPAYMENT PREMIUMS OR 
IN RESPECT OF EQUITY PARTICIPATIONS 

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

ALLOCATION OF LOSSES AND SHORTFALLS 

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

ADVANCES IN RESPECT OF DELINQUENCIES 

   If and to the extent provided in the related Prospectus Supplement, if a 
Trust Fund includes Mortgage Loans, the Master Servicer, the Special 
Servicer, the Trustee, any provider of Credit Support and/or any other 
specified person may be obligated to advance, or have the option of 
advancing, on or 

                               33           
<PAGE>
before each Distribution Date, from its or their own funds or from excess 
funds held in the related Certificate Account that are not part of the 
Available Distribution Amount for the related series of Certificates for such 
Distribution Date, an amount up to the aggregate of any payments of principal 
(other than the principal portion of any balloon payments) and interest that 
were due on or in respect of such Mortgage Loans during the related Due 
Period and were delinquent on the related Determination Date. 

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

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

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

                               34           
<PAGE>
   (iii) the amount, if any, of such distribution to holders of such class of 
Offered Certificates that was allocable to (A) Prepayment Premiums and (B) 
payments on account of Equity Participations; 

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

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

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

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

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

   (ix) if the related Trust Fund includes Mortgage Loans, information 
regarding the aggregate amount of losses incurred and principal prepayments 
made with respect to such Mortgage Loans during the 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. 

                               35           
<PAGE>
   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. 

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. 

                               36           
<PAGE>
   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 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. 

                               37           
<PAGE>
   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. 

                               38           
<PAGE>
                    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), 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 

                               39           
<PAGE>
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 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 

                               40           
<PAGE>
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 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. 

                               41           
<PAGE>
   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". 

   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 

                               42           
<PAGE>
other actions as it deems necessary and appropriate. A significant period of 
time may elapse before the Special Servicer is able to assess the success of 
any such corrective action or the need for additional initiatives. The time 
within which the Special Servicer can make the initial determination of 
appropriate action, evaluate the success of corrective action, develop 
additional initiatives, institute foreclosure proceedings and actually 
foreclose (or accept a deed to a Mortgaged Property in lieu of foreclosure) 
on behalf of the Certificateholders of the related series may vary 
considerably depending on the particular Mortgage Loan, the Mortgaged 
Property, the mortgagor, the presence of an acceptable party to assume the 
Mortgage Loan and the laws of the jurisdiction in which the Mortgaged 
Property is located. If a mortgagor files a bankruptcy petition, the Special 
Servicer may not be permitted to accelerate the maturity of the Mortgage Loan 
or to foreclose on the related Mortgaged Property for a considerable period 
of time. See "Certain Legal Aspects of Mortgage Loans--Bankruptcy Laws." 

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

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

SUB-SERVICERS 

   A Master Servicer or Special Servicer may delegate its servicing 
obligations in respect of the Mortgage Loans serviced thereby to one or more 
third-party servicers (each, a "Sub-Servicer"); provided that, unless 
otherwise specified in the related Prospectus Supplement, such Master 
Servicer or Special Servicer will remain obligated under the related Pooling 
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 

                               43           
<PAGE>
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 investment grade obligations that are 
acceptable to each Rating Agency that has rated any one or more classes of 
Certificates of the related series ("Permitted Investments"). Such Permitted 
Investments include federal funds, uncertificated certificates of deposit, 
time deposits, bankers' acceptances and repurchase agreements, certain United 
States dollar-denominated commercial paper, units of money market funds that 
maintain a constant net asset value and any other obligations or security 
acceptable to each Rating Agency. 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; 

                               44           
<PAGE>
   (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; 

   (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"; 

                               45           
<PAGE>
   (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 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 

                               46           
<PAGE>
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 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 

                               47           
<PAGE>
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 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. 

                               48           
<PAGE>
   The hazard insurance policies covering the Mortgaged Properties will 
typically contain co-insurance clauses that in effect require an insured at 
all times to carry insurance of a specified percentage (generally 80% to 90%) 
of the full replacement value of the improvements on the property in order to 
recover the full amount of any partial loss. If the insured's coverage falls 
below this specified percentage, such clauses generally provide that the 
insurer's liability in the event of partial loss does not exceed the lesser 
of (i) the replacement cost of the improvements less physical depreciation 
and (ii) such proportion of the loss as the amount of insurance carried bears 
to the specified percentage of the full replacement cost of such 
improvements. 

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

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES 

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

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

                               49           
<PAGE>
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 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 

                               50           
<PAGE>
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, 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 

                               51           
<PAGE>
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. 

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 

                               52           
<PAGE>
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 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 

                               53           
<PAGE>
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. 

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. 

                               54           
<PAGE>
                        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 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 

                               55           
<PAGE>
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 

   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. 

INTEREST RATE EXCHANGE, CAP AND FLOOR AGREEMENTS 

   If so specified in the Prospectus Supplement for a series of Certificates, 
the related Trust Fund may include interest rate exchange agreements or 
interest rate cap or floor agreements. These types of 

                               56           
<PAGE>
agreements may be used to limit the exposure of the Trust Fund or investors 
in the Certificates to fluctuations in interest rates and to situations where 
interest rates become higher or lower than specified thresholds. Generally, 
an interest rate exchange agreement is a contract between two parties to pay 
and receive, with a set frequency, interest payments determined by applying 
the differential between two interest rates to an agreed-upon notional 
principal. Generally, an interest rate cap agreement is a contract pursuant 
to which one party agrees to reimburse another party for a floating rate 
interest payment obligation, to the extent that the rate payable at any time 
exceeds a specified cap. Generally, an interest rate floor agreement is a 
contract pursuant to which one party agrees to reimburse another party in the 
event that amounts owing to the latter party under a floating rate interest 
payment obligation are payable at a rate which is less than a specified 
floor. The specific provisions of these types of agreements will be described 
in the related Prospectus Supplement. 

                   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 local law 
(which laws may differ substantially), the summaries do not purport to be 
complete, to reflect the laws of any particular jurisdiction, or to encompass 
the laws of all jurisdictions 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 jurisdictions. 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 jurisdiction, 
relevant local 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 

                               57           
<PAGE>
mortgagee's authority under a mortgage, the trustee's authority under a deed 
of trust and the grantee's authority under a deed to secure debt are governed 
by the express provisions of the related instrument, the law of the state in 
which the real property is located, certain federal laws and, in some deed of 
trust transactions, the directions of the beneficiary. 

LEASES AND RENTS 

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

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

PERSONALTY 

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

FORECLOSURE 

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

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

                               58           
<PAGE>
   A foreclosure action is subject to most of the delays and expenses of 
other lawsuits if defenses are raised or counterclaims are interposed, and 
sometimes requires several years to complete. 

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

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

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

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

   Public Sale. A third party may be unwilling to purchase a mortgaged 
property at a public sale because of the difficulty in determining the exact 
status of title to the property (due to, among other 

                               59           
<PAGE>
things, redemption rights that may exist) and because of the possibility that 
physical deterioration of the property may have occurred during the 
foreclosure proceedings. Therefore, it is common for the lender to purchase 
the mortgaged property for an amount equal to the secured indebtedness and 
accrued and unpaid interest plus the expenses of foreclosure, in which event 
the borrower's debt will be extinguished, or for a lesser amount in order to 
preserve its right to seek a deficiency judgment if such is available under 
state law and under the terms of the Mortgage Loan documents. (The Mortgage 
Loans, however, may be nonrecourse. See "Risk Factors--Certain Factors 
Affecting Delinquency, Foreclosure and Loss of the Mortgage Loans--Limited 
Recourse Nature of the Mortgage Loans".) Thereafter, subject to the 
borrower's right in some states to remain in possession during a redemption 
period, the lender will become the owner of the property and have both the 
benefits and burdens of ownership, including the obligation to pay debt 
service on any senior mortgages, to pay taxes, to obtain casualty insurance 
and to make such repairs as are necessary to render the property suitable for 
sale. The costs of operating and maintaining a commercial or multifamily 
residential property may be significant and may be greater than the income 
derived from that property. The lender also will commonly obtain the services 
of a real estate broker and pay the broker's commission in connection with 
the sale or lease of the property. Depending upon market conditions, the 
ultimate proceeds of the sale of the property may not equal the lender's 
investment in the property. Moreover, because of the expenses associated with 
acquiring, owning and selling a mortgaged property, a lender could realize an 
overall loss on a mortgage loan even if the mortgaged property is sold at 
foreclosure, or resold after it is acquired through foreclosure, for an 
amount equal to the full outstanding principal amount of the loan plus 
accrued interest. 

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

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

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

   Anti-Deficiency Legislation. Some or all of the Mortgage Loans may be 
nonrecourse loans, as to which recourse in the case of default will be 
limited to the Mortgaged Property and such other assets, if any, that were 
pledged to secure the Mortgage Loan. However, even if a mortgage loan by its 
terms provides for recourse to the borrower's other assets, a lender's 
ability to realize upon those assets may be limited by state law. For 
example, in some states a lender cannot obtain a deficiency judgment against 
the borrower following foreclosure or sale under a deed of trust. A 
deficiency judgment is a personal judgment against the former borrower equal 
to the difference between the net amount realized upon the public sale of the 
real property and the amount due to the lender. Other statutes may require 
the lender 

                               60           
<PAGE>
to exhaust the security afforded under a mortgage before bringing a personal 
action against the borrower. In certain other states, the lender has the 
option of bringing a personal action against the borrower on the debt without 
first exhausting such security; however, in some of those states, the lender, 
following judgment on such personal action, may be deemed to have elected a 
remedy and thus may be precluded from foreclosing upon the security. 
Consequently, lenders in those states where such an election of remedy 
provision exists will usually proceed first against the security. Finally, 
other statutory provisions, designed to protect borrowers from exposure to 
large deficiency judgments that might result from bidding at below-market 
values at the foreclosure sale, limit any deficiency judgment to the excess 
of the outstanding debt over the fair market value of the property at the 
time of the sale. 

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

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

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

BANKRUPTCY LAWS 

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

   Under the Bankruptcy Code, provided certain substantive and procedural 
safeguards protective of the lender are met, the amount and terms of a 
mortgage loan secured by a lien on property of the debtor may be modified 
under certain circumstances. For example, the outstanding amount of the loan 
may be reduced to the then-current value of the property (with a 
corresponding partial reduction of the amount 

                               61           
<PAGE>
of lender's security interest) pursuant to a confirmed plan or lien avoidance 
proceeding, thus leaving the lender a general unsecured creditor for the 
difference between such value and the outstanding balance of the loan. Other 
modifications may include the reduction in the amount of each scheduled 
payment, by means of a reduction in the rate of interest and/or an alteration 
of the repayment schedule (with or without affecting the unpaid principal 
balance of the loan), and/or by an extension (or shortening) of the term to 
maturity. Some bankruptcy courts have approved plans, based on the particular 
facts of the reorganization case, that effected the cure of a mortgage loan 
default by paying arrearages over a number of years. Also, a bankruptcy court 
may permit a debtor, through its rehabilitative plan, to reinstate a loan 
mortgage payment schedule even if the lender has obtained a final judgment of 
foreclosure prior to the filing of the debtor's petition. 

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

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

ENVIRONMENTAL CONSIDERATIONS 

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

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

   CERCLA. The federal Comprehensive Environmental Response, Compensation and 
Liability Act of 1980, as amended ("CERCLA"), imposes strict liability on 
present and past "owners" and "operators" 

                               62           
<PAGE>
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. 

   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". 

                               63           
<PAGE>
   If a lender forecloses on a mortgage secured by a property, the operations 
on which are subject to environmental laws and regulations, the lender will 
be required to operate the property in accordance with those laws and 
regulations. Such compliance may entail substantial expense, especially in 
the case of industrial or manufacturing properties. 

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

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

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

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

JUNIOR LIENS; RIGHTS OF HOLDERS OF SENIOR LIENS 

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

SUBORDINATE FINANCING 

   The terms of certain of the Mortgage Loans may not restrict the ability of 
the borrower to use the Mortgaged Property as security for one or more 
additional loans, or such restrictions may be 

                               64           
<PAGE>
unenforceable. Where a borrower encumbers a mortgaged property with one or 
more junior liens, the senior lender is subjected to additional risk. First, 
the borrower may have difficulty servicing and repaying multiple loans. 
Moreover, if the subordinate financing permits recourse to the borrower (as 
is frequently the case) and the senior loan does not, a borrower may have 
more incentive to repay sums due on the subordinate loan. Second, acts of the 
senior lender that prejudice the junior lender or impair the junior lender's 
security may create a superior equity in favor of the junior lender. For 
example, if the borrower and the senior lender agree to an increase in the 
principal amount of or the interest rate payable on the senior loan, the 
senior lender may lose its priority to the extent any existing junior lender 
is harmed or the borrower is additionally burdened. Third, if the borrower 
defaults on the senior loan and/or any junior loan or loans, the existence of 
junior loans and actions taken by junior lenders can impair the security 
available to the senior lender and can interfere with or delay the taking of 
action by the senior lender. Moreover, the bankruptcy of a junior lender may 
operate to stay foreclosure or similar proceedings by the senior lender. 

DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS 

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

APPLICABILITY OF USURY LAWS 

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

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

CERTAIN LAWS AND REGULATIONS 

   The Mortgaged Properties will be subject to compliance with various 
federal, state and local statutes and regulations. Failure to comply 
(together with an inability to remedy any such failure) could result in 
material diminution in the value of a Mortgaged Property which could, 
together with the possibility of limited alternative uses for a particular 
Mortgaged Property (i.e., a nursing or convalescent home or hospital), result 
in a failure to realize the full principal amount of the related Mortgage 
Loan. 

AMERICANS WITH DISABILITIES ACT 

   Under Title III of the Americans with Disabilities Act of 1990 and rules 
promulgated thereunder (collectively, the "ADA"), in order to protect 
individuals with disabilities, public accommodations (such 

                               65           
<PAGE>
as hotels, restaurants, shopping centers, hospitals, schools and social 
service center establishments) must remove architectural and communication 
barriers which are structural in nature from existing places of public 
accommodation to the extent "readily achievable." In addition, under the ADA, 
alterations to a place of public accommodation or a commercial facility are 
to be made so that, to the maximum extent feasible, such altered portions are 
readily accessible to and usable by disabled individuals. The "readily 
achievable" standard takes into account, among other factors, the financial 
resources of the affected site, owner, landlord or other applicable person. 
In addition to imposing a possible financial burden on the borrower in its 
capacity as owner or landlord, the ADA may also impose such requirements on a 
foreclosing lender who succeeds to the interest of the borrower as owner or 
landlord. Furthermore, since the "readily achievable" standard may vary 
depending on the financial condition of the owner or landlord, a foreclosing 
lender who is financially more capable than the borrower of complying with 
the requirements of the ADA may be subject to more stringent requirements 
than those to which the borrower is subject. 

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940 

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

FORFEITURES IN DRUG AND RICO PROCEEDINGS 

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

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

                               66           
<PAGE>
   
                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

   The following is a general discussion of the anticipated material federal 
income tax consequences of the purchase, ownership and disposition of 
Certificates. The discussion below does not purport to address all federal 
income tax consequences that may be applicable to particular categories of 
investors, some of which may be subject to special rules. The authorities on 
which this discussion is based are subject to change or differing 
interpretations, and any such change or interpretation could apply 
retroactively. This discussion reflects the applicable provisions of the 
Internal Revenue Code of 1986, as amended (the "Code"), as well as 
regulations (the "REMIC Regulations") promulgated by the U.S. Department of 
Treasury (the "Treasury"). Investors should consult their own tax advisors in 
determining the federal, state, local and other tax consequences to them of 
the purchase, ownership and disposition of Certificates. 

   For purposes of this discussion, (i) references to the Mortgage Loans 
include references to the mortgage loans underlying MBS included in the 
Mortgage Assets and (ii) where the applicable Prospectus Supplement provides 
for a fixed retained yield with respect to the Mortgage Loans underlying a 
series of Certificates, references to the Mortgage Loans will be deemed to 
refer to that portion of the Mortgage Loans held by the Trust Fund which does 
not include the Retained Interest. References to a "holder" or 
"Certificateholder" in this discussion generally mean the beneficial owner of 
a Certificate. 

            FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES 

 General 

   With respect to a particular series of Certificates, an election may be 
made to treat the Trust Fund or one or more segregated pools of assets 
therein as one or more REMICs within the meaning of Code Section 860D. A 
Trust Fund or a portion thereof as to which a REMIC election will be made 
will be referred to as a "REMIC Pool". For purposes of this discussion, 
Certificates of a series as to which one or more REMIC elections are made are 
referred to as "REMIC Certificates" and will consist of one or more Classes 
of "Regular Certificates" and one Class of "Residual Certificates" in the 
case of each REMIC Pool. Qualification as a REMIC requires ongoing compliance 
with certain conditions. With respect to each series of REMIC Certificates, 
Cadwalader, Wickersham & Taft, counsel to the Depositor, has advised the 
Depositor that in the firm's opinion, assuming (i) the making of such an 
election, (ii) compliance with the Pooling Agreement and (iii) compliance 
with any changes in the law, including any amendments to the Code or 
applicable Treasury regulations thereunder, each REMIC Pool will qualify as a 
REMIC. In such case, the Regular Certificates will be considered to be 
"regular interests" in the REMIC Pool and generally will be treated for 
federal income tax purposes as if they were newly originated debt 
instruments, and the Residual Certificates will be considered to be "residual 
interests" in the REMIC Pool. The Prospectus Supplement for each series of 
Certificates will indicate whether one or more REMIC elections with respect 
to the related Trust Fund will be made, in which event references to "REMIC" 
or "REMIC Pool" herein shall be deemed to refer to each such REMIC Pool. If 
so specified in the applicable Prospectus Supplement, the portion of a Trust 
Fund as to which a REMIC election is not made may be treated as a grantor 
trust for federal income tax purposes. See "--Federal Income Tax Consequences 
for Certificates as to Which No REMIC Election Is Made". 

 Status of REMIC Certificates 

   REMIC Certificates held by a domestic building and loan association will 
constitute "a regular or residual interest in a REMIC" within the meaning of 
Code Section 7701(a)(19)(C)(xi), but only in the same proportion that the 
assets of the REMIC Pool would be treated as "loans . . . secured by an 
interest in real property which is . . . residential real property" (such as 
single family or multifamily properties, but not commercial properties) 
within the meaning of Code Section 7701(a)(19)(C)(v) or as other assets 
described in Code Section 7701(a)(19)(C), and otherwise will not qualify for 
such treatment. REMIC Certificates held by a real estate investment trust 
will constitute "real estate assets" within the meaning of Code Section 
856(c)(5)(A), and interest on the Regular Certificates and income with 
respect to Residual Certificates will be considered "interest on obligations 
secured by mortgages on real property or on interests in real property" 
within the meaning of Code Section 856(c)(3)(B) in the same proportion that, 
for both purposes, the assets of the REMIC Pool would be so treated. If at 
all times 95% or more 
    
                               67           

<PAGE>
   
of the assets of the REMIC Pool qualify for each of the foregoing respective 
treatments, the REMIC Certificates will qualify for the corresponding status 
in their entirety. For purposes of Code Section 856(c)(5)(A), payments of 
principal and interest on the Mortgage Loans that are reinvested pending 
distribution to holders of REMIC Certificates qualify for such treatment. 
Where two REMIC Pools are a part of a tiered structure they will be treated 
as one REMIC for purposes of the tests described above respecting asset 
ownership of more or less than 95%. In addition, if the assets of the REMIC 
include Buy-Down Mortgage Loans, it is possible that the percentage of such 
assets constituting "loans . . . secured by an interest in real property 
which is . . . residential real property" for purposes of Code Section 
7701(a)(19)(C)(v) may be required to be reduced by the amount of the related 
Buy-Down Funds. REMIC Certificates held by a regulated investment company 
will not constitute "Government Securities" within the meaning of Code 
Section 851(b)(4)(A)(i). REMIC Certificates held by certain financial 
institutions will constitute an "evidence of indebtedness" within the meaning 
of Code Section 582(c)(1). The Small Business Job Protection Act of 1996 (the 
"SBJPA of 1996") repealed the reserve method for bad debts of domestic 
building and loan associations and mutual savings banks, and thus has 
eliminated the asset category of "qualifying real property loans" in former 
Code Section 593(d) for taxable years beginning after December 31, 1995. The 
requirement in the SBJPA of 1996 that such institutions must "recapture" a 
portion of their existing bad debt reserves is suspended if a certain portion 
of their assets are maintained in "residential loans" under Code Section 
7701(a)(19)(C)(v), but only if such loans were made to acquire, construct or 
improve the related real property and not for the purpose of refinancing. 
However, no effort will be made to identify the portion of the Mortgage Loans 
of any Series meeting this requirement, and no representation is made in this 
regard. 

 Qualification as a REMIC 

   In order for the REMIC Pool to qualify as a REMIC, there must be ongoing 
compliance on the part of the REMIC Pool with the requirements set forth in 
the Code. The REMIC Pool must fulfill an asset test, which requires that no 
more than a de minimis portion of the assets of the REMIC Pool, as of the 
close of the third calendar month beginning after the "Startup Day" (which 
for purposes of this discussion is the date of issuance of the REMIC 
Certificates) and at all times thereafter, may consist of assets other than 
"qualified mortgages" and "permitted investments". The REMIC Regulations 
provide a safe harbor pursuant to which the de minimis requirement is met if 
at all times the aggregate adjusted basis of the nonqualified assets is less 
than 1% of the aggregate adjusted basis of all the REMIC Pool's assets. An 
entity that fails to meet the safe harbor may nevertheless demonstrate that 
it holds no more than a de minimis amount of nonqualified assets. A REMIC 
also must provide "reasonable arrangements" to prevent its residual interest 
from being held by "disqualified organizations" and must furnish applicable 
tax information to transferors or agents that violate this requirement. The 
Pooling Agreement for each Series will contain a provision designed to meet 
this requirement. See "Taxation of Residual Certificates--Tax-Related 
Restrictions on Transfer of Residual Certificates--Disqualified 
Organizations". 

   A qualified mortgage is any obligation that is principally secured by an 
interest in real property and that is either transferred to the REMIC Pool on 
the Startup Day or is purchased by the REMIC Pool within a three-month period 
thereafter pursuant to a fixed price contract in effect on the Startup Day. 
Qualified mortgages include whole mortgage loans, such as the Mortgage Loans, 
certificates of beneficial interest in a grantor trust that holds mortgage 
loans, including certain of the MBS, regular interests in another REMIC, such 
as MBS in a trust as to which a REMIC election has been made, loans secured 
by timeshare interests and loans secured by shares held by a tenant 
stockholder in a cooperative housing corporation, provided, in general, (i) 
the fair market value of the real property security (including buildings and 
structural components thereof) is at least 80% of the principal balance of 
the related Mortgage Loan or mortgage loan underlying the Mortgage 
Certificate either at origination or as of the Startup Day (an original 
loan-to-value ratio of not more than 125% with respect to the real property 
security) or (ii) substantially all the proceeds of the Mortgage Loan or the 
underlying mortgage loan were used to acquire, improve or protect an interest 
in real property that, at the origination date, was the only security for the 
Mortgage Loan or underlying mortgage loan. If the Mortgage Loan has been 
substantially modified other than in connection with a default or reasonably 
foreseeable default, it must meet the loan-to-value test in (i) of the 
preceding sentence as of the date of the last such modification or at 
closing. A qualified mortgage includes a qualified replacement mortgage, 
which is any property that would have 

                                   68           

<PAGE>
   
been treated as a qualified mortgage if it were transferred to the REMIC Pool 
on the Startup Day and that is received either (i) in exchange for any 
qualified mortgage within a three-month period thereafter or (ii) in exchange 
for a "defective obligation" within a two-year period thereafter. A 
"defective obligation" includes (i) a mortgage in default or as to which 
default is reasonably foreseeable, (ii) a mortgage as to which a customary 
representation or warranty made at the time of transfer to the REMIC Pool has 
been breached, (iii) a mortgage that was fraudulently procured by the 
mortgagor, and (iv) a mortgage that was not in fact principally secured by 
real property (but only if such mortgage is disposed of within 90 days of 
discovery). A Mortgage Loan that is "defective" as described in clause (iv) 
that is not sold or, if within two years of the Startup Day, exchanged, 
within 90 days of discovery, ceases to be a qualified mortgage after such 
90-day period. 

   Permitted investments include cash flow investments, qualified reserve 
assets, and foreclosure property. A cash flow investment is an investment, 
earning a return in the nature of interest, of amounts received on or with 
respect to qualified mortgages for a temporary period, not exceeding 13 
months, until the next scheduled distribution to holders of interests in the 
REMIC Pool. A qualified reserve asset is any intangible property held for 
investment that is part of any reasonably required reserve maintained by the 
REMIC Pool to provide for payments of expenses of the REMIC Pool or amounts 
due on the regular or residual interests in the event of defaults (including 
delinquencies) on the qualified mortgages, lower than expected reinvestment 
returns, prepayment interest shortfalls and certain other contingencies. The 
reserve fund will be disqualified if more than 30% of the gross income from 
the assets in such fund for the year is derived from the sale or other 
disposition of property held for less than three months, unless required to 
prevent a default on the regular interests caused by a default on one or more 
qualified mortgages. A reserve fund must be reduced "promptly and 
appropriately" as payments on the Mortgage Loans are received. Foreclosure 
property is real property acquired by the REMIC Pool in connection with the 
default or imminent default of a qualified mortgage and generally not held 
beyond the close of the third calendar year following the acquisition of the 
property by the REMIC Pool, with an extension that may be granted by the 
Internal Revenue Service (the "Service"). 

   In addition to the foregoing requirements, the various interests in a 
REMIC Pool also must meet certain requirements. All of the interests in a 
REMIC Pool must be either of the following: (i) one or more classes of 
regular interests or (ii) a single class of residual interests on which 
distributions, if any, are made pro rata. A regular interest is an interest 
in a REMIC Pool that is issued on the Startup Day with fixed terms, is 
designated as a regular interest, and unconditionally entitles the holder to 
receive a specified principal amount (or other similar amount), and provides 
that interest payments (or other similar amounts), if any, at or before 
maturity either are payable based on a fixed rate or a qualified variable 
rate, or consist of a specified, nonvarying portion of the interest payments 
on qualified mortgages. Such a specified portion may consist of a fixed 
number of basis points, a fixed percentage of the total interest, or a fixed 
or qualified variable or inverse variable rate on some or all of the 
qualified mortgages minus a different fixed or qualified variable rate. The 
specified principal amount of a regular interest that provides for interest 
payments consisting of a specified, nonvarying portion of interest payments 
on qualified mortgages may be zero. A residual interest is an interest in a 
REMIC Pool other than a regular interest that is issued on the Startup Day 
and that is designated as a residual interest. An interest in a REMIC Pool 
may be treated as a regular interest even if payments of principal with 
respect to such interest are subordinated to payments on other regular 
interests or the residual interest in the REMIC Pool, and are dependent on 
the absence of defaults or delinquencies on qualified mortgages or permitted 
investments, lower than reasonably expected returns on permitted investments, 
unanticipated expenses incurred by the REMIC Pool or prepayment interest 
shortfalls. Accordingly, the Regular Certificates of a series will constitute 
one or more classes of regular interests, and the Residual Certificates with 
respect to that series will constitute a single class of residual interests 
on which distributions are made pro rata. 

   If an entity, such as the REMIC Pool, fails to comply with one or more of 
the ongoing requirements of the Code for REMIC status during any taxable 
year, the Code provides that the entity will not be treated as a REMIC for 
such year and thereafter. In this event, an entity with multiple classes of 
ownership interests may be treated as a separate association taxable as a 
corporation under Treasury regulations, and the Regular Certificates may be 
treated as equity interests therein. The Code, however, 
    
                               69           

<PAGE>
   
authorizes the Treasury Department to issue regulations that address 
situations where failure to meet one or more of the requirements for REMIC 
status occurs inadvertently and in good faith, and disqualification of the 
REMIC Pool would occur absent regulatory relief. Investors should be aware, 
however, that the Conference Committee Report to the Tax Reform Act of 1986 
(the "1986 Act") indicates that the relief may be accompanied by sanctions, 
such as the imposition of a corporate tax on all or a portion of the REMIC 
Pool's income for the period of time in which the requirements for REMIC 
status are not satisfied. 

TAXATION OF REGULAR CERTIFICATES 

 General 

   In general, interest, original issue discount and market discount on a 
Regular Certificate will be treated as ordinary income to a holder of the 
Regular Certificate (the "Regular Certificateholder") as they accrue, and 
principal payments on a Regular Certificate will be treated as a return of 
capital to the extent of the Regular Certificateholder's basis in the Regular 
Certificate allocable thereto. Regular Certificateholders must use the 
accrual method of accounting with regard to Regular Certificates, regardless 
of the method of accounting otherwise used by such Regular 
Certificateholders. 

 Original Issue Discount 

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

   Each Regular Certificate (except to the extent described below with 
respect to a Regular Certificate on which principal is distributed by random 
lot ("Random Lot Certificates")) will be treated as a single installment 
obligation for purposes of determining the original issue discount includible 
in a Regular Certificateholder's income. The total amount of original issue 
discount on a Regular Certificate is the excess of the "stated redemption 
price at maturity" of the Regular Certificate over its "issue price". The 
issue price of a Class of Regular Certificates offered pursuant to this 
Prospectus generally is the first price at which a substantial amount of 
Regular Certificates of that Class is sold to the public (excluding bond 
houses, brokers and underwriters). Although unclear under the OID 
Regulations, the Depositor intends to treat the issue price of a Class as to 
which there is no substantial sale as of the issue date or that is retained 
by the Depositor as the fair market value of that Class as of the issue date. 
The issue price of a Regular Certificate also includes the amount paid by an 
initial Regular Certificateholder for accrued interest that relates to a 
period prior to the issue date of the Regular Certificate, unless the Regular 
Certificateholder elects on its federal income tax return to exclude such 
amount from the issue price and to recover it on the first Distribution Date. 
The stated redemption price at maturity of a Regular 
    
                               70           

<PAGE>
   
Certificate always includes the original principal amount of the Regular 
Certificate, but generally will not include distributions of stated interest 
if such interest distributions constitute "qualified stated interest". Under 
the OID Regulations, qualified stated interest generally means interest 
payable at a single fixed rate or a qualified variable rate (as described 
below) provided that such interest payments are unconditionally payable at 
intervals of one year or less during the entire term of the Regular 
Certificate. Because there is no penalty or default remedy in the case of 
nonpayment of interest with respect to a Regular Certificate, it is possible 
that no interest on any Class of Regular Certificates will be treated as 
qualified stated interest. However, except as provided in the following three 
sentences or in the applicable Prospectus Supplement, because the underlying 
Mortgage Loans provide for remedies in the event of default, the Depositor 
intends to treat interest with respect to the Regular Certificates as 
qualified stated interest. Distributions of interest on an Accrual 
Certificate, or on other Regular Certificates with respect to which deferred 
interest will accrue, will not constitute qualified stated interest, in which 
case the stated redemption price at maturity of such Regular Certificates 
includes all distributions of interest as well as principal thereon. 
Likewise, the Depositor intends to treat an "interest only" class, or a class 
on which interest is substantially disproportionate to its principal amount 
(a so-called "super-premium" class) as having no qualified stated interest. 
Where the interval between the issue date and the first Distribution Date on 
a Regular Certificate is shorter than the interval between subsequent 
Distribution Dates, the interest attributable to the additional days will be 
included in the stated redemption price at maturity. 

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

   A Regular Certificateholder generally must include in gross income for any 
taxable year the sum of the "daily portions," as defined below, of the 
original issue discount on the Regular Certificate accrued during an accrual 
period for each day on which it holds the Regular Certificate, including the 
date of purchase but excluding the date of disposition. The Depositor will 
treat the monthly period ending on the day before each Distribution Date as 
the accrual period. With respect to each Regular Certificate, a calculation 
will be made of the original issue discount that accrues during each 
successive full accrual period (or shorter period from the date of original 
issue) that ends on the day before the related Distribution Date on the 
Regular Certificate. The Conference Committee Report to the 1986 Act states 
that the rate of accrual of original issue discount is intended to be based 
on the Prepayment Assumption. Other than as discussed below with respect to a 
Random Lot Certificate, the original issue discount accruing in a full 
accrual period would be the excess, if any, of (i) the sum of (a) the present 
value of all of the remaining distributions to be made on the Regular 
Certificate as of the end of that accrual period that are included in the 
Regular Certificate's stated redemption price at maturity and (b) the 
distributions made on the Regular Certificate during the accrual period that 
are included in the Regular Certificate's stated redemption price at 
maturity, over (ii) the adjusted issue price of the Regular Certificate at 
the beginning of the accrual period. The present value of the remaining 
distributions referred to in the preceding sentence is calculated based on 
(i) the yield to maturity of the Regular Certificate at the issue date, (ii) 
events (including actual prepayments) that have occurred prior to the end of 
the accrual period 
    
                               71           

<PAGE>
   
and (iii) the Prepayment Assumption. For these purposes, the adjusted issue 
price of a Regular Certificate at the beginning of any accrual period equals 
the issue price of the Regular Certificate, increased by the aggregate amount 
of original issue discount with respect to the Regular Certificate that 
accrued in all prior accrual periods and reduced by the amount of 
distributions included in the Regular Certificate's stated redemption price 
at maturity that were made on the Regular Certificate in such prior periods. 
The original issue discount accruing during any accrual period (as determined 
in this paragraph) will then be divided by the number of days in the period 
to determine the daily portion of original issue discount for each day in the 
period. With respect to an initial accrual period shorter than a full accrual 
period, the daily portions of original issue discount must be determined 
according to an appropriate allocation under any reasonable method. 

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

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

 Acquisition Premium 

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

 Variable Rate Regular Certificates 

   Regular Certificates may provide for interest based on a variable rate. 
Under the OID Regulations, interest is treated as payable at a variable rate 
if, generally, (i) the issue price does not exceed the original principal 
balance by more than a specified amount and (ii) the interest compounds or is 
payable at least annually at current values of (a) one or more "qualified 
floating rates", (b) a single fixed rate and one or more qualified floating 
rates, (c) a single "objective rate", or (d) a single fixed rate and a single 
objective rate that is a "qualified inverse floating rate". A floating rate 
is a qualified floating rate if variations in the rate can reasonably be 
expected to measure contemporaneous variations in the cost of newly borrowed 
    
                               72           

<PAGE>
   
funds, where such rate is subject to a fixed multiple that is greater than 
0.65, but not more than 1.35. Such rate may also be increased or decreased by 
a fixed spread or subject to a fixed cap or floor, or a cap or floor that is 
not reasonably expected as of the issue date to affect the yield of the 
instrument significantly. An objective rate (other than a qualified floating 
rate) is a rate that is determined using a single fixed formula and that is 
based on objective financial or economic information, provided that such 
information is not (i) within the control of the issuer or a related party or 
(ii) unique to the circumstances of the issuer or a related party. A 
qualified inverse floating rate is a rate equal to a fixed rate minus a 
qualified floating rate that inversely reflects contemporaneous variations in 
the cost of newly borrowed funds; an inverse floating rate that is not a 
qualified floating rate may nevertheless be an objective rate. A Class of 
Regular Certificates may be issued under this Prospectus that does not have a 
variable rate under the OID Regulations, for example, a Class that bears 
different rates at different times during the period it is outstanding such 
that it is considered significantly "front-loaded" or "back-loaded" within 
the meaning of the OID Regulations. It is possible that such a Class may be 
considered to bear "contingent interest" within the meaning of the OID 
Regulations. The OID Regulations, as they relate to the treatment of 
contingent interest, are by their terms not applicable to Regular 
Certificates. However, if final regulations dealing with contingent interest 
with respect to Regular Certificates apply the same principles as the OID 
Regulations, such regulations may lead to different timing of income 
inclusion than would be the case under the OID Regulations. Furthermore, 
application of such principles could lead to the characterization of gain on 
the sale of contingent interest Regular Certificates as ordinary income. 
Investors should consult their tax advisors regarding the appropriate 
treatment of any Regular Certificate that does not pay interest at a fixed 
rate or variable rate as described in this paragraph. 

   Under the REMIC Regulations, a Regular Certificate (i) bearing a rate that 
qualifies as a variable rate under the OID Regulations that is tied to 
current values of a variable rate (or the highest, lowest or average of two 
or more variable rates), including a rate based on the average cost of funds 
of one or more financial institutions, or a positive or negative multiple of 
such a rate (plus or minus a specified number of basis points), or that 
represents a weighted average of rates on some or all of the Mortgage Loans, 
including such a rate that is subject to one or more caps or floors, or (ii) 
bearing one or more such variable rates for one or more periods or one or 
more fixed rates for one or more periods, and a different variable rate or 
fixed rate for other periods qualifies as a regular interest in a REMIC. 
Accordingly, unless otherwise indicated in the applicable Prospectus 
Supplement, the Depositor intends to treat Regular Certificates that qualify 
as regular interests under this rule in the same manner as obligations 
bearing a variable rate for original issue discount reporting purposes. 

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

   Although unclear under the OID Regulations, unless required otherwise by 
applicable final regulations, the Depositor intends to treat Regular 
Certificates bearing an interest rate that is a weighted average of the net 
interest rates on Mortgage Loans or Mortgage Certificates having fixed or 
adjustable rates, as having qualified stated interest, except to the extent 
that initial "teaser" rates cause sufficiently "back-loaded" interest to 
create more than de minimis original issue discount. The yield on such 
Regular Certificates for purposes of accruing original issue discount will be 
a hypothetical fixed rate based on the fixed rates, in the case of fixed rate 
Mortgage Loans, and initial "teaser rates" followed by fully indexed rates, 
in the case of adjustable rate Mortgage Loans. In the case of adjustable rate 
Mortgage Loans, the applicable index used to compute interest on the Mortgage 
Loans in effect on the pricing date (or possibly 
    
                               73           

<PAGE>
   
the issue date) will be deemed to be in effect beginning with the period in 
which the first weighted average adjustment date occurring after the issue 
date occurs. Adjustments will be made in each accrual period either 
increasing or decreasing the amount of ordinary income reportable to reflect 
the actual Pass-Through Rate on the Regular Certificates. 

 Deferred Interest 

   Under the OID Regulations, all interest on a Regular Certificate as to 
which there may be Deferred Interest is includible in the stated redemption 
price at maturity thereof. Accordingly, any Deferred Interest that accrues 
with respect to a Class of Regular Certificates may constitute income to the 
holders of such Regular Certificates prior to the time distributions of cash 
with respect to such Deferred Interest are made. 

 Market Discount 

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

   Market discount with respect to a Regular Certificate will be considered 
to be zero if such market discount is less than 0.25% of the remaining stated 
redemption price at maturity of such Regular Certificate multiplied by the 
weighted average maturity of the Regular Certificate (determined as described 
above in the third paragraph under "Original Issue Discount") remaining after 
the date of purchase. It appears that de minimis market discount would be 
reported in a manner similar to de minimis original issue discount. See 
"Original Issue Discount" above. Treasury regulations implementing the 
    
                               74           

<PAGE>
   
market discount rules have not yet been issued, and therefore investors 
should consult their own tax advisors regarding the application of these 
rules. Investors should also consult Revenue Procedure 92-67 concerning the 
elections to include market discount in income currently and to accrue market 
discount on the basis of the constant yield method. 

 Premium 

   A Regular Certificate purchased at a cost greater than its remaining 
stated redemption price at maturity generally is considered to be purchased 
at a premium. If the Regular Certificateholder holds such Regular Certificate 
as a "capital asset" within the meaning of Code Section 1221, the Regular 
Certificateholder may elect under Code Section 171 to amortize such premium 
under the constant yield method. The Conference Committee Report to the 1986 
Act indicates a Congressional intent that the same rules that will apply to 
the accrual of market discount on installment obligations will also apply to 
amortizing bond premium under Code Section 171 on installment obligations 
such as the Regular Certificates, although it is unclear whether the 
alternatives to the constant yield method described above under "Market 
Discount" are available. Amortizable bond premium will be treated as an 
offset to interest income on a Regular Certificate rather than as a separate 
deduction item. See "Election to Treat All Interest Under the Constant Yield 
Method" below regarding an alternative manner in which the Code Section 171 
election may be deemed to be made. 

 Election to Treat All Interest Under the Constant Yield Method 

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

 Sale or Exchange of Regular Certificates 

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

   Except as described above with respect to market discount, and except as 
provided in this paragraph, any gain or loss on the sale or exchange of a 
Regular Certificate realized by an investor who holds the Regular Certificate 
as a capital asset will be capital gain or loss and will be long-term or 
short-term depending on whether the Regular Certificate has been held for the 
long-term capital gain holding period (currently more than one year). Such 
gain will be treated as ordinary income (i) if a Regular Certificate is held 
as part of a "conversion transaction" as defined in Code Section 1258(c), up 
to the amount of 
    
                               75           

<PAGE>
   
interest that would have accrued on the Regular Certificateholder's net 
investment in the conversion transaction at 120% of the appropriate 
applicable Federal rate under Code Section 1274(d) in effect at the time the 
taxpayer entered into the transaction minus any amount previously treated as 
ordinary income with respect to any prior distribution of property that was 
held as a part of such transaction, (ii) in the case of a non-corporate 
taxpayer, to the extent such taxpayer has made an election under Code Section 
163(d)(4) to have net capital gains taxed as investment income at ordinary 
rates, or (iii) to the extent that such gain does not exceed the excess, if 
any, of (a) the amount that would have been includible in the gross income of 
the holder if its yield on such Regular Certificate were 110% of the 
applicable Federal rate as of the date of purchase, over (b) the amount of 
income actually includible in the gross income of such holder with respect to 
the Regular Certificate. In addition, gain or loss recognized from the sale 
of a Regular Certificate by certain banks or thrift institutions will be 
treated as ordinary income or loss pursuant to Code Section 582(c). Capital 
gains of certain non-corporate taxpayers generally are subject to a lower 
maximum tax rate (28%) than ordinary income of such taxpayers (39.6%) for 
property held for more than one year but not more than 18 months, and a still 
lower maximum rate (20%) for property held for more than 18 months. The 
maximum tax rate for corporations is the same with respect to both ordinary 
income and capital gains. 

 Treatment of Losses 

   Holders of Regular Certificates will be required to report income with 
respect to Regular Certificates on the accrual method of accounting, without 
giving effect to delays or reductions in distributions attributable to 
defaults or delinquencies on the Mortgage Loans allocable to a particular 
class of Regular Certificates, except to the extent it can be established 
that such losses are uncollectible. Accordingly, the holder of a Regular 
Certificate may have income, or may incur a diminution in cash flow as a 
result of a default or delinquency, but may not be able to take a deduction 
(subject to the discussion below) for the corresponding loss until a 
subsequent taxable year. In this regard, investors are cautioned that while 
they may generally cease to accrue interest income if it reasonably appears 
that the interest will be uncollectible, the Internal Revenue Service may 
take the position that original issue discount must continue to be accrued in 
spite of its uncollectibility until the debt instrument is disposed of in a 
taxable transaction or becomes worthless in accordance with the rules of Code 
Section 166. To the extent the rules of Code Section 166 regarding bad debts 
are applicable, it appears that holders of Regular Certificates that are 
corporations or that otherwise hold the Regular Certificates in connection 
with a trade or business should in general be allowed to deduct as an 
ordinary loss any such loss sustained during the taxable year on account of 
any such Regular Certificates becoming wholly or partially worthless, and 
that, in general, holders of Regular Certificates that are not corporations 
and do not hold the Regular Certificates in connection with a trade or 
business will be allowed to deduct as a short-term capital loss any loss with 
respect to principal sustained during the taxable year on account of a 
portion of any class or subclass of such Regular Certificates becoming wholly 
worthless. Although the matter is not free from doubt, non-corporate holders 
of Regular Certificates should be allowed a bad debt deduction at such time 
as the principal balance of any class or subclass of such Regular 
Certificates is reduced to reflect losses resulting from any liquidated 
Mortgage Loans. The Service, however, could take the position that 
non-corporate holders will be allowed a bad debt deduction to reflect such 
losses only after all Mortgage Loans remaining in the Trust Fund have been 
liquidated or such class of Regular Certificates has been otherwise retired. 
The Service could also assert that losses on the Regular Certificates are 
deductible based on some other method that may defer such deductions for all 
holders, such as reducing future cash flow for purposes of computing original 
issue discount. This may have the effect of creating "negative" original 
issue discount which would be deductible only against future positive 
original issue discount or otherwise upon termination of the Class. Holders 
of Regular Certificates are urged to consult their own tax advisors regarding 
the appropriate timing, amount and character of any loss sustained with 
respect to such Regular Certificates. While losses attributable to interest 
previously reported as income should be deductible as ordinary losses by both 
corporate and non-corporate holders, the Internal Revenue Service may take 
the position that losses attributable to accrued original issue discount may 
only be deducted as short-term capital losses by non-corporate holders not 
engaged in a trade or business. Special loss rules are applicable to banks 
and thrift institutions, including rules regarding reserves for bad debts. 
Such taxpayers are advised to consult their tax advisors regarding the 
treatment of losses on Regular Certificates. 
    

                               76           
<PAGE>
   
TAXATION OF RESIDUAL CERTIFICATES 

 Taxation of REMIC Income 

   Generally, the "daily portions" of REMIC taxable income or net loss will 
be includible as ordinary income or loss in determining the federal taxable 
income of holders of Residual Certificates ("Residual Certificateholders"), 
and will not be taxed separately to the REMIC Pool. The daily portions of 
REMIC taxable income or net loss of a Residual Certificateholder are 
determined by allocating the REMIC Pool's taxable income or net loss for each 
calendar quarter ratably to each day in such quarter and by allocating such 
daily portion among the Residual Certificateholders in proportion to their 
respective holdings of Residual Certificates in the REMIC Pool on such day. 
REMIC taxable income is generally determined in the same manner as the 
taxable income of an individual using the accrual method of accounting, 
except that (i) the limitations on deductibility of investment interest 
expense and expenses for the production of income do not apply, (ii) all bad 
loans will be deductible as business bad debts and (iii) the limitation on 
the deductibility of interest and expenses related to tax-exempt income will 
apply. The REMIC Pool's gross income includes interest, original issue 
discount income and market discount income, if any, on the Mortgage Loans, 
reduced by amortization of any premium on the Mortgage Loans, plus income 
from amortization of issue premium, if any, on the Regular Certificates, plus 
income on reinvestment of cash flows and reserve assets, plus any 
cancellation of indebtedness income upon allocation of realized losses to the 
Regular Certificates. The REMIC Pool's deductions include interest and 
original issue discount expense on the Regular Certificates, servicing fees 
on the Mortgage Loans, other administrative expenses of the REMIC Pool and 
realized losses on the Mortgage Loans. The requirement that Residual 
Certificateholders report their pro rata share of taxable income or net loss 
of the REMIC Pool will continue until there are no Certificates of any class 
of the related series outstanding. 

   The taxable income recognized by a Residual Certificateholder in any 
taxable year will be affected by, among other factors, the relationship 
between the timing of recognition of interest and original issue discount or 
market discount income or amortization of premium with respect to the 
Mortgage Loans, on the one hand, and the timing of deductions for interest 
(including original issue discount) on the Regular Certificates or income 
from amortization of issue premium on the Regular Certificates, on the other 
hand. In the event that an interest in the Mortgage Loans is acquired by the 
REMIC Pool at a discount, and one or more of such Mortgage Loans is prepaid, 
the Residual Certificateholder may recognize taxable income without being 
entitled to receive a corresponding amount of cash because (i) the prepayment 
may be used in whole or in part to make distributions in reduction of 
principal on the Regular Certificates and (ii) the discount on the Mortgage 
Loans which is includible in income may exceed the deduction allowed upon 
such distributions on those Regular Certificates on account of any unaccrued 
original issue discount relating to those Regular Certificates. When there is 
more than one class of Regular Certificates that distribute principal 
sequentially, this mismatching of income and deductions is particularly 
likely to occur in the early years following issuance of the Regular 
Certificates when distributions in reduction of principal are being made in 
respect of earlier classes of Regular Certificates to the extent that such 
classes are not issued with substantial discount. If taxable income 
attributable to such a mismatching is realized, in general, losses would be 
allowed in later years as distributions on the later classes of Regular 
Certificates are made. Taxable income may also be greater in earlier years 
than in later years as a result of the fact that interest expense deductions, 
expressed as a percentage of the outstanding principal amount of such a 
series of Regular Certificates, may increase over time as distributions in 
reduction of principal are made on the lower yielding classes of Regular 
Certificates, whereas to the extent that the REMIC Pool includes fixed rate 
Mortgage Loans, interest income with respect to any given Mortgage Loan will 
remain constant over time as a percentage of the outstanding principal amount 
of that loan. Consequently, Residual Certificateholders must have sufficient 
other sources of cash to pay any federal, state or local income taxes due as 
a result of such mismatching or unrelated deductions against which to offset 
such income, subject to the discussion of "excess inclusions" below under 
"Limitations on Offset or Exemption of REMIC Income". The timing of such 
mismatching of income and deductions described in this paragraph, if present 
with respect to a series of Certificates, may have a significant adverse 
effect upon the Residual Certificateholder's after-tax rate of return. In 
addition, a Residual Certificateholder's taxable 
    

                               77           
<PAGE>
   
income during certain periods may exceed the income reflected by such 
Residual Certificateholder for such periods in accordance with generally 
accepted accounting principles. Investors should consult their own 
accountants concerning the accounting treatment of their investment in 
Residual Certificates. 

 Basis and Losses 

   The amount of any net loss of the REMIC Pool that may be taken into 
account by the Residual Certificateholder is limited to the adjusted basis of 
the Residual Certificate as of the close of the quarter (or time of 
disposition of the Residual Certificate if earlier), determined without 
taking into account the net loss for the quarter. The initial adjusted basis 
of a purchaser of a Residual Certificate is the amount paid for such Residual 
Certificate. Such adjusted basis will be increased by the amount of taxable 
income of the REMIC Pool reportable by the Residual Certificateholder and 
will be decreased (but not below zero), first, by a cash distribution from 
the REMIC Pool and, second, by the amount of loss of the REMIC Pool 
reportable by the Residual Certificateholder. Any loss that is disallowed on 
account of this limitation may be carried over indefinitely with respect to 
the Residual Certificateholder as to whom such loss was disallowed and may be 
used by such Residual Certificateholder only to offset any income generated 
by the same REMIC Pool. 

   A Residual Certificateholder will not be permitted to amortize directly 
the cost of its Residual Certificate as an offset to its share of the taxable 
income of the related REMIC Pool. However, that taxable income will not 
include cash received by the REMIC Pool that represents a recovery of the 
REMIC Pool's basis in its assets. Such recovery of basis by the REMIC Pool 
will have the effect of amortization of the issue price of the Residual 
Certificates over their life. However, in view of the possible acceleration 
of the income of Residual Certificateholders described above under "Taxation 
of REMIC Income", the period of time over which such issue price is 
effectively amortized may be longer than the economic life of the Residual 
Certificates. 

   A Residual Certificate may have a negative value if the net present value 
of anticipated tax liabilities exceeds the present value of anticipated cash 
flows. The REMIC Regulations appear to treat the issue price of such a 
residual interest as zero rather than such negative amount for purposes of 
determining the REMIC Pool's basis in its assets. The preamble to the REMIC 
Regulations states that the Service may provide future guidance on the proper 
tax treatment of payments made by a transferor of such a residual interest to 
induce the transferee to acquire the interest, and Residual 
Certificateholders should consult their own tax advisors in this regard. 

   Further, to the extent that the initial adjusted basis of a Residual 
Certificateholder (other than an original holder) in the Residual Certificate 
is greater that the corresponding portion of the REMIC Pool's basis in the 
Mortgage Loans, the Residual Certificateholder will not recover a portion of 
such basis until termination of the REMIC Pool unless future Treasury 
regulations provide for periodic adjustments to the REMIC income otherwise 
reportable by such holder. The REMIC Regulations currently in effect do not 
so provide. See "Treatment of Certain Items of REMIC Income and 
Expense--Market Discount" below regarding the basis of Mortgage Loans to the 
REMIC Pool and "Sale or Exchange of a Residual Certificate" below regarding 
possible treatment of a loss upon termination of the REMIC Pool as a capital 
loss. 

 Treatment of Certain Items of REMIC Income and Expense 

   Although the Depositor intends to compute REMIC income and expense in 
accordance with the Code and applicable regulations, the authorities 
regarding the determination of specific items of income and expense are 
subject to differing interpretations. The Depositor makes no representation 
as to the specific method that it will use for reporting income with respect 
to the Mortgage Loans and expenses with respect to the Regular Certificates, 
and different methods could result in different timing of reporting of 
taxable income or net loss to Residual Certificateholders or differences in 
capital gain versus ordinary income. 

   Original Issue Discount and Premium. Generally, the REMIC Pool's 
deductions for original issue discount and income from amortization of issue 
premium will be determined in the same manner as 
    

                               78           
<PAGE>
   
original issue discount income on Regular Certificates as described above 
under "Taxation of Regular Certificates--Original Issue Discount" and 
"--Variable Rate Regular Certificates", without regard to the de minimis rule 
described therein, and "--Premium". 

   Deferred Interest. Any Deferred Interest that accrues with respect to any 
adjustable rate Mortgage Loans held by the REMIC Pool will constitute income 
to the REMIC Pool and will be treated in a manner similar to the Deferred 
Interest that accrues with respect to Regular Certificates as described above 
under "Taxation of Regular Certificates--Deferred Interest". 

   Market Discount. The REMIC Pool will have market discount income in 
respect of Mortgage Loans if, in general, the basis of the REMIC Pool 
allocable to such Mortgage Loans is exceeded by their unpaid principal 
balances. The REMIC Pool's basis in such Mortgage Loans is generally the fair 
market value of the Mortgage Loans immediately after the transfer thereof to 
the REMIC Pool. The REMIC Regulations provide that such basis is equal in the 
aggregate to the issue prices of all regular and residual interests in the 
REMIC Pool (or the fair market value thereof at the Closing Date, in the case 
of a retained Class). In respect of Mortgage Loans that have market discount 
to which Code Section 1276 applies, the accrued portion of such market 
discount would be recognized currently as an item of ordinary income in a 
manner similar to original issue discount. Market discount income generally 
should accrue in the manner described above under "Taxation of Regular 
Certificates--Market Discount". 

   Premium. Generally, if the basis of the REMIC Pool in the Mortgage Loans 
exceeds the unpaid principal balances thereof, the REMIC Pool will be 
considered to have acquired such Mortgage Loans at a premium equal to the 
amount of such excess. As stated above, the REMIC Pool's basis in Mortgage 
Loans is the fair market value of the Mortgage Loans, based on the aggregate 
of the issue prices (or the fair market value of retained Classes) of the 
regular and residual interests in the REMIC Pool immediately after the 
transfer thereof to the REMIC Pool. In a manner analogous to the discussion 
above under "Taxation of Regular Certificates--Premium", a REMIC Pool that 
holds a Mortgage Loan as a capital asset under Code Section 1221 may elect 
under Code Section 171 to amortize premium on whole mortgage loans or 
mortgage loans underlying MBS that were originated after September 27, 1985 
or MBS that are REMIC regular interests under the constant yield method. 
Amortizable bond premium will be treated as an offset to interest income on 
the Mortgage Loans, rather than as a separate deduction item. To the extent 
that the mortgagors with respect to the Mortgage Loans are individuals, Code 
Section 171 will not be available for premium on Mortgage Loans (including 
underlying mortgage loans) originated on or prior to September 27, 1985. 
Premium with respect to such Mortgage Loans may be deductible in accordance 
with a reasonable method regularly employed by the holder thereof. The 
allocation of such premium pro rata among principal payments should be 
considered a reasonable method; however, the Service may argue that such 
premium should be allocated in a different manner, such as allocating such 
premium entirely to the final payment of principal. 

 Limitations on Offset or Exemption of REMIC Income 

   A portion or all of the REMIC taxable income includible in determining the 
federal income tax liability of a Residual Certificateholder will be subject 
to special treatment. That portion, referred to as the "excess inclusion", is 
equal to the excess of REMIC taxable income for the calendar quarter 
allocable to a Residual Certificate over the daily accruals for such 
quarterly period of (i) 120% of the long-term applicable Federal rate that 
would have applied to the Residual Certificate (if it were a debt instrument) 
on the Startup Day under Code Section 1274(d), multiplied by (ii) the 
adjusted issue price of such Residual Certificate at the beginning of such 
quarterly period. For this purpose, the adjusted issue price of a Residual 
Certificate at the beginning of a quarter is the issue price of the Residual 
Certificate, plus the amount of such daily accruals of REMIC income described 
in this paragraph for all prior quarters, decreased by any distributions made 
with respect to such Residual Certificate prior to the beginning of such 
quarterly period. Accordingly, the portion of the REMIC Pool's taxable income 
that will be treated as excess inclusions will be a larger portion of such 
income as the adjusted issue price of the Residual Certificates diminishes. 

   The portion of a Residual Certificateholder's REMIC taxable income 
consisting of the excess inclusions generally may not be offset by other 
deductions, including net operating loss carryforwards, on 
    

                               79           
<PAGE>
   
such Residual Certificateholder's return. However, net operating loss 
carryovers are determined without regard to excess inclusion income. Further, 
if the Residual Certificateholder is an organization subject to the tax on 
unrelated business income imposed by Code Section 511, the Residual 
Certificateholder's excess inclusions will be treated as unrelated business 
taxable income of such Residual Certificateholder for purposes of Code 
Section 511. In addition, REMIC taxable income is subject to 30% withholding 
tax with respect to certain persons who are not U.S. Persons (as defined 
below under "Tax-Related Restrictions on Transfer of Residual 
Certificates--Foreign Investors"), and the portion thereof attributable to 
excess inclusions is not eligible for any reduction in the rate of 
withholding tax (by treaty or otherwise). See "Taxation of Certain Foreign 
Investors--Residual Certificates" below. Finally, if a real estate investment 
trust or a regulated investment company owns a Residual Certificate, a 
portion (allocated under Treasury regulations yet to be issued) of dividends 
paid by the real estate investment trust or a regulated investment company 
could not be offset by net operating losses of its shareholders, would 
constitute unrelated business taxable income for tax-exempt shareholders, and 
would be ineligible for reduction of withholding to certain persons who are 
not U.S. Persons. The SBJPA of 1996 has eliminated the special rule 
permitting Section 593 institutions ("thrift institutions") to use net 
operating losses and other allowable deductions to offset their excess 
inclusion income from Residual Certificates that have "significant value" 
within the meaning of the REMIC Regulations, effective for taxable years 
beginning after December 31, 1995, except with respect to Residual 
Certificates continuously held by thrift institutions since November 1, 1995. 

   In addition, the SBJPA of 1996 provides three rules for determining the 
effect of excess inclusions on the alternative minimum taxable income of a 
Residual Certificateholder. First, alternative minimum taxable income for a 
Residual Certificateholder is determined without regard to the special rule, 
discussed above, that taxable income cannot be less than excess inclusions. 
Second, a Residual Certificateholder's alternative minimum taxable income for 
a taxable year cannot be less than the excess inclusions for the year. Third, 
the amount of any alternative minimum tax net operating loss deduction must 
be computed without regard to any excess inclusions. These rules are 
effective for taxable years beginning after December 31, 1996, unless a 
Residual Certificateholder elects to have such rules apply only to taxable 
years beginning after August 20, 1996. 

 Tax-Related Restrictions on Transfer of Residual Certificates 

   Disqualified Organizations. If any legal or beneficial interest in a 
Residual Certificate is transferred to a Disqualified Organization (as 
defined below), a tax would be imposed in an amount equal to the product of 
(i) the present value of the total anticipated excess inclusions with respect 
to such Residual Certificate for periods after the transfer and (ii) the 
highest marginal federal income tax rate applicable to corporations. The 
REMIC Regulations provide that the anticipated excess inclusions are based on 
actual prepayment experience to the date of the transfer and projected 
payments based on the Prepayment Assumption. The present value rate equals 
the applicable Federal rate under Code Section 1274(d) as of the date of the 
transfer for a term ending with the last calendar quarter in which excess 
inclusions are expected to accrue. Such a tax generally would be imposed on 
the transferor of the Residual Certificate, except that where such transfer 
is through an agent (including a broker, nominee or other middleman) for a 
Disqualified Organization, the tax would instead be imposed on such agent. 
However, a transferor of a Residual Certificate would in no event be liable 
for such tax with respect to a transfer if the transferee furnishes to the 
transferor an affidavit that the transferee is not a Disqualified 
Organization and, as of the time of the transfer, the transferor does not 
have actual knowledge that such affidavit is false. The tax also may be 
waived by the Treasury Department if the Disqualified Organization promptly 
disposes of the residual interest and the transferor pays income tax at the 
highest corporate rate on the excess inclusions for the period the Residual 
Certificate is actually held by the Disqualified Organization. 

   In addition, if a "Pass-Through Entity" (as defined below) has excess 
inclusion income with respect to a Residual Certificate during a taxable year 
and a Disqualified Organization is the record holder of an equity interest in 
such entity, then a tax is imposed on such entity equal to the product of (i) 
the amount of excess inclusions on the Residual Certificate that are 
allocable to the interest in the Pass-Through Entity during the period such 
interest is held by such Disqualified Organization, and (ii) the highest 
    


                               80           
<PAGE>
   
marginal federal corporate income tax rate. Such tax would be deductible from 
the ordinary gross income of the Pass-Through Entity for the taxable year. 
The Pass-Through Entity would not be liable for such tax if it has received 
an affidavit from such record holder that it is not a Disqualified 
Organization or stating such holder's taxpayer identification number and, 
during the period such person is the record holder of the Residual 
Certificate, the Pass-Through Entity does not have actual knowledge that such 
affidavit is false. 

   For taxable years beginning on or after January 1, 1998, if an "electing 
large partnership" holds a Residual Certificate, all interests in the 
electing large partnership are treated as held by Disqualified Organizations 
for purposes of the tax imposed upon a Pass-Through Entity by section 860E(c) 
of the Code. An exception to this tax, otherwise available to a Pass-Through 
Entity that is furnished certain affidavits by record holders of interests in 
the entity and that does not know such affidavits are false, is not available 
to an electing large partnership. 

   For these purposes, (i) "Disqualified Organization" means the United 
States, any state or political subdivision thereof, any foreign government, 
any international organization, any agency or instrumentality of any of the 
foregoing (provided, that such term does not include an instrumentality if 
all of its activities are subject to tax and a majority of its board of 
directors is not selected by any such governmental entity), any cooperative 
organization furnishing electric energy or providing telephone service to 
persons in rural areas as described in Code Section 1381(a)(2)(C), and any 
organization (other than a farmers' cooperative described in Code Section 
521) that is exempt from taxation under the Code unless such organization is 
subject to the tax on unrelated business income imposed by Code Section 511, 
(ii) "Pass-Through Entity" means any regulated investment company, real 
estate investment trust, common trust fund, partnership, trust or estate and 
certain corporations operating on a cooperative basis. Except as may be 
provided in Treasury regulations, any person holding an interest in a 
Pass-Through Entity as a nominee for another will, with respect to such 
interest, be treated as a Pass-Through Entity, and (iii) an "electing large 
partnership" means any partnership having more than 100 members during the 
preceding tax year (other than certain service partnerships and commodity 
pools), which elect to apply simplified reporting provisions under the Code. 

   The Pooling Agreement with respect to a series of Certificates will 
provide that no legal or beneficial interest in a Residual Certificate may be 
transferred unless (i) the proposed transferee provides to the transferor and 
the Trustee an affidavit providing its taxpayer identification number and 
stating that such transferee is the beneficial owner of the Residual 
Certificate, is not a Disqualified Organization and is not purchasing such 
Residual Certificates on behalf of a Disqualified Organization (i.e., as a 
broker, nominee or middleman thereof), and (ii) the transferor provides a 
statement in writing to the Depositor and the Trustee that it has no actual 
knowledge that such affidavit is false. Moreover, the Pooling Agreement will 
provide that any attempted or purported transfer in violation of these 
transfer restrictions will be null and void and will vest no rights in any 
purported transferee. Each Residual Certificate with respect to a series will 
bear a legend referring to such restrictions on transfer, and each Residual 
Certificateholder will be deemed to have agreed, as a condition of ownership 
thereof, to any amendments to the related Pooling Agreement required under 
the Code or applicable Treasury regulations to effectuate the foregoing 
restrictions. Information necessary to compute an applicable excise tax must 
be furnished to the Service and to the requesting party within 60 days of the 
request, and the Depositor or the Trustee may charge a fee for computing and 
providing such information. 

   Noneconomic Residual Interests. The REMIC Regulations would disregard 
certain transfers of Residual Certificates, in which case the transferor 
would continue to be treated as the owner of the Residual Certificates and 
thus would continue to be subject to tax on its allocable portion of the net 
income of the REMIC Pool. Under the REMIC Regulations, a transfer of a 
"noneconomic residual interest" (as defined below) to a Residual 
Certificateholder (other than a Residual Certificateholder who is not a U.S. 
Person, as defined below under "Foreign Investors") is disregarded for all 
federal income tax purposes if a significant purpose of the transferor is to 
impede the assessment or collection of tax. A residual interest in a REMIC 
(including a residual interest with a positive value at issuance) is a 
"noneconomic residual interest" unless, at the time of the transfer, (i) the 
present value of the expected future distributions on the residual interest 
at least equals the product of the present value of the 
    

                               81           
<PAGE>
   
anticipated excess inclusions and the highest corporate income tax rate in 
effect for the year in which the transfer occurs, and (ii) the transferor 
reasonably expects that the transferee will receive distributions from the 
REMIC at or after the time at which taxes accrue on the anticipated excess 
inclusions in an amount sufficient to satisfy the accrued taxes. The 
anticipated excess inclusions and the present value rate are determined in 
the same manner as set forth above under "Disqualified Organizations". The 
REMIC Regulations explain that a significant purpose to impede the assessment 
or collection of tax exists if the transferor, at the time of the transfer, 
either knew or should have known that the transferee would be unwilling or 
unable to pay taxes due on its share of the taxable income of the REMIC. A 
safe harbor is provided if (i) the transferor conducted, at the time of the 
transfer, a reasonable investigation of the financial condition of the 
transferee and found that the transferee historically had paid its debts as 
they came due and found no significant evidence to indicate that the 
transferee would not continue to pay its debts as they came due in the 
future, and (ii) the transferee represents to the transferor that it 
understands that, as the holder of the noneconomic residual interest, the 
transferee may incur tax liabilities in excess of cash flows generated by the 
interest and that the transferee intends to pay taxes associated with holding 
the residual interest as they become due. The Pooling Agreement with respect 
to each series of Certificates will require the transferee of a Residual 
Certificate to certify to the matters in the preceding sentence as part of 
the affidavit described above under the heading "Disqualified Organizations". 
The transferor must have no actual knowledge or reason to know that such 
statements are false. 

   Foreign Investors. The REMIC Regulations provide that the transfer of a 
Residual Certificate that has "tax avoidance potential" to a "foreign person" 
will be disregarded for all federal tax purposes. This rule appears intended 
to apply to a transferee who is not a "U.S. Person" (as defined below), 
unless such transferee's income is effectively connected with the conduct of 
a trade or business within the United States. A Residual Certificate is 
deemed to have tax avoidance potential unless, at the time of the transfer, 
(i) the future value of expected distributions equals at least 30% of the 
anticipated excess inclusions after the transfer, and (ii) the transferor 
reasonably expects that the transferee will receive sufficient distributions 
from the REMIC Pool at or after the time at which the excess inclusions 
accrue and prior to the end of the next succeeding taxable year for the 
accumulated withholding tax liability to be paid. If the non-U.S. Person 
transfers the Residual Certificate back to a U.S. Person, the transfer will 
be disregarded and the foreign transferor will continue to be treated as the 
owner unless arrangements are made so that the transfer does not have the 
effect of allowing the transferor to avoid tax on accrued excess inclusions. 

   The Prospectus Supplement relating to a series of Certificates may provide 
that a Residual Certificate may not be purchased by or transferred to any 
person that is not a U.S. Person or may describe the circumstances and 
restrictions pursuant to which such a transfer may be made. The term "U.S. 
Person" means a citizen or resident of the United States, a corporation, 
partnership (except to the extent provided in applicable Treasury 
regulations) or other entity created or organized in or under the laws of the 
United States or any political subdivision thereof, an estate that is subject 
to United States federal income tax regardless of the source of its income or 
a trust if a court within the United States is able to exercise primary 
supervision over the administration of such trust, and one or more United 
States fiduciaries have the authority to control all substantial decisions of 
such trust (or, to the extent provided in applicable Treasury regulations, 
certain trusts in existence on August 20, 1996 which are eligible to elect to 
be treated as U.S. Persons). 

 Sale or Exchange of a Residual Certificate 

   Upon the sale or exchange of a Residual Certificate, the Residual 
Certificateholder will recognize gain or loss equal to the excess, if any, of 
the amount realized over the adjusted basis (as described above under 
"Taxation of Residual Certificates--Basis and Losses") of such Residual 
Certificateholder in such Residual Certificate at the time of the sale or 
exchange. In addition to reporting the taxable income of the REMIC Pool, a 
Residual Certificateholder will have taxable income to the extent that any 
cash distribution to it from the REMIC Pool exceeds such adjusted basis on 
that Distribution Date. Such income will be treated as gain from the sale or 
exchange of the Residual Certificate. It is possible that the termination of 
the REMIC Pool may be treated as a sale or exchange of a Residual 
Certificateholder's Residual Certificate, in which case, if the Residual 
Certificateholder has an adjusted basis in such Residual 
    

                               82           
<PAGE>
   
Certificateholder's Residual Certificate remaining when its interest in the 
REMIC Pool terminates, and if such Residual Certificateholder holds such 
Residual Certificate as a capital asset under Code Section 1221, then such 
Residual Certificateholder will recognize a capital loss at that time in the 
amount of such remaining adjusted basis. 

   Any gain on the sale of a Residual Certificate will be treated as ordinary 
income (i) if a Residual Certificate is held as part of a "conversion 
transaction" as defined in Code Section 1258(c), up to the amount of interest 
that would have accrued on the Residual Certificateholder's net investment in 
the conversion transaction at 120% of the appropriate applicable Federal rate 
in effect at the time the taxpayer entered into the transaction minus any 
amount previously treated as ordinary income with respect to any prior 
disposition of property that was held as a part of such transaction or (ii) 
in the case of a non-corporate taxpayer, to the extent such taxpayer has made 
an election under Code Section 163(d)(4) to have net capital gains taxed as 
investment income at ordinary income rates. In addition, gain or loss 
recognized from the sale of a Residual Certificate by certain banks or thrift 
institutions will be treated as ordinary income or loss pursuant to Code 
Section 582(c). 

   The Conference Committee Report to the 1986 Act provides that, except as 
provided in Treasury regulations yet to be issued, the wash sale rules of 
Code Section 1091 will apply to dispositions of Residual Certificates where 
the seller of the Residual Certificate, during the period beginning six 
months before the sale or disposition of the Residual Certificate and ending 
six months after such sale or disposition, acquires (or enters into any other 
transaction that results in the application of Section 1091) any residual 
interest in any REMIC or any interest in a "taxable mortgage pool" (such as a 
non-REMIC owner trust) that is economically comparable to a Residual 
Certificate. 

 Mark to Market Regulations 

   The Service has issued regulations (the "Mark to Market Regulations") 
under Code Section 475 relating to the requirement that a securities dealer 
mark to market securities held for sale to customers. This mark-to-market 
requirement applies to all securities of a dealer, except to the extent that 
the dealer has specifically identified a security as held for investment. The 
Mark to Market Regulations provide that, for purposes of this mark-to-market 
requirement, a Residual Certificate is not treated as a security and thus may 
not be marked to market. The Mark to Market Regulations apply to all Residual 
Certificates acquired on or after January 4, 1995. 

TAXES THAT MAY BE IMPOSED ON THE REMIC POOL 

 Prohibited Transactions 

   Income from certain transactions by the REMIC Pool, called prohibited 
transactions, will not be part of the calculation of income or loss 
includible in the federal income tax returns of Residual Certificateholders, 
but rather will be taxed directly to the REMIC Pool at a 100% rate. 
Prohibited transactions generally include (i) the disposition of a qualified 
mortgage other than for (a) substitution within two years of the Startup Day 
for a defective (including a defaulted) obligation (or repurchase in lieu of 
substitution of a defective (including a defaulted) obligation at any time) 
or for any qualified mortgage within three months of the Startup Day, (b) 
foreclosure, default or imminent default of a qualified mortgage, (c) 
bankruptcy or insolvency of the REMIC Pool or (d) a qualified (complete) 
liquidation, (ii) the receipt of income from assets that are not the type of 
mortgages or investments that the REMIC Pool is permitted to hold, (iii) the 
receipt of compensation for services or (iv) the receipt of gain from 
disposition of cash flow investments other than pursuant to a qualified 
liquidation. Notwithstanding (i) and (iv), it is not a prohibited transaction 
to sell REMIC Pool property to prevent a default on Regular Certificates as a 
result of a default on qualified mortgages or to facilitate a clean-up call 
(generally, an optional termination to save administrative costs when no more 
than a small percentage of the Certificates is outstanding). The REMIC 
Regulations indicate that the modification of a Mortgage Loan generally will 
not be treated as a disposition if it is occasioned by a default or 
reasonably foreseeable default, an assumption of the Mortgage Loan, the 
waiver of a due-on-sale or due-on-encumbrance clause or the conversion of an 
interest rate by a mortgagor pursuant to the terms of a convertible 
adjustable rate Mortgage Loan. 
    

                               83           
<PAGE>
   
 Contributions to the REMIC Pool After the Startup Day 

   In general, the REMIC Pool will be subject to a tax at a 100% rate on the 
value of any property contributed to the REMIC Pool after the Startup Day. 
Exceptions are provided for cash contributions to the REMIC Pool (i) during 
the three months following the Startup Day, (ii) made to a qualified reserve 
fund by a Residual Certificateholder, (iii) in the nature of a guarantee, 
(iv) made to facilitate a qualified liquidation or clean-up call and (v) as 
otherwise permitted in Treasury regulations yet to be issued. 

 Net Income from Foreclosure Property 

   The REMIC Pool will be subject to federal income tax at the highest 
corporate rate on "net income from foreclosure property", determined by 
reference to the rules applicable to real estate investment trusts. 
Generally, property acquired by deed in lieu of foreclosure would be treated 
as "foreclosure property" for a period ending with the third calendar year 
following the year of acquisition of such property, with a possible 
extension. Net income from foreclosure property generally means gain from the 
sale of a foreclosure property that is inventory property and gross income 
from foreclosure property other than qualifying rents and other qualifying 
income for a real estate investment trust. 

   It is not anticipated that the REMIC Pool will receive income or 
contributions subject to tax under the preceding three paragraphs, except as 
described in the applicable Prospectus Supplement with respect to net income 
from foreclosure property on a commercial or multifamily residential property 
that secured a Mortgage Loan. In addition, unless otherwise disclosed in the 
applicable Prospectus Supplement, it is not anticipated that any material 
state income or franchise tax will be imposed on a REMIC Pool. 

LIQUIDATION OF THE REMIC POOL 

   If a REMIC Pool adopts a plan of complete liquidation, within the meaning 
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in 
the REMIC Pool's final tax return a date on which such adoption is deemed to 
occur, and sells all of its assets (other than cash) within a 90-day period 
beginning on the date of the adoption of the plan of liquidation, the REMIC 
Pool will not be subject to the prohibited transaction rules on the sale of 
its assets, provided that the REMIC Pool credits or distributes in 
liquidation all of the sale proceeds plus its cash (other than amounts 
retained to meet claims) to holders of Regular Certificates and Residual 
Certificateholders within the 90-day period. 

ADMINISTRATIVE MATTERS 

   The REMIC Pool will be required to maintain its books on a calendar year 
basis and to file federal income tax returns for federal income tax purposes 
in a manner similar to a partnership. The form for such income tax return is 
Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax Return. 
The Trustee will be required to sign the REMIC Pool's returns. Treasury 
regulations provide that, except where there is a single Residual 
Certificateholder for an entire taxable year, the REMIC Pool will be subject 
to the procedural and administrative rules of the Code applicable to 
partnerships, including the determination by the Service of any adjustments 
to, among other things, items of REMIC income, gain, loss, deduction or 
credit in a unified administrative proceeding. The Residual Certificateholder 
owning the largest percentage interest in the Residual Certificates will be 
obligated to act as "tax matters person", as defined in applicable Treasury 
regulations, with respect to the REMIC Pool. Each Residual Certificateholder 
will be deemed, by acceptance of such Residual Certificates, to have agreed 
(i) to the appointment of the tax matters person as provided in the preceding 
sentence and (ii) to the irrevocable designation of the Master Servicer as 
agent for performing the functions of the tax matters person. 

LIMITATIONS ON DEDUCTION OF CERTAIN EXPENSES 

   An investor who is an individual, estate or trust will be subject to 
limitation with respect to certain itemized deductions described in Code 
Section 67, to the extent that such itemized deductions, in the aggregate, do 
not exceed 2% of the investor's adjusted gross income. In addition, Code 
Section 68 provides that itemized deductions otherwise allowable for a 
taxable year of an individual taxpayer will be reduced by the lesser of (i) 
3% of the excess, if any, of adjusted gross income over $100,000 ($50,000 in 
    

                               84           
<PAGE>
   
the case of a married individual filing a separate return) (subject to 
adjustments for inflation) or (ii) 80% of the amount of itemized deductions 
otherwise allowable for such year. In the case of a REMIC Pool, such 
deductions may include deductions under Code Section 212 for the servicing 
fee and all administrative and other expenses relating to the REMIC Pool, or 
any similar expenses allocated to the REMIC Pool with respect to a regular 
interest it holds in another REMIC. Such investors who hold REMIC 
Certificates either directly or indirectly through certain pass-through 
entities may have their pro rata share of such expenses allocated to them as 
additional gross income, but may be subject to such limitation on deductions. 
In addition, such expenses are not deductible at all for purposes of 
computing the alternative minimum tax, and may cause such investors to be 
subject to significant additional tax liability. Temporary Treasury 
regulations provide that the additional gross income and corresponding amount 
of expenses generally are to be allocated entirely to the holders of Residual 
Certificates in the case of a REMIC Pool that would not qualify as a fixed 
investment trust in the absence of a REMIC election. However, such additional 
gross income and limitation on deductions will apply to the allocable portion 
of such expenses to holders of Regular Certificates, as well as holders of 
Residual Certificates, where such Regular Certificates are issued in a manner 
that is similar to pass-through certificates in a fixed investment trust. In 
general, such allocable portion will be determined based on the ratio that a 
REMIC Certificateholder's income, determined on a daily basis, bears to the 
income of all holders of Regular Certificates and Residual Certificates with 
respect to a REMIC Pool. As a result, individuals, estates or trusts holding 
REMIC Certificates (either directly or indirectly through a grantor trust, 
partnership, S corporation, REMIC, or certain other pass-through entities 
described in the foregoing temporary Treasury regulations) may have taxable 
income in excess of the interest income at the pass-through rate on Regular 
Certificates that are issued in a single Class or otherwise consistently with 
fixed investment trust status or in excess of cash distributions for the 
related period on Residual Certificates. Unless otherwise indicated in the 
applicable Prospectus Supplement, all such expenses will be allocable to the 
Residual Certificates. 

TAXATION OF CERTAIN FOREIGN INVESTORS 

 Regular Certificates 

   Interest, including original issue discount, distributable to Regular 
Certificateholders who are non-resident aliens, foreign corporations, or 
other Non-U.S. Persons (as defined below), will be considered "portfolio 
interest" and, therefore, generally will not be subject to 30% United States 
withholding tax, provided that such Non-U.S. Person (i) is not a "10-percent 
shareholder" within the meaning of Code Section 871(h)(3)(B) or a controlled 
foreign corporation described in Code Section 881(c)(3)(C) and (ii) provides 
the Trustee, or the person who would otherwise be required to withhold tax 
from such distributions under Code Section 1441 or 1442, with an appropriate 
statement, signed under penalties of perjury, identifying the beneficial 
owner and stating, among other things, that the beneficial owner of the 
Regular Certificate is a Non-U.S. Person. If such statement, or any other 
required statement, is not provided, 30% withholding will apply unless 
reduced or eliminated pursuant to an applicable tax treaty or unless the 
interest on the Regular Certificate is effectively connected with the conduct 
of a trade or business within the United States by such Non-U.S. Person. In 
the latter case, such Non-U.S. Person will be subject to United States 
federal income tax at regular rates. Prepayment Premiums distributable to 
Regular Certificateholders who are Non-U.S. Persons may be subject to 30% 
United States withholding tax. Investors who are Non-U.S. Persons should 
consult their own tax advisors regarding the specific tax consequences to 
them of owning a Regular Certificate. The term "Non-U.S. Person" means any 
person who is not a U.S. Person. 

   The IRS recently issued final regulations (the "New Regulations") which 
would provide alternative methods of satisfying the beneficial ownership 
certification requirement described above. The New Regulations are effective 
January 1, 1999, although valid withholding certificates that are held on 
December 31, 1998, remain valid until the earlier of December 31, 1999 or the 
due date of expiration of the certificate under the rules as currently in 
effect. The New Regulations would require, in the case of Regular 
Certificates held by a foreign partnership, that (x) the certification 
described above be provided by the partners rather than by the foreign 
partnership and (y) the partnership provide certain information, including a 
United States taxpayer identification number. A look-through rule would apply 
in the case of 
    

                               85           
<PAGE>
   
tiered partnerships. Non-U.S. Persons should consult their own tax advisors 
concerning the application of the certification requirements in the New 
Regulations. 

 Residual Certificates 

   The Conference Committee Report to the 1986 Act indicates that amounts 
paid to Residual Certificateholders who are Non-U.S. Persons are treated as 
interest for purposes of the 30% (or lower treaty rate) United States 
withholding tax. Treasury regulations provide that amounts distributed to 
Residual Certificateholders may qualify as "portfolio interest", subject to 
the conditions described in "Regular Certificates" above, but only to the 
extent that (i) the Mortgage Loans (including mortgage loans underlying MBS) 
were issued after July 18, 1984 and (ii) the Trust Fund or segregated pool of 
assets therein (as to which a separate REMIC election will be made), to which 
the Residual Certificate relates, consists of obligations issued in 
"registered form" within the meaning of Code Section 163(f)(1). Generally, 
whole mortgage loans will not be, but MBS and regular interests in another 
REMIC Pool will be, considered obligations issued in registered form. 
Furthermore, a Residual Certificateholder will not be entitled to any 
exemption from the 30% withholding tax (or lower treaty rate) to the extent 
of that portion of REMIC taxable income that constitutes an "excess 
inclusion". See "Taxation of Residual Certificates--Limitations on Offset or 
Exemption of REMIC Income". If the amounts paid to Residual 
Certificateholders who are Non-U.S. Persons are effectively connected with 
the conduct of a trade or business within the United States by such Non-U.S. 
Persons, 30% (or lower treaty rate) withholding will not apply. Instead, the 
amounts paid to such Non-U.S. Persons will be subject to United States 
federal income tax at regular rates. If 30% (or lower treaty rate) 
withholding is applicable, such amounts generally will be taken into account 
for purposes of withholding only when paid or otherwise distributed (or when 
the Residual Certificate is disposed of) under rules similar to withholding 
upon disposition of debt instruments that have original issue discount. See 
"Tax-Related Restrictions on Transfer of Residual Certificates--Foreign 
Investors" above concerning the disregard of certain transfers having "tax 
avoidance potential". Investors who are Non-U.S. Persons should consult their 
own tax advisors regarding the specific tax consequences to them of owning 
Residual Certificates. 

BACKUP WITHHOLDING 

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

REPORTING REQUIREMENTS 

   Reports of accrued interest, original issue discount and information 
necessary to compute the accrual of any market discount on the Regular 
Certificates will be made annually to the Service and to individuals, 
estates, non-exempt and non-charitable trusts, and partnerships who are 
either holders of record of Regular Certificates or beneficial owners who own 
Regular Certificates through a broker or middleman as nominee. All brokers, 
nominees and all other non-exempt holders of record of Regular Certificates 
(including corporations, non-calendar year taxpayers, securities or 
commodities dealers, real estate investment trusts, investment companies, 
common trust funds, thrift institutions and charitable trusts) may request 
such information for any calendar quarter by telephone or in writing by 
contacting the person designated in Service Publication 938 with respect to a 
particular series of Regular Certificates. Holders through nominees must 
request such information from the nominee. 
    

                               86           
<PAGE>
   
   The Service's Form 1066 has an accompanying Schedule Q, Quarterly Notice 
to Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation. 
Treasury regulations require that Schedule Q be furnished by the REMIC Pool 
to each Residual Certificateholder by the end of the month following the 
close of each calendar quarter (41 days after the end of a quarter under 
proposed Treasury regulations) in which the REMIC Pool is in existence. 

   Treasury regulations require that, in addition to the foregoing 
requirements, information must be furnished quarterly to Residual 
Certificateholders, furnished annually, if applicable, to holders of Regular 
Certificates, and filed annually with the Service concerning Code Section 67 
expenses (see "Limitations on Deduction of Certain Expenses" above) allocable 
to such holders. Furthermore, under such regulations, information must be 
furnished quarterly to Residual Certificateholders, furnished annually to 
holders of Regular Certificates, and filed annually with the Service 
concerning the percentage of the REMIC Pool's assets meeting the qualified 
asset tests described above under "Status of REMIC Certificates". 
    

                               87           
<PAGE>
   
             FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES AS 
                      TO WHICH NO REMIC ELECTION IS MADE 

STANDARD CERTIFICATES 

 General 

   In the event that no election is made to treat a Trust Fund (or a 
segregated pool of assets therein) with respect to a series of Certificates 
that are not designated as "Stripped Certificates", as described below, as a 
REMIC (Certificates of such a series hereinafter referred to as "Standard 
Certificates"), the Trust Fund will be classified as a grantor trust under 
subpart E, Part 1 of subchapter J of the Code and not as an association 
taxable as a corporation or a "taxable mortgage pool" within the meaning of 
Code Section 7701(i). Where there is no fixed retained yield with respect to 
the Mortgage Loans underlying the Standard Certificates, the holder of each 
such Standard Certificate (a "Standard Certificateholder") in such series 
will be treated as the owner of a pro rata undivided interest in the ordinary 
income and corpus portions of the Trust Fund represented by its Standard 
Certificate and will be considered the beneficial owner of a pro rata 
undivided interest in each of the Mortgage Loans, subject to the discussion 
below under "Recharacterization of Servicing Fees". Accordingly, the holder 
of a Standard Certificate of a particular series will be required to report 
on its federal income tax return its pro rata share of the entire income from 
the Mortgage Loans represented by its Standard Certificate, including 
interest at the coupon rate on such Mortgage Loans, original issue discount 
(if any), prepayment fees, assumption fees, and late payment charges received 
by the Master Servicer, in accordance with such Standard Certificateholder's 
method of accounting. A Standard Certificateholder generally will be able to 
deduct its share of the servicing fee and all administrative and other 
expenses of the Trust Fund in accordance with its method of accounting, 
provided that such amounts are reasonable compensation for services rendered 
to that Trust Fund. However, investors who are individuals, estates or trusts 
who own Standard Certificates, either directly or indirectly through certain 
pass-through entities, will be subject to limitation with respect to certain 
itemized deductions described in Code Section 67, including deductions under 
Code Section 212 for the servicing fee and all such administrative and other 
expenses of the Trust Fund, to the extent that such deductions, in the 
aggregate, do not exceed two percent of an investor's adjusted gross income. 
In addition, Code Section 68 provides that itemized deductions otherwise 
allowable for a taxable year of an individual taxpayer will be reduced by the 
lesser of (i) 3% of the excess, if any, of adjusted gross income over 
$100,000 ($50,000 in the case of a married individual filing a separate 
return) (subject to adjustments for inflation), or (ii) 80% of the amount of 
itemized deductions otherwise allowable for such year. As a result, such 
investors holding Standard Certificates, directly or indirectly through a 
pass-through entity, may have aggregate taxable income in excess of the 
aggregate amount of cash received on such Standard Certificates with respect 
to interest at the pass-through rate on such Standard Certificates. In 
addition, such expenses are not deductible at all for purposes of computing 
the alternative minimum tax, and may cause such investors to be subject to 
significant additional tax liability. Moreover, where there is fixed retained 
yield with respect to the Mortgage Loans underlying a series of Standard 
Certificates or where the servicing fee is in excess of reasonable servicing 
compensation, the transaction will be subject to the application of the 
"stripped bond" and "stripped coupon" rules of the Code, as described below 
under "Stripped Certificates" and "Recharacterization of Servicing Fees", 
respectively. 

 Tax Status 

   Standard Certificates will have the following status for federal income 
tax purposes: 

   1. A Standard Certificate owned by a "domestic building and loan 
association" within the meaning of Code Section 7701(a)(19) will be 
considered to represent "loans . . . secured by an interest in real property 
which is . . . residential real property" within the meaning of Code Section 
7701(a)(19)(C)(v), provided that the real property securing the Mortgage 
Loans represented by that Standard Certificate is of the type described in 
such section of the Code. 

   2. A Standard Certificate owned by a real estate investment trust will be 
considered to represent "real estate assets" within the meaning of Code 
Section 856(c)(5)(A) to the extent that the assets of the related Trust Fund 
consist of qualified assets, and interest income on such assets will be 
considered "interest on obligations secured by mortgages on real property" to 
such extent within the meaning of Code Section 856(c)(3)(B). 
    

                               88           
<PAGE>
   
   3. A Standard Certificate owned by a REMIC will be considered to represent 
an "obligation . . . which is principally secured by an interest in real 
property" within the meaning of Code Section 860G(a)(3)(A) to the extent that 
the assets of the related Trust Fund consist of "qualified mortgages" within 
the meaning of Code Section 860G(a)(3). 

 Premium and Discount 

   Standard Certificateholders are advised to consult with their tax advisors 
as to the federal income tax treatment of premium and discount arising either 
upon initial acquisition of Standard Certificates or thereafter. 

   Premium. The treatment of premium incurred upon the purchase of a Standard 
Certificate will be determined generally as described above under "Certain 
Federal Income Tax Consequences for REMIC Certificates--Taxation of Residual 
Certificates--Treatment of Certain Items of REMIC Income and 
Expense--Premium". 

   Original Issue Discount. The original issue discount rules will be 
applicable to a Standard Certificateholder's interest in those Mortgage Loans 
as to which the conditions for the application of those sections are met. 
Rules regarding periodic inclusion of original issue discount income are 
applicable to mortgages of corporations originated after May 27, 1969, 
mortgages of noncorporate mortgagors (other than individuals) originated 
after July 1, 1982, and mortgages of individuals originated after March 2, 
1984. Under the OID Regulations, such original issue discount could arise by 
the charging of points by the originator of the mortgages in an amount 
greater than a statutory de minimis exception, including a payment of points 
currently deductible by the borrower under applicable Code provisions or, 
under certain circumstances, by the presence of "teaser rates" on the 
Mortgage Loans. 

   Original issue discount must generally be reported as ordinary gross 
income as it accrues under a constant interest method that takes into account 
the compounding of interest, in advance of the cash attributable to such 
income. Unless indicated otherwise in the applicable Prospectus Supplement, 
no prepayment assumption will be assumed for purposes of such accrual. 
However, Code Section 1272 provides for a reduction in the amount of original 
issue discount includible in the income of a holder of an obligation that 
acquires the obligation after its initial issuance at a price greater than 
the sum of the original issue price and the previously accrued original issue 
discount, less prior payments of principal. Accordingly, if such Mortgage 
Loans acquired by a Standard Certificateholder are purchased at a price equal 
to the then unpaid principal amount of such Mortgage Loans, no original issue 
discount attributable to the difference between the issue price and the 
original principal amount of such Mortgage Loans (i.e., points) will be 
includible by such holder. 

   Market Discount. Standard Certificateholders also will be subject to the 
market discount rules to the extent that the conditions for application of 
those sections are met. Market discount on the Mortgage Loans will be 
determined and will be reported as ordinary income generally in the manner 
described above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates--Market Discount", except that 
the ratable accrual methods described therein will not apply and it is 
unclear whether a Prepayment Assumption would apply. Rather, the holder will 
accrue market discount pro rata over the life of the Mortgage Loans, unless 
the constant yield method is elected. Unless indicated otherwise in the 
applicable Prospectus Supplement, no prepayment assumption will be assumed 
for purposes of such accrual. 

 Recharacterization of Servicing Fees 

   If the servicing fee paid to the Master Servicer were deemed to exceed 
reasonable servicing compensation, the amount of such excess would represent 
neither income nor a deduction to Certificateholders. In this regard, there 
are no authoritative guidelines for federal income tax purposes as to either 
the maximum amount of servicing compensation that may be considered 
reasonable in the context of this or similar transactions or whether, in the 
case of the Standard Certificate, the reasonableness of servicing 
compensation should be determined on a weighted average or loan-by-loan 
basis. If a loan-by-loan basis is appropriate, the likelihood that such 
amount would exceed reasonable servicing compensation as to 
    

                               89           
<PAGE>
   
some of the Mortgage Loans would be increased. Service guidance indicates 
that a servicing fee in excess of reasonable compensation ("excess 
servicing") will cause the Mortgage Loans to be treated under the "stripped 
bond" rules. Such guidance provides safe harbors for servicing deemed to be 
reasonable and requires taxpayers to demonstrate that the value of servicing 
fees in excess of such amounts is not greater than the value of the services 
provided. 

   Accordingly, if the Service's approach is upheld, a servicer who receives 
a servicing fee in excess of such amounts would be viewed as retaining an 
ownership interest in a portion of the interest payments on the Mortgage 
Loans. Under the rules of Code Section 1286, the separation of ownership of 
the right to receive some or all of the interest payments on an obligation 
from the right to receive some or all of the principal payments on the 
obligation would result in treatment of such Mortgage Loans as "stripped 
coupons" and "stripped bonds". Subject to the de minimis rule discussed below 
under "--Stripped Certificates", each stripped bond or stripped coupon could 
be considered for this purpose as a non-interest bearing obligation issued on 
the date of issue of the Standard Certificates, and the original issue 
discount rules of the Code would apply to the holder thereof. While Standard 
Certificateholders would still be treated as owners of beneficial interests 
in a grantor trust for federal income tax purposes, the corpus of such trust 
could be viewed as excluding the portion of the Mortgage Loans the ownership 
of which is attributed to the Master Servicer, or as including such portion 
as a second class of equitable interest. Applicable Treasury regulations 
treat such an arrangement as a fixed investment trust, since the multiple 
classes of trust interests should be treated as merely facilitating direct 
investments in the trust assets and the existence of multiple classes of 
ownership interests is incidental to that purpose. In general, such a 
recharacterization should not have any significant effect upon the timing or 
amount of income reported by a Standard Certificateholder, except that the 
income reported by a cash method holder may be slightly accelerated. See 
"Stripped Certificates" below for a further description of the federal income 
tax treatment of stripped bonds and stripped coupons. 

 Sale or Exchange of Standard Certificates 

   Upon sale or exchange of a Standard Certificate, a Standard 
Certificateholder will recognize gain or loss equal to the difference between 
the amount realized on the sale and its aggregate adjusted basis in the 
Mortgage Loans and the other assets represented by the Standard Certificate. 
In general, the aggregate adjusted basis will equal the Standard 
Certificateholder's cost for the Standard Certificate, increased by the 
amount of any income previously reported with respect to the Standard 
Certificate and decreased by the amount of any losses previously reported 
with respect to the Standard Certificate and the amount of any distributions 
received thereon. Except as provided above with respect to market discount on 
any Mortgage Loans, and except for certain financial institutions subject to 
the provisions of Code Section 582(c), any such gain or loss would be capital 
gain or loss if the Standard Certificate was held as a capital asset. 
However, gain on the sale of a Standard Certificate will be treated as 
ordinary income (i) if a Standard Certificate is held as part of a 
"conversion transaction" as defined in Code Section 1258(c), up to the amount 
of interest that would have accrued on the Standard Certificateholder's net 
investment in the conversion transaction at 120% of the appropriate 
applicable Federal rate in effect at the time the taxpayer entered into the 
transaction minus any amount previously treated as ordinary income with 
respect to any prior disposition of property that was held as a part of such 
transaction or (ii) in the case of a non-corporate taxpayer, to the extent 
such taxpayer has made an election under Code Section 163(d)(4) to have net 
capital gains taxed as investment income at ordinary income rates. Capital 
gains of certain non-corporate taxpayers generally are subject to a lower 
maximum tax rate (28%) than ordinary income of such taxpayers (39.6%) for 
property held for more than one year but not more than 18 months, and a still 
lower maximum rate (20%) for property held for more than 18 months. The 
maximum tax rate for corporations is the same with respect to both ordinary 
income and capital gains. 

STRIPPED CERTIFICATES 

 General 

   Pursuant to Code Section 1286, the separation of ownership of the right to 
receive some or all of the principal payments on an obligation from ownership 
of the right to receive some or all of the interest 
    

                               90           
<PAGE>
   
payments results in the creation of "stripped bonds" with respect to 
principal payments and "stripped coupons" with respect to interest payments. 
For purposes of this discussion, Certificates that are subject to those rules 
will be referred to as "Stripped Certificates". Stripped Certificates include 
"Stripped Interest Certificates" and "Stripped Principal Certificates" (as 
defined in this Prospectus) as to which no REMIC election is made. 

   The Certificates will be subject to those rules if (i) the Depositor or 
any of its affiliates retains (for its own account or for purposes of 
resale), in the form of fixed retained yield or otherwise, an ownership 
interest in a portion of the payments on the Mortgage Loans, (ii) the Master 
Servicer is treated as having an ownership interest in the Mortgage Loans to 
the extent it is paid (or retains) servicing compensation in an amount 
greater than reasonable consideration for servicing the Mortgage Loans (see 
"Standard Certificates--Recharacterization of Servicing Fees" above) and 
(iii) Certificates are issued in two or more classes or subclasses 
representing the right to non-pro-rata percentages of the interest and 
principal payments on the Mortgage Loans. 

   In general, a holder of a Stripped Certificate will be considered to own 
"stripped bonds" with respect to its pro rata share of all or a portion of 
the principal payments on each Mortgage Loan and/or "stripped coupons" with 
respect to its pro rata share of all or a portion of the interest payments on 
each Mortgage Loan, including the Stripped Certificate's allocable share of 
the servicing fees paid to the Master Servicer, to the extent that such fees 
represent reasonable compensation for services rendered. See discussion above 
under "Standard Certificates--Recharacterization of Servicing Fees". Although 
not free from doubt, for purposes of reporting to Stripped 
Certificateholders, the servicing fees will be allocated to the Stripped 
Certificates in proportion to the respective entitlements to distributions of 
each class (or subclass) of Stripped Certificates for the related period or 
periods. The holder of a Stripped Certificate generally will be entitled to a 
deduction each year in respect of the servicing fees, as described above 
under "Standard Certificates--General", subject to the limitation described 
therein. 

   Code Section 1286 treats a stripped bond or a stripped coupon as an 
obligation issued at an original issue discount on the date that such 
stripped interest is purchased. Although the treatment of Stripped 
Certificates for federal income tax purposes is not clear in certain respects 
at this time, particularly where such Stripped Certificates are issued with 
respect to a Mortgage Pool containing variable-rate Mortgage Loans, the 
Depositor has been advised by counsel that (i) the Trust Fund will be treated 
as a grantor trust under subpart E, Part 1 of subchapter J of the Code and 
not as an association taxable as a corporation or a "taxable mortgage pool" 
within the meaning of Code Section 7701(i), and (ii) each Stripped 
Certificate should be treated as a single installment obligation for purposes 
of calculating original issue discount and gain or loss on disposition. This 
treatment is based on the interrelationship of Code Section 1286, Code 
Sections 1272 through 1275, and the OID Regulations. While under Code Section 
1286 computations with respect to Stripped Certificates arguably should be 
made in one of the ways described below under "Taxation of Stripped 
Certificates--Possible Alternative Characterizations," the OID Regulations 
state, in general, that two or more debt instruments issued by a single 
issuer to a single investor in a single transaction should be treated as a 
single debt instrument for original issue discount purposes. The Pooling 
Agreement requires that the Trustee make and report all computations 
described below using this aggregate approach, unless substantial legal 
authority requires otherwise. 

   Furthermore, Treasury regulations issued December 28, 1992 provide for the 
treatment of a Stripped Certificate as a single debt instrument issued on the 
date it is purchased for purposes of calculating any original issue discount. 
In addition, under these regulations, a Stripped Certificate that represents 
a right to payments of both interest and principal may be viewed either as 
issued with original issue discount or market discount (as described below), 
at a de minimis original issue discount, or, presumably, at a premium. This 
treatment suggests that the interest component of such a Stripped Certificate 
would be treated as qualified stated interest under the OID Regulations. 
Further, these final regulations provide that the purchaser of such a 
Stripped Certificate will be required to account for any discount as market 
discount rather than original issue discount if either (i) the initial 
discount with respect to the Stripped Certificate was treated as zero under 
the de minimis rule, or (ii) no more than 100 basis points in excess of 
reasonable servicing is stripped off the related Mortgage Loans. Any such 
market discount would be 
    

                               91           
<PAGE>
   
reportable as described under "Certain Federal Income Tax Consequences for 
REMIC Certificates--Taxation of Regular Certificates--Market Discount," 
without regard to the de minimis rule therein, assuming that a prepayment 
assumption is employed in such computation. 

 Status of Stripped Certificates 

   No specific legal authority exists as to whether the character of the 
Stripped Certificates, for federal income tax purposes, will be the same as 
that of the Mortgage Loans. Although the issue is not free from doubt, 
counsel has advised the Depositor that Stripped Certificates owned by 
applicable holders should be considered to represent "real estate assets" 
within the meaning of Code Section 856(c)(5)(A), "obligation[s] principally 
secured by an interest in real property" within the meaning of Code Section 
860G(a)(3)(A), and "loans . . . secured by an interest in real property which 
is . . . residential real property" within the meaning of Code Section 
7701(a)(19)(C)(v), and interest (including original issue discount) income 
attributable to Stripped Certificates should be considered to represent 
"interest on obligations secured by mortgages on real property" within the 
meaning of Code Section 856(c)(3)(B), provided that in each case the Mortgage 
Loans and interest on such Mortgage Loans qualify for such treatment. 

 Taxation of Stripped Certificates 

   Original Issue Discount. Except as described above under "General", each 
Stripped Certificate will be considered to have been issued at an original 
issue discount for federal income tax purposes. Original issue discount with 
respect to a Stripped Certificate must be included in ordinary income as it 
accrues, in accordance with a constant interest method that takes into 
account the compounding of interest, which may be prior to the receipt of the 
cash attributable to such income. Based in part on the OID Regulations and 
the amendments to the original issue discount sections of the Code made by 
the 1986 Act, the amount of original issue discount required to be included 
in the income of a holder of a Stripped Certificate (referred to in this 
discussion as a "Stripped Certificateholder") in any taxable year likely will 
be computed generally as described above under "Federal Income Tax 
Consequences for REMIC Certificates--Taxation of Regular 
Certificates--Original Issue Discount" and "--Variable Rate Regular 
Certificates". However, with the apparent exception of a Stripped Certificate 
qualifying as a market discount obligation, as described above under 
"General", the issue price of a Stripped Certificate will be the purchase 
price paid by each holder thereof, and the stated redemption price at 
maturity will include the aggregate amount of the payments, other than 
qualified stated interest to be made on the Stripped Certificate to such 
Stripped Certificateholder, presumably under the Prepayment Assumption. 

   If the Mortgage Loans prepay at a rate either faster or slower than that 
under the Prepayment Assumption, a Stripped Certificateholder's recognition 
of original issue discount will be either accelerated or decelerated and the 
amount of such original issue discount will be either increased or decreased 
depending on the relative interests in principal and interest on each 
Mortgage Loan represented by such Stripped Certificateholder's Stripped 
Certificate. While the matter is not free from doubt, the holder of a 
Stripped Certificate should be entitled in the year that it becomes certain 
(assuming no further prepayments) that the holder will not recover a portion 
of its adjusted basis in such Stripped Certificate to recognize an ordinary 
loss equal to such portion of unrecoverable basis. 

   As an alternative to the method described above, the fact that some or all 
of the interest payments with respect to the Stripped Certificates will not 
be made if the Mortgage Loans are prepaid could lead to the interpretation 
that such interest payments are "contingent" within the meaning of the OID 
Regulations. The OID Regulations, as they relate to the treatment of 
contingent interest, are by their terms not applicable to prepayable 
securities such as the Stripped Certificates. However, if final regulations 
dealing with contingent interest with respect to the Stripped Certificates 
apply the same principles as the OID Regulations, such regulations may lead 
to different timing of income inclusion that would be the case under the OID 
Regulations. Furthermore, application of such principles could lead to the 
characterization of gain on the sale of contingent interest Stripped 
Certificates as ordinary income. Investors should consult their tax advisors 
regarding the appropriate tax treatment of Stripped Certificates. 
    

                               92           
<PAGE>
   
   Sale or Exchange of Stripped Certificates. Sale or exchange of a Stripped 
Certificate prior to its maturity will result in gain or loss equal to the 
difference, if any, between the amount received and the Stripped 
Certificateholder's adjusted basis in such Stripped Certificate, as described 
above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates--Sale or Exchange of Regular 
Certificates". To the extent that a subsequent purchaser's purchase price is 
exceeded by the remaining payments on the Stripped Certificates, such 
subsequent purchaser will be required for federal income tax purposes to 
accrue and report such excess as if it were original issue discount in the 
manner described above. It is not clear for this purpose whether the assumed 
prepayment rate that is to be used in the case of a Stripped 
Certificateholder other than an original Stripped Certificateholder should be 
the Prepayment Assumption or a new rate based on the circumstances at the 
date of subsequent purchase. 

   Purchase of More Than One Class of Stripped Certificates. Where an 
investor purchases more than one class of Stripped Certificates, it is 
currently unclear whether for federal income tax purposes such classes of 
Stripped Certificates should be treated separately or aggregated for purposes 
of the rules described above. 

   Possible Alternative Characterizations. The characterizations of the 
Stripped Certificates discussed above are not the only possible 
interpretations of the applicable Code provisions. For example, the Stripped 
Certificateholder may be treated as the owner of (i) one installment 
obligation consisting of such Stripped Certificate's pro rata share of the 
payments attributable to principal on each Mortgage Loan and a second 
installment obligation consisting of such Stripped Certificate's pro rata 
share of the payments attributable to interest on each Mortgage Loan, (ii) as 
many stripped bonds or stripped coupons as there are scheduled payments of 
principal and/or interest on each Mortgage Loan or (iii) a separate 
installment obligation for each Mortgage Loan, representing the Stripped 
Certificate's pro rata share of payments of principal and/or interest to be 
made with respect thereto. Alternatively, the holder of one or more classes 
of Stripped Certificates may be treated as the owner of a pro rata fractional 
undivided interest in each Mortgage Loan to the extent that such Stripped 
Certificate, or classes of Stripped Certificates in the aggregate, represent 
the same pro rata portion of principal and interest on each such Mortgage 
Loan, and a stripped bond or stripped coupon (as the case may be), treated as 
an installment obligation or contingent payment obligation, as to the 
remainder. Final regulations issued on December 28, 1992 regarding original 
issue discount on stripped obligations make the foregoing interpretations 
less likely to be applicable. The preamble to those regulations states that 
they are premised on the assumption that an aggregation approach is 
appropriate for determining whether original issue discount on a stripped 
bond or stripped coupon is de minimis, and solicits comments on appropriate 
rules for aggregating stripped bonds and stripped coupons under Code Section 
1286. 

   Because of these possible varying characterizations of Stripped 
Certificates and the resultant differing treatment of income recognition, 
Stripped Certificateholders are urged to consult their own tax advisors 
regarding the proper treatment of Stripped Certificates for federal income 
tax purposes. 

REPORTING REQUIREMENTS AND BACKUP WITHHOLDING 

   The Trustee will furnish, within a reasonable time after the end of each 
calendar year, to each Standard Certificateholder or Stripped 
Certificateholder at any time during such year, such information (prepared on 
the basis described above) as the Trustee deems to be necessary or desirable 
to enable such Certificateholders to prepare their federal income tax 
returns. Such information will include the amount of original issue discount 
accrued on Certificates held by persons other than Certificateholders 
exempted from the reporting requirements. The amounts required to be reported 
by the Trustee may not be equal to the proper amount of original issue 
discount required to be reported as taxable income by a Certificateholder, 
other than an original Certificateholder that purchased at the issue price. 
In particular, in the case of Stripped Certificates, unless provided 
otherwise in the applicable Prospectus Supplement, such reporting will be 
based upon a representative initial offering price of each class of Stripped 
Certificates. The Trustee will also file such original issue discount 
information with the Service. If a Certificateholder fails to supply an 
accurate taxpayer identification number or if the Secretary of the Treasury 
determines that a Certificateholder has not reported all interest and 
dividend income required 
    

                               93           
<PAGE>
   
to be shown on his federal income tax return, 31% backup withholding may be 
required in respect of any reportable payments, as described above under 
"Certain Federal Income Tax Consequences for REMIC Certificates--Backup 
Withholding". 

TAXATION OF CERTAIN FOREIGN INVESTORS 

   To the extent that a Certificate evidences ownership in Mortgage Loans 
that are issued on or before July 18, 1984, interest or original issue 
discount paid by the person required to withhold tax under Code Section 1441 
or 1442 to nonresident aliens, foreign corporations, or other Non-U.S. 
Persons generally will be subject to 30% United States withholding tax, or 
such lower rate as may be provided for interest by an applicable tax treaty. 
Accrued original issue discount recognized by the Standard Certificateholder 
or Stripped Certificateholder on original issue discount recognized by the 
Standard Certificateholder or Stripped Certificateholders on the sale or 
exchange of such a Certificate also will be subject to federal income tax at 
the same rate. 

   Treasury regulations provide that interest or original issue discount paid 
by the Trustee or other withholding agent to a Non-U.S. Person evidencing 
ownership interest in Mortgage Loans issued after July 18, 1984 will be 
"portfolio interest" and will be treated in the manner, and such persons will 
be subject to the same certification requirements, described above under 
"Certain Federal Income Tax Consequences for REMIC Certificates--Taxation of 
Certain Foreign Investors--Regular Certificates". 
    

                       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. 

   
                         CERTAIN ERISA CONSIDERATIONS 
    

GENERAL 

   Sections 404 and 406 of the Employee Retirement Income Security Act of 
1974, as amended ("ERISA"), impose certain fiduciary requirements and 
prohibited transaction restrictions on employee pension and welfare benefit 
plans subject to ERISA ("ERISA Plans") and on certain other retirement plans 
and arrangements, including individual retirement accounts and annuities, 
Keogh plans and bank collective investment funds and insurance company 
general and separate accounts in which such ERISA Plans are invested. Section 
4975 of the Code imposes essentially the same prohibited transaction 
restrictions on tax-qualified retirement plans described in Section 401(a) of 
the Code and on Individual Retirement Accounts described in Section 408 of 
the Code (collectively, "Tax Favored Plans"). 

   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 

                               94           
<PAGE>
   
or administrative exemption is available with respect to any such 
transaction. Pursuant to Section 4975 of the Code, certain Parties in 
Interest to a prohibited transaction may be subject to a nondeductible 15% 
per annum excise tax on the amount involved in such transaction, which excise 
tax increases to 100% if the Party in Interest involved in the transaction 
does not correct such transaction during the taxable period. In addition, 
such Party in Interest may be subject to a penalty imposed pursuant to 
Section 502(i) of ERISA. The United States Department of Labor ("DOL") and 
participants, beneficiaries and fiduciaries of ERISA Plans may generally 
enforce violations of ERISA, including the prohibited transaction provisions. 
If the prohibited transaction amounts to a breach of fiduciary responsibility 
under ERISA, a 20% civil penalty may be imposed on the fiduciary or other 
person participating in the breach. 
    

PLAN ASSET REGULATIONS 

   Certain transactions involving the Trust Fund, including a Plan's 
investment in Offered Certificates, might be deemed to constitute prohibited 
transactions under ERISA and the Code if the underlying Mortgage Assets and 
other assets included in a related Trust Fund are deemed to be assets of such 
Plan. Section 2510.3-101 of the DOL regulations (the "Plan Asset 
Regulations") defines the term "Plan Assets" for purposes of applying the 
general fiduciary responsibility provisions of ERISA and the prohibited 
transaction provisions of ERISA and the Code. Under the Plan Asset 
Regulations, generally, 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 Plan 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. 

                               95           
<PAGE>
   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 

   The DOL granted an individual exemption, DOL exemption application number 
E-0003 (the "Exemption"), to Deutsche Bank AG, New York Branch ("DBNY") and 
Deutsche Morgan Grenfell Inc. ("DMG") which generally exempts from the 
application of the prohibited transaction provisions of Section 406 of ERISA, 
and the excise taxes imposed on such prohibited transactions pursuant to 
Section 4975(a) and (b) of the Code, certain transactions, among others, 
relating to the servicing and operation of mortgage pools and the initial 
purchase, holding and subsequent resale of mortgage pass-through certificates 
underwritten by an Underwriter (as hereinafter defined), provided that 
certain conditions set forth in the Exemption are satisfied. For purposes of 
this Section "ERISA Considerations," the term "Underwriter" shall include (a) 
DBNY and DMG, (b) any person directly or indirectly, through one or more 
intermediaries, controlling, controlled by or under common control with DBNY 
and DMG 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 a class of Certificates. 

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

   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 
evidencing interests in such other investment pools must have been rated in 
one of the three highest categories of one of the Exemption Rating Agencies 
for at least one year prior to the acquisition of 

                               96           
<PAGE>
Certificates by or on behalf of a Plan or with Plan Assets; and (iii) 
Certificates evidencing interests in such other investment pools must have 
been purchased by investors other than Plans for at least one year prior to 
any acquisition of Certificates by or on behalf of a Plan or with Plan 
Assets. 

   A fiduciary of a Plan or any person investing Plan Assets to purchase a 
Certificate must make its own determination that the conditions set forth 
above will be satisfied with respect to such Certificate. 

   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, and 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 the direct or indirect sale, exchange, transfer, holding or 
the direct or indirect acquisition or disposition in the secondary market of 
Certificates by a Plan or with Plan Assets. However, no exemption is provided 
from the restrictions of Sections 406(a)(1)(E), 406(a)(2) and 407 of ERISA 
for the acquisition or holding of a Certificate on behalf of an "Excluded 
Plan" by any person who has discretionary authority or renders investment 
advice with respect to the assets of such Excluded Plan. For purposes of the 
Certificates, 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 excise taxes imposed by Sections 
4975(a) and (b) of the Code by reason of Section 4975(c)(1)(E) of the Code, 
in connection with (1) the direct or indirect sale, exchange or transfer of 
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 
the Certificates is (a) a mortgagor with respect to 5% or less of the fair 
market value of the Trust Fund Assets or (b) an affiliate of such a person, 
(2) the direct or indirect acquisition or disposition in the secondary market 
of Certificates by a Plan and (3) the holding of Certificates by a Plan or 
with Plan Assets. 

   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 of ERISA, and the excise taxes imposed by 
Sections 4975(a) and (b) of the Code by reason of Section 4975(c) of the Code 
for transactions in connection with the servicing, management and operation 
of the Trust Fund. The Depositor expects that the specific conditions of the 
Exemption required for this purpose will be satisfied with respect to the 
Certificates so that the Exemption would provide an exemption from the 
restrictions imposed by Sections 406(a) and (b) of ERISA (as well as the 
excise taxes imposed by Sections 4975(a) and (b) of the Code by reason of 
Section 4975(c) of the Code) for transactions in connection with the 
servicing, management and operation of the Trust Fund, provided that the 
general conditions of the Exemption are satisfied. 

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

   Because the exemptive relief afforded by the Exemption (or any similar 
exemption that might be available) will not apply to the purchase, sale or 
holding of certain Certificates, such as Subordinate Certificates, Residual 
Certificates or any Certificates which are not rated in one of the three 
highest generic rating categories by the Exemption Rating Agencies, transfers 
of such Certificates to a Plan, to a trustee or other person acting on behalf 
of any Plan, or to any other person investing Plan Assets to effect such 
acquisition will not be registered by the Trustee unless the transferee 
provides the Depositor, the Trustee and the Master Servicer with an opinion 
of counsel satisfactory to the Depositor, the Trustee and the Master 
Servicer, which opinion will not be at the expense of the Depositor, the 
Trustee or the Master Servicer, that the purchase of such Certificates by or 
on behalf of such Plan is permissible under applicable law, will not 
constitute or result in any non-exempt prohibited transaction under ERISA or 
Section 4975 of the Code and will not subject the Depositor, the Trustee or 
the Master Servicer to any obligation in addition to those undertaken in the 
Agreement. 
    

                               97           
<PAGE>
   
   In lieu of such opinion of counsel, the transferee may provide a 
certification substantially to the effect that the purchase of Certificates 
by or on behalf of such Plan is permissible under applicable law, will not 
constitute or result in any non-exempt prohibited transaction under ERISA or 
Section 4975 of the Code, will not subject the Depositor, the Trustee or the 
Master Servicer to any obligation in addition to those undertaken in the 
Agreement and the following conditions are satisfied: (i) the transferee is 
an insurance company and the source of funds used to purchase such 
Certificates is an "insurance company general account" (as such term is 
defined in PTCE 95-60); (ii) the conditions set forth in PTCE 95-60 Part I 
and III have been satisfied; and (iii) there is no Plan with respect to which 
the amount of such general account's reserves and liabilities for contracts 
held by or on behalf of such Plan and all other Plans maintained by the same 
employer (or any "affiliate" thereof, as defined in PTCE 95-60) or by the 
same employee organization exceed 10% of the total of all reserves and 
liabilities of such general account (as determined under PTCE 95-60) as of 
the date of the acquisition of such Certificates. 

   The purchaser or any transferee of any interest in a Class B Certificate 
[or Class R Certificate] that is not a definitive certificate, by the act of 
purchasing such Certificate, shall be deemed to represent that it is not a 
Plan or 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. The Class B Certificates [and Class R Certificates] will contain a 
legend describing such restrictions on transfer and the Pooling and Servicing 
Agreement will provide that any attempted or purported transfer in violation 
of these transfer restrictions will be null and void. 

   There can be no assurance that any DOL exemption will apply with respect 
to any particular Plan that acquires the Certificates or, even if all the 
conditions specified therein were satisfied, that any such exemption would 
apply to all transactions involving the Trust Fund. Prospective Plan 
investors should consult with their legal counsel concerning the impact of 
ERISA and the Code and the potential consequences to their specific 
circumstances prior to making an investment in the Certificates. Neither the 
Depositor, the Trustee, the Master Servicer nor any of their respective 
affiliates will make any representation to the effect that the Certificates 
satisfy all legal requirements with respect to the investment therein by 
Plans generally or any particular Plan or to the effect that the Certificates 
are an appropriate investment for Plans generally or any particular Plan. 

   BEFORE PURCHASING A CERTIFICATE (OTHER THAN A SUBORDINATE CERTIFICATE, 
RESIDUAL CERTIFICATE OR ANY CERTIFICATE WHICH IS NOT RATED IN ONE OF THE 
THREE HIGHEST GENERIC RATING CATEGORIES BY THE EXEMPTION RATING AGENCIES), A 
FIDUCIARY OF A PLAN SHOULD ITSELF CONFIRM THAT (A) ALL THE SPECIFIC AND 
GENERAL CONDITIONS SET FORTH IN THE EXEMPTION OR ONE OF THE CLASS EXEMPTIONS 
WOULD BE SATISFIED AND (B) IN THE CASE OF A CERTIFICATE PURCHASED UNDER THE 
EXEMPTION, THE CERTIFICATE CONSTITUTES A "CERTIFICATE" FOR PURPOSES OF THE 
EXEMPTION. IN ADDITION, A PLAN FIDUCIARY SHOULD CONSIDER ITS GENERAL 
FIDUCIARY OBLIGATIONS UNDER ERISA IN DETERMINING WHETHER TO PURCHASE A 
CERTIFICATE ON BEHALF OF A PLAN. 
    

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--Federal 
Income Tax Consequences for REMIC Certificates--Taxation of Residual 
Certificates--Limitations on Offset or Exemption of REMIC Income". 
    

                               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 first liens on real property and originated by certain types 
of Originators specified in SMMEA, will be "mortgage related securities" for 
purposes of SMMEA. As "mortgage related securities," such classes will 
constitute legal 
    

                               98           
<PAGE>
   
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 (including the District of 
Columbia and Puerto Rico) whose authorized investments are subject to state 
regulation, to the same extent that, under applicable law, obligations issued 
by or guaranteed as to principal and interest by the United States or any 
agency or instrumentality thereof constitute legal investments for such 
entities. Pursuant to SMMEA, a number of states enacted legislation, on or 
before the October 3, 1991 cutoff for such enactments, limiting to varying 
extents the ability of certain entities (in particular, insurance companies) 
to invest in "mortgage related securities" secured by liens on residential, 
or mixed residential and commercial properties, in most cases by requiring 
the affected investors to rely solely upon existing state law, and not SMMEA. 
Pursuant to Section 347 of the Riegle Community Development and Regulatory 
Improvement Act of 1994, which amended the definition of "mortgage related 
security" to include, in relevant part, Offered Certificates satisfying the 
rating and qualified Originator requirements for "mortgage related 
securities," but evidencing interests in a Trust Fund consisting, in whole or 
in part, of first liens on one or more parcels of real estate upon which are 
located one or more commercial structures, states were authorized to enact 
legislation, on or before September 23, 2001, specifically referring to 
Section 347 and prohibiting or restricting the purchase, holding or 
investment by state-regulated entities in such types of Offered Certificates. 
Accordingly, the investors affected by any such state legislation, when and 
if enacted, will be authorized to invest in Offered Certificates qualifying 
as "mortgage related securities" only to the extent provided in such 
legislation. 

   SMMEA also amended the legal investment authority of federally-chartered 
depository institutions as follows: federal savings and loan associations and 
federal savings banks may invest in, sell or otherwise deal in "mortgage 
related securities" without limitation as to the percentage of their assets 
represented thereby, federal credit unions may invest in such securities, and 
national banks may purchase such securities for their own account without 
regard to the limitations generally applicable to investment securities set 
forth in 12 U.S.C. Section 24 (Seventh), subject in each case to such 
regulations as the applicable federal regulatory authority may prescribe. In 
this connection, the Office of the Comptroller of the Currency (the "OCC") 
has amended 12 C.F.R. Part 1 to authorize national banks to purchase and sell 
for their own account, without limitation as to a percentage of the bank's 
capital and surplus (but subject to compliance with certain general standards 
concerning "safety and soundness" and retention of credit information in 12 
C.F.R. Section 1.5), certain "Type IV securities," defined in 12 C.F.R. 
Section 1.2(1) to include certain "commercial mortgage-related securities" 
and "residential mortgage-related securities." As so defined, "commercial 
mortgage-related security" and "residential mortgage-related security" mean, 
in relevant part, "mortgage related security" within the meaning of SMMEA, 
provided that, in the case of a "commercial mortgage-related security," it 
"represents ownership of a promissory note or certificate of interest or 
participation that is directly secured by a first lien on one or more parcels 
of real estate upon which one or more commercial structures are located and 
that is fully secured by interests in a pool of loans to numerous obligors." 
In the absence of any rule or administrative interpretation by the OCC 
defining the term "numerous obligors," no representation is made as to 
whether any class of Offered Certificates will qualify as "commercial 
mortgage-related securities," and thus as "Type IV securities," for 
investment by national banks. Federal credit unions should review National 
Credit Union Administration ("NCUA") Letter to Credit Unions No. 96, as 
modified by Letter to Credit Unions No. 108, which includes guidelines to 
assist federal credit unions in making investment decisions for mortgage 
related securities. The NCUA has adopted rules, codified at 12 C.F.R. Part 
703, which permit federal credit unions to invest in "mortgage related 
securities" under certain limited circumstances, other than stripped mortgage 
related securities, residual interests in mortgage related securities, and 
commercial mortgage related securities, unless the credit union has obtained 
written approval from the NCUA to participate in the "investment pilot 
program" described in 12 C.F.R. Section 703.140. 

   All depository institutions considering an investment in the Offered 
Certificates should review the "Supervisory Policy Statement on Securities 
Activities" dated January 28, 1992, as revised April 15, 1994 (the "Policy 
Statement") of the Federal Financial Institutions Examination Council (the
"FFIEC"). The Policy Statement, which has been adopted by the Board of 
Governors of the Federal Reserve System, the Federal Deposit Insurance 
Corporation, the OCC and the Office of Thrift Supervision, and by the NCUA 
(with certain modifications), prohibits depository institutions from investing
in certain "high-risk 
    

                               99           
<PAGE>
   
mortgage securities" (including securities such as certain series or classes 
of the Offered Certificates), except under limited circumstances, and sets 
forth certain investment practices deemed to be unsuitable for regulated 
institutions. On September 29, 1997, the FFIEC released for public comment a 
proposed "Supervisory Policy Statement on Investment Securities and End-User 
Derivatives Activities" (the "1997 Statement"), which would replace the 
Policy Statement. As proposed, the 1997 Statement would delete the specific 
"high-risk mortgage securities" tests, and substitute general guidelines 
which depository institutions should follow in managing risks (including 
market, credit, liquidity, operational (transactional), and legal risks) 
applicable to all securities (including mortgage pass-through securities and 
mortgage-derivative products) used for investment purposes. 

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

   The foregoing does not take into consideration the applicability of 
statutes, rules, regulations, orders, guidelines or agreements generally 
governing investments made by a particular investor, including, but not 
limited to, "prudent investor" provisions, percentage-of-assets limits, 
provisions which may restrict or prohibit investment in securities which are 
not "interest bearing" or "income paying," and, with regard to any Offered 
Certificates issued in book-entry form, provisions which may restrict or 
prohibit investments in securities which are issued in book-entry form. 

   Except as to the status of certain classes of Offered Certificates as 
"mortgage related securities," no representation is made as to the proper 
characterization of the Offered Certificates for legal investment purposes, 
financial institution regulatory purposes, or other purposes, or as to the 
ability of particular investors to purchase Offered Certificates under 
applicable legal investment restrictions. The uncertainties described above 
(and any unfavorable future determinations concerning legal investment or 
financial institution regulatory characteristics of the Offered Certificates) 
may adversely affect the liquidity of the 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 and, if applicable, whether SMMEA has been overridden in any 
jurisdiction relevant to such investor. 

   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. 

                               100           
<PAGE>
   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 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 

                               101           
<PAGE>
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. 

   
   If and to the extent required by applicable law or regulation, this 
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 

   
   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 Cadwalader, Wickersham & Taft. 
    

                            FINANCIAL INFORMATION 

   A new Trust Fund will be formed with respect to each series of 
Certificates, and no Trust Fund will engage in any business activities or 
have any assets or obligations prior to the issuance of the related series of 
Certificates. Accordingly, no financial statements with respect to any Trust 
Fund will be included in this Prospectus or in the related Prospectus 
Supplement. The Depositor has determined that its financial statements will 
not be material to the offering of any Offered Certificates. 

                                    RATING 

   It is a condition to the issuance of any class of Offered Certificates 
that they shall have been rated not lower than investment grade, that is, in 
one of the four highest rating categories, by at least one Rating Agency. 

   Ratings on mortgage pass-through certificates address the likelihood of 
receipt by the holders thereof of all collections on the underlying mortgage 
assets to which such holders are entitled. These ratings address the 
structural, legal and issuer-related aspects associated with such 
certificates, the nature of the underlying mortgage assets and the credit 
quality of the guarantor, if any. Ratings on mortgage pass-through 
certificates do not represent any assessment of the likelihood of principal 
prepayments by borrowers or of the degree by which such prepayments might 
differ from those originally anticipated. As a result, Certificateholders 
might suffer a lower than anticipated yield, and, in addition, holders of 
Stripped Interest Certificates might, in extreme cases fail to recoup their 
initial investments. Furthermore, ratings on mortgage pass-through 
certificates do not address the price of such certificates or the suitability 
of such certificates to the investor. 

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

                               102           
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
<S>                                      <C>
 1986 Act ............................           70 
Accrual Certificates ................             4 
Act .................................            63 
ADA .................................            65 
ARM Loans ...........................            19 
Book-Entry Certificates .............            31 
capital asset .......................            75 
Cash Flow Agreement .................             6 
CERCLA ..............................            62 
Certificate Account .................            23 
Certificate Balance .................             4 
Certificate Owner ...................            37 
Code ................................         7, 67 
Commercial Properties ...............         2, 16 
Commission ..........................             3 
Companion Class .....................            33 
CON .................................            21 
Condemnation Proceeds ...............            44 
Controlled Amortization Class  ......            33 
Controlled Amortization Classes  ....             3 
Cooperatives ........................            16 
CPR .................................            27 
Credit Support ......................             6 
Crime Control Act ...................            66 
Cut-off Date ........................         5, 33 
DBNY ................................            96 
Definitive Certificates .............            31 
Depositor ...........................             1 
Determination Date ..................        25, 31 
Deutsche Bank Group .................            30 
Disqualified Organization ...........            81 
Disqualified Organizations ..........            82 
Distribution Date ...................             4 
Distribution Date Statement .........            34 
DMARC Trust .........................            30 
DMG .................................            96 
DOL .................................            95 
DTC .................................         4, 36 
DTC Participants ....................            37 
Due Dates ...........................            19 
Equity Participation ................            19 
ERISA ...............................         7, 94 
ERISA Plans .........................            94 
Exchange Act ........................             4 
Exemption ...........................            96 
Exemption Rating Agencies ...........            96 
FAMC ................................            22 
FHLMC ...............................            22 
Financial Intermediary ..............            37 
FNMA ................................            22 
Foreign Investors ...................            81 
Garn Act ............................            64 
GNMA ................................            22 
Grantor Trust Certificates ..........             7 
Health Care-Related Facilities  .....            20 
Health Care-Related Mortgaged 
 Property ...........................            20 
Insurance Proceeds ..................            44 
IRS .................................            47 
Letter of Credit Bank ...............            56 
Lock-out Date .......................            19 
Lock-out Period .....................            19 
Mark to Market Regulations ..........            83 
Market Discount .....................        74, 75 
Master Servicer .....................             1 
MBS .................................      1, 3, 16 
MBS Administrator ...................             1 
MBS Agreement .......................            23 
MBS Issuer ..........................            23 
MBS Servicer ........................            23 
MBS Trustee .........................            23 
Mortgage Asset Pool .................             1 
Mortgage Asset Seller ...............            16 
Mortgage Assets .....................         1, 16 
Mortgage Loans ......................         1, 16 
Mortgage Notes ......................            16 
Mortgage Rate .......................             2 
Mortgaged Properties ................            16 
Mortgages ...........................            16 
Multifamily Properties ..............         1, 16 
Net Leases ..........................            18 
Nonrecoverable Advance ..............            34 
Non-U.S. Person .....................            85 
Notional Amount .....................             4 
Offered Certificates ................             1 
OID Regulations .....................            70 
original issue discount .............            70 
Original Issue Discount .............        73, 74 
Originator ..........................            16 
OTS .................................           100 

                               103           
<PAGE>
Parties in Interest .................            94 
Pass-Through Entity .................        80, 81 
Pass-Through Rate ...................             4 
Percentage Interest .................            31 
Permitted Investments ...............            44 
Plan Asset Regulations ..............            95 
Policy Statement ....................           100 
Prepayment Assumption ...............            71 
Prepayment Interest Shortfall  ......            25 
Prepayment Premium ..................            19 
Prospectus Supplement ...............             1 
Purchase Price ......................            40 
Random Lot Certificates .............            70 
Rating Agency .......................             7 
Record Date .........................            31 
Regular Certificateholder ...........            70 
Regular Certificates ................        67, 86 
Related Proceeds ....................            34 
Relief Act ..........................            66 
REMIC ...............................         2, 67 
REMIC Administrator .................          3, 1 
REMIC Certificates ..................            67 
REMIC Pool ..........................            67 
REMIC Regular Certificates ..........             7 
REMIC Regulations ...................            67 
REMIC Residual Certificates .........             7 
REO Property ........................            42 
Residual Certificateholders .........            77 
Residual Certificates ...............            67 
Restaurants .........................      1, 2, 16 
RICO ................................            66 
Senior Certificates .................             3 
Senior Liens ........................            16 
Service .............................            69 
SMMEA ...............................             7 
SPA .................................            27 
Special Servicer ....................             1 
Standard Certificateholder ..........            88 
Startup Day .........................            68 
stripped bond .......................            90 
stripped bonds ......................            90 
Stripped Certificateholder ..........            92 
Stripped Certificates ...............    88, 90, 91 
stripped coupons ....................            90 
Stripped Interest Certificates  .....         3, 91 
Stripped Principal Certificates  ....         3, 91 
Subordinate Certificates ............             3 
Sub-Servicer ........................            43 
Sub-Servicing Agreement .............            43 
Tax Exempt Investor .................            98 
Tax Favored Plans ...................            94 
The Depositor .......................             1 
Title V .............................            65 
Treasury ............................            67 
Trust Assets ........................             3 
Trust Fund ..........................             1 
Trustee .............................             1 
UBTI ................................            98 
UCC .................................            58 
U.S. Person .........................            82 
Voting Rights .......................            36 
Warranting Party ....................            41 
</TABLE>

                               104           



<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. 

   
<TABLE>
<CAPTION>
<S>                                                       <C>
 Filing Fee for Registration Statement....................  $303.03 
Legal Fees and Expenses .................................      * 
Accounting Fees and Expenses.............................      * 
Trustee's Fees and Expenses (including counsel fees) ....      * 
Blue Sky Fees and Expenses...............................      * 
Printing and Engraving Fees .............................      * 
Rating Agency Fees ......................................      * 
Miscellaneous............................................      * 
                                                          ----------- 
Total....................................................   $  * 
                                                          =========== 
</TABLE>
    

   
- ------------ 
*     To be provided by amendment. 
    

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 Deutsche 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 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 

                                      II-1
<PAGE>
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. 

EXHIBITS (ITEM 16 OF FORM S-3). 

Exhibits-- 

   
<TABLE>
<CAPTION>
  <S>     <C>
   1.1*   --Form of Underwriting Agreement. 
   3.1*   --Certificate of Incorporation. 
   3.2*   --By-Laws. 
   4.1*   --Form of Pooling and Servicing Agreement. 
   5.1    --Opinion of Cadwalader, Wickersham & Taft with respect to legality 
            of the Certificates. 
   8.1    --Opinion of Cadwalader, Wickersham & Taft with respect to certain 
            tax matters (included in Exhibit 5.1). 
  23.1    --Consent of Cadwalader, Wickersham & Taft (included in Exhibit 5.1).
  24.1    --Power of Attorney. 
</TABLE>
    

   
- ------------ 
* Previously filed with Registration Statement No. 333-4272 and incorporated 
by reference herein. 
    

                                      II-2
<PAGE>
 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 Statement shall be deemed to be a new 
Registration Statement relating to the securities offered therein, and the 
offering of such securities at that time shall be deemed to be the initial 
bona fide offering thereof. 

   (c) 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-3
<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 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 23rd day of January 1998. 

                                          DEUTSCHE MORTGAGE & ASSET 
                                          RECEIVING CORPORATION 

                                          By: 
                                          ----------------------------------- 
                                          Nancy D. Smith 
                                          Director (President) 

                              POWER OF ATTORNEY 

   KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears 
below constitutes and appoints Nancy D. Smith his/her true and lawful 
attorney-in-fact and agent for him/her and in his/her name, place and stead, 
in any and all capacities, to sign any and all amendments (including 
post-effective amendments) to this Registration Statement and to file the 
same, with all exhibits thereto, and other documents in connection therewith, 
with the Securities and Exchange Commission, granting unto said 
attorney-in-fact and agent full power and authority to do and perform each 
and every act and thing requisite and necessary to be done in and about the 
premises, as fully to all intents and purposes as they might or could do in 
person, hereby ratifying and confirming all that said attorney-in-fact and 
agent may lawfully do or cause to be done by virtue thereof. 

   Pursuant to the requirements of the Securities Act of 1933, this 
Registration Statement has been signed below by the following persons in the 
capacities and on the dates indicated: 
    

   
<TABLE>
<CAPTION>
         SIGNATURE                        TITLE                       DATE 
- -------------------------  ---------------------------------- ------------------- 
<S>                        <C>                                <C>
                           Director (President and Chief      January 23, 1998 
- -------------------------- Executive Officer) 
 Nancy D. Smith 


                           (Treasurer and Chief Financial     January 23, 1998 
- -------------------------- Officer) 
 R. Douglas Donaldson 


- -------------------------- Director                           January 23, 1998 
 Louise E. Colby 
</TABLE>
    

                                      II-4

<PAGE>


                                 EXHIBIT INDEX






   
<TABLE>
<CAPTION>
  <S>     <C>
   1.1*   --Form of Underwriting Agreement. 
   3.1*   --Certificate of Incorporation. 
   3.2*   --By-Laws. 
   4.1*   --Form of Pooling and Servicing Agreement. 
   5.1    --Opinion of Cadwalader, Wickersham & Taft with respect to legality 
            of the Certificates. 
   8.1    --Opinion of Cadwalader, Wickersham & Taft with respect to certain 
            tax matters (included in Exhibit 5.1). 
  23.1    --Consent of Cadwalader, Wickersham & Taft (included in Exhibit 5.1).
  24.1    --Power of Attorney. 
</TABLE>

- -----------
*   Previously filed with Registration Statement No. 333-4272 and incorporated
    by reference herein.
    




<PAGE>
                  [CADWALADER, WICKERSHAM & TAFT LETTERHEAD] 

January 23, 1998 

Deutsche Mortgage & Asset 
 Receiving Corporation 
One International Place 
Room 520 
Boston, MA 02110 

Re: Mortgage Pass-Through Certificates 

Ladies and Gentlemen: 

We have acted as special counsel to Deutsche Mortgage & Asset Receiving 
Corporation ("DMARC") in connection with the Registration Statement on Form 
S-3 (the "Registration Statement") filed with the Securities and Exchange 
Commission (the "Commission") on even date herewith and to which this opinion 
is an exhibit, pursuant to the Securities Act of 1933, as amended (the 
"Act"). The Registration Statement covers mortgage pass-through certificates 
("Certificates") to be sold by DMARC in one or more series (each, a 
"Series"). Each Series of Certificates will be issued under a separate 
pooling and servicing agreement (each, a "Pooling and Servicing Agreement") 
among DMARC, a master servicer (a "Servicer") and a trustee (a "Trustee") to 
be identified in the Prospectus Supplement for such Series. A form of Pooling 
and Servicing Agreement was previously filed as an exhibit to a registration 
statement No. 333-4272 and incorporated by reference as an exhibit to the 
Registration Statement. Capitalized terms used and not otherwise defined 
herein have the respective meanings ascribed to such terms in the 
Registration Statement. 

In rendering the opinions set forth below, we have examined and relied upon 
the following: (1) the Registration Statement, the Prospectus and the form of 
Prospectus Supplement constituting a part thereof, each substantially in the 
form filed or being filed with the Commission; (2) the form of the Pooling 
and Servicing Agreement previously filed as an exhibit to registration 
statement No. 333-4272, and incorporated by reference as an exhibit to the 
Registration Statement; and (3) such other documents, materials and 
authorities as we have deemed necessary in order to enable us to render our 
opinion set forth below. 

We express no opinion with respect to any Series of Certificates for which we 
do not act as counsel to DMARC. 
<PAGE>
Deutsche Mortgage & Asset                                     January 23, 1998 
 Receiving Corporation 

Based on the foregoing, we are of the opinion that: 

   1.     When a Pooling and Servicing Agreement for a Series of Certificates 
          has been duly and validly authorized, executed and delivered by 
          DMARC, a Servicer and a Trustee, such Pooling and Servicing 
          Agreement will constitute a valid and legally binding agreement to 
          DMARC, enforceable against DMARC in accordance with its terms, 
          subject to applicable bankruptcy, reorganization, insolvency, 
          moratorium and other laws affecting the enforcement of rights of 
          creditors generally and to general principles of equity and the 
          discretion of the court (regardless of whether enforceability is 
          considered in a proceeding in equity or at law). 

   2.     When a Pooling and Servicing Agreement for a Series of Certificates 
          has been duly and validly authorized, executed and delivered by 
          DMARC, a Servicer and a Trustee, and the Certificates of such 
          Series have been duly executed, authenticated, delivered and sold 
          as contemplated in the Registration Statement, such Certificates 
          will be legally and validly issued, fully paid and nonassessable, 
          and the holders of such Certificates will be entitled to the 
          benefits of such Pooling and Servicing Agreement. 

As your special counsel, we have considered certain federal income tax 
aspects of the proposed issuance of Certificates of each Series. In 
particular, we have considered the material federal income tax consequences 
for holders of Certificates and have reviewed the description of the material 
federal income tax consequences for holders of Certificates that appears 
under the heading "Federal Income Tax Consequences" in the Prospectus and 
under the heading "Certain Federal Income Tax Consequences" in the form of 
Prospectus Supplement. Such descriptions do not purport to discuss all 
possible federal income tax ramifications of the proposed issuance of the 
Certificates, but, with respect to those federal income tax consequences that 
are discussed, in our opinion, the description is accurate in all material 
respects. 

The opinion expressed in the preceding paragraph is based on the facts and 
circumstances set forth in the Prospectus and the form of Prospectus 
Supplement and in the other documents reviewed by us. Such opinion could 
change with respect to a particular Series of Certificates as a result of 
changes in facts and circumstances, changes in the terms of the documents 
reviewed by us, or changes in the law subsequent to the date hereof. As the 
Registration Statement contemplates Series of Certificates with numerous 
different characteristics, the particular characteristics of each Series of 
Certificates must be considered in determining the applicability of such 
opinion to a particular Series of Certificates. Furthermore, we express no 
<PAGE>
Deutsche Mortgage & Asset                                     January 23, 1998 
 Receiving Corporation 

opinion with respect to any Series of Certificates for which we do not act as 
counsel to DMARC. 

   We hereby consent to the filing of this letter as an exhibit to the 
Registration Statement and to the reference to this firm under the headings 
"Legal Matters" and "Federal Income Tax Consequences" in the Prospectus 
forming a part of the Registration Statement and under the headings "Legal 
Matters" and "Certain Federal Income Tax Consequences" in the form of 
Prospectus Supplement forming a part of the Registration Statement. This 
consent is not to be construed as an admission that we are a person whose 
consent is required to be filed with the Registration Statement under the 
provisions of the Act. 

Very truly yours, 

/s/ Cadwalader, Wickersham & Taft 











© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission