<PAGE>
Filed Pursuant to Rule 424(b)(5)
Registration File No.: 333-08328
PROSPECTUS SUPPLEMENT (TO PROSPECTUS DATED AUGUST 11, 2000)
$808,143,000
(APPROXIMATE)
COMM 2000-C1
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
GERMAN AMERICAN CAPITAL CORPORATION
MORGAN GUARANTY TRUST COMPANY OF NEW YORK
LASALLE BANK NATIONAL ASSOCIATION
MORTGAGE LOAN SELLERS
---------------
The COMM 2000-C1 Commercial Mortgage Pass-Through Certificates will
represent beneficial ownership interests in the COMM 2000-C1 Mortgage Trust.
The trust's assets will primarily be 112 fixed-rate mortgage loans secured by
first liens on 126 commercial and multifamily properties. The COMM 2000-C1
Commercial Mortgage Pass-Through Certificates are not obligations of Deutsche
Bank AG or any of its affiliates or Deutsche Mortgage & Asset Receiving
Corporation or any of its affiliates, and neither the certificates nor the
underlying mortgage loans are insured or guaranteed by any governmental agency.
Certain characteristics of the offered certificates include:
<TABLE>
<CAPTION>
INITIAL CERTIFICATE INITIAL ASSUMED FINAL FITCH/S&P
CLASS BALANCE(1) PASS-THROUGH RATE DISTRIBUTION DATE(2) ANTICIPATED RATINGS
----- ---------- ----------------- -------------------- -------------------
<S> <C> <C> <C> <C>
Class A-1 $148,498,000 7.206% September 2008 AAA/AAA
Class A-2 $542,915,000 7.416(3) April 2010 AAA/AAA
Class B $ 38,162,000 7.494(3) April 2010 AA/AA
Class C $ 39,284,000 7.706(3) June 2010 A/A
Class D $ 13,469,000 7.804(3) June 2010 A-/A-
Class E $ 25,815,000 8.132(3) June 2010 BBB/BBB
</TABLE>
(footnotes on page S-3)
---------------
NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED THESE SECURITIES OR DETERMINED THAT THIS
PROSPECTUS SUPPLEMENT OR THE ACCOMPANYING PROSPECTUS ARE TRUTHFUL OR COMPLETE.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
INVESTING IN THE OFFERED CERTIFICATES INVOLVES RISKS. SEE "RISK FACTORS"
BEGINNING ON PAGE S-25 OF THIS PROSPECTUS SUPPLEMENT AND PAGE 9 OF THE
PROSPECTUS.
Deutsche Bank Securities Inc. and J.P. Morgan Securities Inc. are acting
as co-lead managers and underwriters of the offering and Chase Securities Inc.
is acting as co-manager of the offering. Deutsche Bank Securities Inc. is
bookrunner of all the offered certificates. The underwriters will offer the
offered certificates to the public in negotiated transactions at varying prices
to be determined at the time of sale.
Deutsche Bank Securities Inc. and J.P. Morgan Securities Inc. are required
to purchase the offered certificates (in the amounts set forth in this
prospectus supplement) from Deutsche Mortgage & Asset Receiving Corporation,
subject to certain conditions. Chase Securities Inc. is not required to
purchase or sell any specific amount of the offered certificates but will use
its best efforts to sell the offered certificates, to the extent not sold by
the co-lead managers. Chase Securities Inc. will be paid a fee of 0.125% of the
certificate balance of any Offered Certificates sold by it. Deutsche Mortgage &
Asset Receiving Corporation expects to receive from the sale of the offered
certificates approximately 100.37% of the initial aggregate certificate balance
of the offered certificates, plus accrued interest, before deducting expenses
payable by it. The underwriters expect to deliver the offered certificates to
purchasers on or about September 20, 2000.
DEUTSCHE BANC ALEX. BROWN J.P. MORGAN & CO.
CHASE SECURITIES INC.
THE DATE OF THIS PROSPECTUS SUPPLEMENT IS SEPTEMBER 11, 2000
<PAGE>
COMM 2000-C1
------------------------------------------------------
Commercial Mortgage Pass-Through Certificates
CALIFORNIA MISSOURI CONNECTICUT
24 properties 2 properties 1 property
$124,448,407 $2,873,337 $5,491,025
13.86% of total 0.32% of total 0.61% of total
NEVADA MINNESOTA NEW YORK
2 properties 1 property 12 properties
$29,746,796 $4,264,651 $149,393,217
3.31% of total 0.47% of total 16.64% of total
NEW MEXICO ILLINOIS NEW JERSEY
1 property 7 properties 3 properties
$1,077,264 $67,509,186 $8,890,643
0.12% of total 7.52% of total 0.99% of total
ARIZONA WISCONSIN VIRGINIA
2 properties 1 property 2 properties
$7,138,790 $7,246,520 $46,348,775
0.80% of total 0.81% of total 5.16% of total
COLORADO MICHIGAN MARYLAND
1 property 23 properties 6 properties
$2,696,711 $182,477,010 $34,311,458
0.30% of total 20.32% of total 3.82% of total
OKLAHOMA INDIANA WEST VIRGINIA
2 properties 1 property 1 property
$2,279,375 $2,785,590 $8,038,842
0.25% of total 0.31% of total 0.90% of total
TEXAS OHIO NORTH CAROLINA
8 properties 4 properties 1 property
$20,007,717 $26,605,882 $5,292,532
2.23% of total 2.96% of total 0.59% of total
MISSISSIPPI PENNSYLVANIA SOUTH CAROLINA
1 property 1 property 1 property
$4,294,620 $21,636,722 $18,969,964
0.48% of total 2.41% of total 2.11% of total
KENTUCKY MAINE GEORGIA
1 properties 1 property 1 property
$7,494,864 $10,786,711 $1,249,185
0.83% of total 1.20% of total 0.14% of total
ALABAMA MASSACHUSETTS FLORIDA
1 property 2 properties 12 properties
$1,107,506 $25,200,343 $68,276,570
0.12% of total 2.81% of total 7.60% of total
(less than or equal to) 1.00% - 9.99%
of Initial Pool Balance
10.00% - 14.99%
of Initial Pool Balance
(greater than or equal to) 15.00%
of Initial Pool Balance
Distribution of Property Types
Office 17.98%
Hotel 16.61%
Industrial 9.37%
Unanchored Retail 4.51%
Mixed Use 2.98%
Self-Storage 2.04%
Multifamily 28.33%
Anchored Retail 18.16%
<PAGE>
CROWNE PLAZA MANHATTAN
[INSERT GRAPHIC]
Crowne Plaza Manhattan, New York, NY
WILTON OFFICE PLAZA
[INSERT GRAPHIC]
Wilton Office Plaza, Wilton, CT
ALLIANCE PORTFOLIO
[INSERT GRAPHIC]
Sugartree Apartments, Mount Morris, MI
[INSERT GRAPHIC]
Crowne Plaza Manhattan, New York, NY
CRYSTAL PARK ONE
[INSERT GRAPHIC]
Crystal Park One, Arlington, VA
[INSERT GRAPHIC]
Arrowtree Apartments, Okemos, MI
<PAGE>
RADISSON MART PLAZA HOTEL
[INSERT GRAPHIC]
Radisson Mart Plaza Hotel, Miami, FL
PHILLIPS-VAN HEUSEN CORPORATION
[INSERT GRAPHIC]
Phillips-Van Heusen Corporation, South Portland, ME
HAMPTON VILLAGE CENTRE
[INSERT GRAPHIC]
Hampton Village Centre, Rochester Hills, MI
WHITEHALL APARTMENTS
[INSERT GRAPHIC]
Whitehall Apartments, Kalamazoo, MI
DETROIT MAC
[INSERT GRAPHIC]
Detroit MAC, Romulus, MI
<PAGE>
(The footnotes to the table on the cover page are as follows)
----------
(1) Approximate, subject to adjustment as described in this prospectus
supplement.
(2) The "Assumed Final Distribution Date" with respect to any class of
offered certificates is the distribution date on which the final
distribution would occur for such class of certificates based upon the
assumption that no mortgage loan is prepaid prior to its stated maturity
date or its anticipated repayment date and otherwise based on modeling
assumptions described in this prospectus supplement. The actual
performance and experience of the mortgage loans will likely differ from
such assumptions. The Rated Final Distribution Date (as defined in this
prospectus supplement) for each class of offered certificates is the
Distribution Date in August, 2033. See "Yield and Maturity
Considerations" and "Ratings" in this prospectus supplement.
(3) The rate shown is the initial pass-through rate. The pass-through rates
on the Class A-2, Class B, Class C, Class D and Class E Certificates will
equal the lesser of the related initial Pass-Through Rate and the
Weighted Average Net Mortgage Pass-Through Rate (as defined in this
prospectus supplement).
----------------
IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS
Information about the offered certificates is contained in two separate
documents that progressively provide more detail: (a) the accompanying
prospectus, which provides general information, some of which may not apply to
the offered certificates; and (b) this prospectus supplement, which describes
the specific terms of the offered certificates. IF THE TERMS OF THE OFFERED
CERTIFICATES VARY BETWEEN THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING
PROSPECTUS, YOU SHOULD RELY ON THE INFORMATION IN THIS PROSPECTUS SUPPLEMENT.
You should rely only on the information contained in this prospectus
supplement and the accompanying prospectus. We have not authorized anyone to
provide you with information that is different from that contained in this
prospectus supplement and the prospectus. The information in this prospectus
supplement is accurate only as of the date of this prospectus supplement.
This prospectus supplement and the accompanying prospectus include cross
references to sections in these materials where you can find further related
discussions. The Tables of Contents in this prospectus supplement and the
prospectus identify the pages where these sections are located.
Certain capitalized terms are defined and used in this prospectus
supplement and the prospectus to assist you in understanding the terms of the
offered certificates and this offering. The capitalized terms used in this
prospectus supplement are defined on the pages indicated under the caption
"Index of Principal Terms" beginning on page S-153 in this prospectus
supplement. The capitalized terms used in the prospectus are defined on the
pages indicated under the caption "Index of Principal Terms" beginning on page
109 in the prospectus.
----------------
In this prospectus supplement, the terms "Depositor," "we," "us" and "our"
refer to Deutsche Mortgage & Asset Receiving Corporation.
----------------
UNTIL THE DATE THAT IS NINETY DAYS FROM THE DATE OF THIS PROSPECTUS
SUPPLEMENT, ALL DEALERS THAT EFFECT TRANSACTIONS IN THESE SECURITIES, WHETHER
OR NOT PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS
SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS. THIS IS IN ADDITION TO THE DEALERS'
OBLIGATION TO DELIVER A PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS
WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.
S-3
<PAGE>
EXECUTIVE SUMMARY
This Executive Summary does not include all of the information you need to
consider in making your investment decision. You are advised to carefully read,
and should rely solely on, the detailed information appearing elsewhere in this
prospectus supplement and the prospectus relating to the offered certificates
and the underlying mortgage loans.
THE CERTIFICATES
<TABLE>
<CAPTION>
INITIAL
CERTIFICATE APPROXIMATE
ANTICIPATED BALANCE OR PERCENT OF
RATINGS NOTIONAL TOTAL
CLASS (FITCH/S&P) BALANCE(1) CERTIFICATES
----- ----------- ---------- ------------
<S> <C> <C> <C>
Offered Certificates
Class A-1 ......... AAA/AAA $ 148,498,000 16.54%
Class A-2 ......... AAA/AAA $ 542,915,000 60.46
Class B ........... AA/AA $ 38,162,000 4.25
Class C ........... A/A $ 39,284,000 4.37
Class D ........... A-/A- $ 13,469,000 1.50
Class E ........... BBB/BBB $ 25,815,000 2.87
Private Certificates(6)
Class X ........... AAA/AAA $ 897,940,215(7) N/A
Class F ........... BBB-/BBB- $ 11,224,000 1.25%
Class G ........... BB+/BB+ $ 26,938,000 3.00
Class H ........... BB/BB $ 6,734,000 0.75
Class J ........... BB-/BB- $ 6,734,000 0.75
Class K ........... B+/B+ $ 10,101,000 1.12
Class L ........... B/B $ 7,856,000 0.87
Class M ........... B-/B- $ 6,734,000 0.75
Class N ........... CCC/CCC $ 4,489,000 0.50
Class O ........... NR/NR $ 8,987,215 1.00
<CAPTION>
INITIAL WEIGHTED
APPROXIMATE DESCRIPTION OF PASS- AVERAGE
CREDIT PASS-THROUGH THROUGH LIFE PRINCIPAL
CLASS SUPPORT RATE RATE (YRS.)(2) WINDOW(2)
----- ------- ---- ---- --------- ---------
<S> <C> <C> <C> <C> <C>
Offered
Certificates
Class A-1 ......... 23.000%(3) 7.206% 5.60 10/00 - 09/08
Class A-2 ......... 23.000(3) (4) 7.416 9.07 09/08 - 04/10
Class B ........... 18.750 (4) 7.494 9.57 04/10 - 04/10
Class C ........... 14.375 (4) 7.706 9.67 04/10 - 06/10
Class D ........... 12.875 (4) 7.804 9.74 06/10 - 06/10
Class E ........... 10.000 (4) 8.132 9.74 06/10 - 06/10
Private
Certificates(6)
Class X ........... N/A (7) 0.776%
Class F ........... 8.750% (5) 8.159
Class G ........... 5.750 (4) 6.850
Class H ........... 5.000 (4) 6.850
Class J ........... 4.250 (4) 6.850
Class K ........... 3.125 (4) 6.850
Class L ........... 2.250 (4) 6.850
Class M ........... 1.500 (4) 6.850
Class N ........... 1.000 (4) 6.850
Class O ........... -- (4) 6.850
</TABLE>
----------
(1) Approximate; subject to a variance of plus or minus 5%.
(2) The weighted average life and principal window during which distributions
of principal would be received as set forth in the table with respect to
each class of certificates is based on (i) modeling assumptions and
prepayment assumptions described in this prospectus supplement, (ii)
assumptions that there are no prepayments (other than on each
"anticipated repayment date", if any) or losses on the mortgage loans,
and (iii) assumptions that there are no extensions of maturity dates of
mortgage loans that do not have anticipated repayment dates.
(3) Represents the approximate credit support for the Class A-1 and Class A-2
Certificates in the aggregate.
(4) Lesser of the initial Pass-Through Rate for such Class and the Weighted
Average Net Mortgage Pass-Through Rate (as defined in this prospectus
supplement).
(5) The Pass-Through Rate will be equal to the Weighted Average Net Mortgage
Pass-Through Rate.
(6) Not offered hereby.
(7) The Class X Certificates will not have a certificate balance. Interest
will accrue on such class of certificates at the applicable pass-through
rate, determined as described in this prospectus supplement, on its
notional balance.
The Class Q-1, Class Q-2, Class R and Class LR Certificates are not
represented in this table.
S-4
<PAGE>
The following table shows information regarding the mortgage loans and the
mortgaged properties as of the cut-off date. All weighted averages set forth
below are based on the principal balances of the mortgage loans as of such
date.
THE MORTGAGE POOL
<TABLE>
<S> <C>
Initial Outstanding Pool Balance (1) ........................ $897,940,215
Number of Mortgage Loans .................................... 112
Number of Mortgaged Properties .............................. 126
Average Mortgage Loan Balance ............................... $ 8,017,323
Weighted Average Mortgage Rate .............................. 8.203%
Weighted Average Remaining Term to the Earlier of Maturity or
Anticipated Repayment Date (in months) ..................... 112.0
Weighted Average DSCR (2) ................................... 1.49x
Weighted Average LTV(3) ..................................... 65.68%
</TABLE>
----------
(1) Subject to a permitted variance of plus or minus 5%.
(2) Debt Service Coverage Ratio ("DSCR") means, with respect to any mortgage
loan, or with respect to a mortgage loan evidenced by one note but
secured by multiple mortgaged properties, (a) the Underwritten Net Cash
Flow for the mortgaged property or properties divided by (b) the Annual
Debt Service for such mortgage loan (as such terms are defined under
"Definitions" in Annex A to this prospectus supplement). For
cross-collateralized mortgage loans, an aggregate DSCR is shown on Annex
A to this prospectus supplement. In the case of a mortgage loan with a
companion loan not included in the trust, DSCR has been calculated only
with respect to the mortgage loan included in the trust. The Weighted
Average DSCR does not include one credit tenant lease loan.
(3) "LTV" means, with respect to any mortgage loan, or with respect to a
mortgage loan evidenced by one note but secured by multiple mortgaged
properties (a) the principal balance of such mortgage loan as of the
cut-off date divided by (b) the appraised value(s) of the mortgaged
property or properties. For cross-collateralized mortgage loans, an
aggregate Loan-to-Value Ratio is shown on Annex A to this prospectus
supplement. In the case of a mortgage loan with a companion loan not
included in the trust, LTV has been calculated only with respect to the
mortgage loan included in the trust. The Weighted Average LTV does not
include one credit tenant lease loan.
S-5
<PAGE>
TABLE OF CONTENTS
PAGE
----
EXECUTIVE SUMMARY ........................................................ S-4
SUMMARY OF THE PROSPECTUS SUPPLEMENT ..................................... S-8
RISK FACTORS ............................................................. S-25
Risks Related to the Mortgage Loans ..................................... S-25
Conflicts of Interest ................................................... S-42
Risks Related to the Offered Certificates ............................... S-43
DESCRIPTION OF THE MORTGAGE POOL ......................................... S-48
General ................................................................. S-48
Security for the Mortgage Loans ......................................... S-50
The Mortgage Loan Sellers ............................................... S-51
Certain Underwriting Matters ............................................ S-52
Description of the Six Largest Mortgage Loans ........................... S-54
Certain Terms and Conditions of the Mortgage Loans ...................... S-78
Changes in Mortgage Pool Characteristics ................................ S-82
DESCRIPTION OF THE OFFERED CERTIFICATES .................................. S-83
General ................................................................. S-83
Distributions ........................................................... S-84
Realized Losses ......................................................... S-94
Prepayment Interest Shortfall ........................................... S-94
Subordination ........................................................... S-95
Appraisal Reductions .................................................... S-96
Delivery, Form and Denomination ......................................... S-97
Book-Entry Registration ................................................. S-98
Definitive Certificates ................................................. S-100
Transfer Restrictions ................................................... S-101
YIELD AND MATURITY CONSIDERATIONS ........................................ S-102
Yield Considerations .................................................... S-102
Weighted Average Life ................................................... S-104
Certain Price/Yield Tables .............................................. S-108
THE POOLING AND SERVICING AGREEMENT ...................................... S-112
General ................................................................. S-112
Assignment of the Mortgage Loans ........................................ S-112
Representations and Warranties; Repurchase; Substitution ................ S-113
Servicing of the Mortgage Loans; Collection of Payments ................. S-116
Advances ................................................................ S-116
Accounts ................................................................ S-118
Withdrawals from the Collection Account ................................. S-120
Enforcement of "Due-on-Sale" and "Due-on-Encumbrance" Clauses ........... S-120
Defeasance .............................................................. S-122
Inspections ............................................................. S-122
Insurance Policies ...................................................... S-122
Evidence as to Compliance ............................................... S-124
Certain Matters Regarding the Depositor, the Servicer and the
Special Servicer ...................................................... S-124
Events of Default ....................................................... S-125
Rights Upon Event of Default ............................................ S-126
Amendment ............................................................... S-127
Voting Rights ........................................................... S-128
Realization Upon Defaulted Mortgage Loans ............................... S-128
S-6
<PAGE>
PAGE
----
Modifications ........................................................... S-130
Optional Termination .................................................... S-132
The Trustee and the Bond Administrator .................................. S-132
Duties of the Trustee ................................................... S-134
The Servicer ............................................................ S-134
Servicing Compensation and Payment of Expenses .......................... S-135
Special Servicing ....................................................... S-135
Servicer and Special Servicer Permitted to Buy Certificates ............. S-140
Reports to Certificateholders; Available Information .................... S-140
Bond Administrator Reports ............................................ S-140
Servicer Reports ...................................................... S-140
Other Information ....................................................... S-142
CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS .............................. S-143
USE OF PROCEEDS .......................................................... S-144
CERTAIN FEDERAL INCOME TAX CONSEQUENCES .................................. S-145
ERISA CONSIDERATIONS ..................................................... S-147
LEGAL INVESTMENT ......................................................... S-150
METHOD OF DISTRIBUTION ................................................... S-150
LEGAL MATTERS ............................................................ S-151
RATINGS .................................................................. S-152
INDEX OF PRINCIPAL TERMS ................................................. S-152
Annex A Certain Characteristics of the Mortgage Loans .................... A-1
Annex B Form of Bond Administrator Reports ............................... B-1
Annex C Structural and Collateral Term Sheet ............................. C-1
Annex D Global Clearance, Settlement and Tax Documentation Procedures .... D-1
S-7
<PAGE>
SUMMARY OF THE PROSPECTUS SUPPLEMENT
This summary highlights selected information from this prospectus
supplement and does not include all of the relevant information you need to
consider in making your investment decision. You are advised to carefully read,
and should rely solely on, the detailed information appearing elsewhere in this
prospectus supplement and in the accompanying prospectus.
Title of Certificates....... COMM 2000-C1 Commercial Mortgage Pass-Through
Certificates.
RELEVANT PARTIES AND DATES
Depositor................... Deutsche Mortgage & Asset Receiving
Corporation.
Servicer.................... ORIX Real Estate Capital Markets, LLC. See "The
Pooling and Servicing Agreement -- The Servicer"
in this prospectus supplement.
Special Servicer............ ORIX Real Estate Capital Markets, LLC. See "The
Pooling and Servicing Agreement -- Special
Servicing" in this prospectus supplement.
Trustee..................... Wells Fargo Bank Minnesota, N.A. See "The
Pooling and Servicing Agreement -- The Trustee
and the Bond Administrator" in this prospectus
supplement.
Bond Administrator.......... LaSalle Bank National Association. See "The
Pooling and Servicing Agreement -- The Trustee
and the Bond Administrator" in this prospectus
supplement.
Mortgage Loan Sellers....... German American Capital Corporation, an
affiliate of Deutsche Bank Securities Inc., an
underwriter; Morgan Guaranty Trust Company of New
York, an affiliate of J.P. Morgan Securities
Inc., an underwriter; and LaSalle Bank National
Association. See "Description of the Mortgage
Pool -- The Mortgage Loan Sellers" in this
prospectus supplement.
The mortgage loans were originated or purchased
by the mortgage loan sellers as follows:
<TABLE>
<CAPTION>
% OF
INITIAL CUT-OFF
NUMBER OF OUTSTANDING DATE
MORTGAGE POOL PRINCIPAL
MORTGAGE LOAN SELLER LOANS BALANCE BALANCE
-------------------- ----- ------- -------
<S> <C> <C> <C>
German American
Capital Corporation..... 29 46.8% $419,980,474
Morgan Guaranty
Trust Company of
New York ............... 47 27.8% $249,914,693
LaSalle Bank National
Association ............ 36 25.4% $228,045,048
</TABLE>
Certain of the mortgage loans to be sold by
Morgan Guaranty Trust Company of New York
(representing 13.71% of the initial outstanding
pool balance) were originated by
S-8
<PAGE>
Finova Realty Capital Inc. and its affiliate,
Belgravia Capital Corporation, and purchased by
Morgan Guaranty Trust Company of New York from
Finova Realty Capital Inc.
Underwriters................ Deutsche Bank Securities Inc., J.P. Morgan
Securities Inc. and Chase Securities Inc.
Deutsche Bank Securities Inc. and J.P. Morgan
Securities Inc. are required to purchase the
offered certificates from the Depositor (in the
amounts set forth in this prospectus supplement
under "Method of Distribution"), subject to
certain conditions. Chase Securities Inc. is not
required to purchase or sell any specific amount
of the offered certificates but will use its best
efforts to sell the offered certificates, to the
extent not sold by the co-lead managers. See
"Method of Distribution" in this prospectus
supplement.
Cut-off Date................ September 1, 2000 (except in the case of the
mortgage loans known as "Embassy Suites -- Corpus
Christi" and "Embassy Suites -- Marlborough,"
September 10, 2000, and in the case of the
Mortgage Loan known as "Arrowhead Self Storage,"
September 11, 2000).
Closing Date................ On or about September 20, 2000.
Distribution Date........... The 15th day of each month, or if such 15th day
is not a business day, the business day
immediately following such 15th day, commencing
in October 2000.
Record Date................. With respect to any Distribution Date, the
close of business on the last business day of the
preceding month.
Determination Date.......... The sixth business day preceding each
Distribution Date.
Collection Period........... With respect to a Distribution Date, the period
that begins immediately following the
Determination Date in the calendar month
preceding the month in which such Distribution
Date occurs (or, in the case of the initial
Distribution Date, immediately following the
Cut-off Date) and ends on the Determination Date
in the calendar month in which such Distribution
Date occurs; provided, that with respect to any
scheduled monthly payments on the mortgage loans
known as "Arrowhead Self Storage," "Embassy
Suites -- Corpus Christi" and "Embassy Suites --
Marlborough," with Due Dates that occur after the
Determination Date and with respect to any
mortgage loan with a grace period expiring after
the Determination Date but prior to the next
Distribution Date, the Collection Period will be
deemed to end on those Due Dates or at the end of
those grace periods, as applicable.
Interest Accrual Period..... With respect to any Distribution Date, the
calendar month immediately preceding the month in
which such Distribution Date occurs.
S-9
<PAGE>
OFFERED CERTIFICATES
General..................... The Depositor is offering the following six
classes of COMM 2000-C1 Commercial Mortgage
Pass-Through Certificates (collectively, the
"Offered Certificates") as part of the trust:
o Class A-1
o Class A-2
o Class B
o Class C
o Class D
o Class E
The trust created by the Depositor (the "Trust")
will consist of a total of 20 classes, the
following 14 of which are not being offered
through this prospectus supplement and the
accompanying prospectus: Class X, Class F, Class
G, Class H, Class J, Class K, Class L, Class M,
Class N, Class O, Class Q-1, Class Q-2, Class R
and Class LR (collectively, the "Private
Certificates").
The Offered Certificates and the Private
Certificates will represent beneficial ownership
interests in the Trust created by the Depositor.
The Trust's assets will primarily consist of 112
mortgage loans secured by first liens on 126
commercial and multifamily properties.
Certificate Balances........ Your certificates have the approximate
aggregate initial certificate balance set forth
below, subject to a permitted variance of plus or
minus 5%.
Class A-1 $148,498,000
Class A-2 $542,915,000
Class B $ 38,162,000
Class C $ 39,284,000
Class D $ 13,469,000
Class E $ 25,815,000
The Private Certificates (other than the Class
Q-1, Class Q-2, Class R and Class RL
Certificates) will have the initial aggregate
certificate balances or notional balance, as
applicable, as set forth under "Executive
Summary -- The Certificates" in this prospectus
supplement.
See "Description of the Offered Certificates --
General" and "-- Distributions" in this
prospectus supplement.
Pass-Through Rates.......... The certificates will accrue interest at an
annual rate called a "Pass-Through Rate" which is
set forth below.
o The Pass-Through Rate applicable to the Class
A-1 Certificates is fixed at 7.206% per annum.
S-10
<PAGE>
o The Pass-Through Rates applicable to the Class
A-2, Class B, Class C, Class D, and Class E
Certificates will equal the lesser of the
initial Pass-Through Rate for such Class (as
described in "Executive Summary -- The
Certificates" in this prospectus supplement)
and the Weighted Average Net Mortgage
Pass-Through Rate, each with the initial
Pass-Through Rate described in "Executive
Summary -- The Certificates" in this
prospectus supplement.
o The Pass-Through Rates applicable to the Class
F Certificates will, at all times, be equal to
the Weighted Average Net Mortgage Pass-Through
Rate, with the initial Pass-Through Rate
described in "Executive Summary -- The
Certificates" in this prospectus supplement.
o The Pass-Through Rates applicable to the Class
G, Class H, Class J, Class K, Class L, Class
M, Class N, and Class O Certificates will, at
all times, be equal to the lesser of 6.85% per
annum and the Weighted Average Net Mortgage
Pass-Through Rate, each with the initial
Pass-Through Rate described in "Executive
Summary -- The Certificates" in this
prospectus supplement. The Class Q-1, Class
Q-2, Class R and Class LR Certificates will
not have Pass-Through Rates. See "Description
of the Offered Certificates -- Distributions
-- Method, Timing and Amount" and "-- Payment
Priorities" in this prospectus supplement.
o The Pass-Through Rate applicable to the Class
X Certificates for the initial distribution
date will equal approximately 0.776% per
annum. The Pass-Through Rate applicable to the
Class X Certificates for each Distribution
Date subsequent to the initial distribution
date will be equal generally to the difference
between the Weighted Average Net Mortgage
Pass-Through Rate and the Weighted Average
Pass-Through Rate of the Principal Balance
Certificates (based on their certificate
balances).
o The notional balance of the Class X
Certificates will generally be equal to 100%
of the aggregate principal balance of the
Principal Balance Certificates. The Class X
Certificates will receive interest only; they
will not be entitled to distributions of
principal.
Distributions............... On each distribution date, you will be entitled
to receive interest and principal distributions
from available funds in an amount equal to your
certificate's interest and principal entitlement,
subject to:
(i) payment of the respective interest
entitlement for any class of certificates
bearing an earlier alphabetical
S-11
<PAGE>
designation (except in respect of the
distribution of interest among the Class X,
Class A-1 and Class A-2 Certificates, which
will have the same senior priority), and
(ii) if applicable, payment of the respective
principal entitlement for such distribution
date to outstanding classes of certificates
having an earlier alphanumeric designation.
A description of the principal and interest
entitlement of each class of Offered
Certificates for each distribution date can be
found in "Description of the Offered
Certificates -- Distributions -- Method, Timing
and Amount," "-- Payment Priorities" and "--
Distribution of Available Funds" in this
prospectus supplement. The Class X Certificates
will not be entitled to any distributions of
principal.
Prepayment Premiums......... Prepayment premiums will be allocated, first,
between the related Offered Certificates then
entitled to principal distributions and the Class
X Certificates, until the Certificate Balances of
the Offered Certificates has been reduced to
zero; second, between the Class F Certificates
and the Class X Certificates until the
Certificate Balance of the Class F Certificates
has been reduced to zero; and third, 100% to the
Class X Certificates, as described in
"Description of the Offered Certificates --
Distributions -- Prepayment Premiums" in this
prospectus supplement.
Prepayment and Yield
Considerations............ The yield to investors, in particular investors
in subordinate classes, will be sensitive to the
timing of prepayments, repurchases or purchases
of mortgage loans, and the magnitude of losses on
the mortgage loans due to liquidations. The yield
to maturity on each class of the Offered
Certificates will be sensitive to the rate and
timing of principal payments (including both
voluntary and involuntary prepayments, defaults
and liquidations) on the mortgage loans and
payments with respect to repurchases thereof that
are applied in reduction of the certificate
balance of such class. See "Risk Factors -- Risks
Related to the Offered Certificates -- Risks
Related to Prepayments and Repurchases" and " --
Yield Considerations" and "Yield and Maturity
Considerations" in this prospectus supplement and
"Yield and Maturity Considerations" in the
prospectus.
Subordination; Allocation
of Losses and Certain
Expenses.................. The chart below describes the manner in which the
rights of various classes will be senior to the
rights of other classes. This subordination will
be effected in two ways: entitlement to receive
principal and interest on any distribution date
is in descending order and loan losses are
S-12
<PAGE>
allocated in ascending order. (However, no
principal payments or principal losses will be
allocated to the Class X Certificates, although
loan losses will reduce the notional balance of
the Class X Certificates and, therefore, the
amount of interest they accrue).
Class A-1, Class A-2,
Class X
Class B
Class C
Class D
Class E
Class F
Class G
Class H
Class J
Class K
Class L
Class M
Class N
Class O
NO OTHER FORM OF CREDIT ENHANCEMENT WILL BE
AVAILABLE FOR THE BENEFIT OF THE HOLDERS OF THE
OFFERED CERTIFICATES.
S-13
<PAGE>
Shortfalls in mortgage loan interest that are
the result of the timing of prepayments and that
are in excess of the sum of (x) the servicing
fee payable to the Servicer and (y) the amount
of mortgage loan interest that accrues and is
collected with respect to any principal
prepayment that is made after the date on which
interest is due will be allocated to, and be
deemed distributed to, each class of
certificates, pro rata, based upon amounts
distributable in respect of interest to each
such class. See "Description of the Offered
Certificates -- Prepayment Interest Shortfall"
in this prospectus supplement.
Shortfalls in
Available Funds............ The following types of shortfalls in available
funds will be allocated in the same manner as
mortgage loan losses: (i) shortfalls resulting
from additional servicing compensation (other
than servicing fees) which the Servicer or
Special Servicer is entitled to receive; (ii)
shortfalls resulting from interest on advances
made by the Servicer, the Special Servicer or the
Trustee (to the extent not covered by default
interest and late payment charges paid by the
borrower); (iii) shortfalls resulting from
unanticipated expenses of the Trust (including,
but not limited to, expenses relating to
environmental assessments, appraisals, any
administrative or judicial proceeding, management
of REO properties, maintenance of insurance
policies, and permissible indemnification); and
(iv) shortfalls resulting from a reduction of a
mortgage loan's interest rate by a bankruptcy
court or from other unanticipated or
default-related expenses of the Trust.
S-14
<PAGE>
THE MORTGAGE POOL
Characteristics of the
Mortgage Pool
A. General................ For a more complete description of the mortgage
loans, see the following sections in this
prospectus supplement:
o Description of the Mortgage Pool; and
o Annex A (Certain Characteristics of the
Mortgage Loans).
All numerical information provided in this
prospectus supplement with respect to the
mortgage loans is approximate. All weighted
average information regarding the mortgage loans
reflects weighting of the mortgage loans by
their respective principal balances as of the
Cut-off Date.
<TABLE>
<S> <C>
Number of Mortgage Loans ................ 112
Number of Mortgaged Properties .......... 126
Aggregate Initial Principal Balance
(plus or minus 5%) ...................... $897,940,215
Range of Mortgage Loan Principal
Balances ................................ $988,841 to $91,611,396
Average Mortgage Loan Principal
Balance ................................. $ 8,017,323
Range of Mortgage Rates ................. 6.970% to 9.310%
Weighted Average Mortgage Rate .......... 8.203%
Range of Remaining Terms to the
Earlier of Maturity or Anticipated
Repayment Date .......................... 73 months to 280 months
Weighted Average Remaining Term
to the Earlier of Maturity or
Anticipated Repayment Date .............. 112.0 months
Range of Remaining Amortization
Term .................................... 177 months to 359 months
Weighted Average Remaining
Amortization Term ....................... 331.9 months
Weighted Average Loan-to-Value
Ratio (as described in this
prospectus supplement on Annex A)(1) .... 65.68%
Weighted Average Debt Service
Coverage Ratio (as described in
this prospectus supplement on
Annex A)(1) ............................. 1.49x
</TABLE>
----------
(1) In the case of a mortgage loan with a
companion loan not included in the Trust,
DSCR and LTV have been calculated only
with respect to the mortgage loan included
in the Trust. Calculations of the Weighted
Average Loan-to-Value Ratio and Weighted
Average Debt Service Coverage Ratio do not
include the one credit tenant lease loan.
S-15
<PAGE>
The three mortgage loans identified in the table
below are secured by one or more mortgaged
properties that also secure a companion mortgage
loan that is not included in the Trust.
<TABLE>
<CAPTION>
CUT-OFF DATE
PRINCIPAL PERCENT
BALANCE OF OF INITIAL
CUT-OFF DATE COMPANION OUTSTANDING
NAME OF PRINCIPAL LOAN POOL BALANCE
MORTGAGE MORTGAGED BALANCE OF (NOT INCLUDED REPRESENTED BY
LOAN PROPERTY MORTGAGE LOAN IN THE TRUST) MORTGAGE LOAN
---- -------- ------------- ------------- -------------
<S> <C> <C> <C> <C>
Crowne Crowne Plaza $91,611,396 $27,959,949 10.20%
Plaza Loan..... Hotel in New
York, New York
Alliance Eight $59,954,121 $15,584,666 6.68%
Loan .......... multifamily
properties
located in
Michigan,
Illinois and
Ohio
Crystal Park Office building $41,970,321 $13,611,558 4.67%
Loan .......... known as
Crystal Park
One in
Arlington,
Virginia
</TABLE>
The companion loan with respect to each of the
foregoing mortgage loans will be serviced and
administered by the Servicer and the Special
Servicer pursuant to the Pooling and Servicing
Agreement. Each such companion loan is
subordinate to the related mortgage loan in the
event of a monetary default or special servicing
event. The holder of each companion loan would
experience losses of principal and interest
before the related mortgage loan in the event of
default and liquidation of such loans. The
holder of each companion loan may appoint an
operating advisor to direct the Special Servicer
with respect to the related mortgage loan, which
we describe under "The Pooling and Servicing
Agreement -- Special Servicing." The holder of
each companion loan will have the right to
purchase the related mortgage loan from the
trust under certain default circumstances. The
current holder of the companion loan with
respect to the Crystal Park Loan and the
Alliance Loan is German American Capital
Corporation, one of the mortgage loan sellers
and an affiliate of one of the underwriters and
the depositor. The current holder of the
companion loan with respect to the Crowne Plaza
Loan is L-O Broadway, Inc., as nominee for a
state retirement fund.
B. Non-Recourse........... Substantially all of the mortgage loans are
non-recourse obligations. No mortgage loan will
be insured or guaranteed by any governmental
entity or private insurer, or by any other
person.
S-16
<PAGE>
C. Fee Simple/Leasehold
Estate .............. Each mortgage loan is secured by a first mortgage
lien on the borrower's fee simple estate (or in
six cases, which represent 20.30% of the initial
outstanding pool balance, a leasehold estate in a
portion of the property and a fee estate in the
remainder of the property) in an income-producing
real property.
D. Property Purpose....... The number of mortgaged properties, and the
approximate percentage of the initial outstanding
pool balance of the mortgage loans secured
thereby, for each indicated purpose are:
<TABLE>
<CAPTION>
PERCENTAGE OF NUMBER OF
INITIAL OUTSTANDING MORTGAGED
PROPERTY TYPE POOL BALANCE(1) PROPERTIES
------------- --------------- ----------
<S> <C> <C>
Multifamily 28.33% 53
Conventional 20.46% 37
Mobile Home Park 5.99% 15
Suites 1.89% 1
Retail 22.68% 33
Anchored 18.16% 18
Unanchored 4.51% 15
Office 17.98% 18
Hotel 16.61% 4
Industrial 9.37% 9
Mixed Use 2.98% 2
Self-Storage 2.04% 7
</TABLE>
------------
(1) Because this table presents information
relating to the mortgaged properties and
not the mortgage loans, the information
for mortgage loans secured by more than
one mortgaged property is based on
allocated loan amounts.
E. Property Location...... The number of mortgaged properties, and the
approximate percentage of the initial outstanding
pool balance of mortgage loans secured thereby,
that are located in the five states with the
highest concentrations of mortgaged properties
are:
<TABLE>
<CAPTION>
PERCENTAGE OF
OUTSTANDING NUMBER OF
INITIAL POOL MORTGAGED
STATE BALANCE(1) PROPERTIES
----- ---------- ----------
<S> <C> <C>
Michigan 20.32% 23
New York 16.64% 12
California 13.86% 24
Florida 7.60% 12
Illinois 7.52% 7
</TABLE>
------------
(1) Because this table presents information
relating to the mortgaged properties and
not the mortgage loans, the information
for mortgage loans secured by more than
one mortgaged property is based on
allocated loan amounts.
S-17
<PAGE>
The remaining mortgaged properties, representing
approximately 34.06% of the initial outstanding
pool balance, are located in 25 other states. No
state other than those set forth above has a
concentration of mortgaged properties that
represents security for more than 5.16% of the
initial outstanding pool balance. See Annex A to
this prospectus supplement.
F. Other Mortgage Loan
Features............. As of the Cut-off Date, the mortgage loans had
the following characteristics:
o No scheduled payment of principal and interest
on any mortgage loan was thirty days or more
past due, and no mortgage loan has been thirty
days or more delinquent in the past year.
o Several groups of mortgage loans are made to
the same borrower or have related borrowers
that are affiliated with one another through
partial or complete direct or indirect common
ownership, with the three largest of these
groups representing 4.28%, 3.30% and 3.07%,
respectively, of the initial outstanding pool
balance.
o Eight additional mortgage loans are, either,
secured by one or more mortgages encumbering
multiple real properties or are
cross-collateralized with each other, with
each such mortgage loan representing between
0.13% and 6.68% of the initial outstanding
pool balance. All such mortgage loans
collectively represent 12.99% of the initial
outstanding pool balance.
o All mortgage loans bear interest at fixed
rates, except that anticipated repayment date
loans accrue interest at a higher rate after
the related anticipated repayment date.
o No mortgage loan permits negative amortization
or the deferral of accrued interest (other
than Excess Interest accruing on anticipated
repayment date loans as described below under
"Description of the Mortgage Pool -- Certain
Terms and Conditions of the Mortgage Loans --
Excess Interest").
G. Balloon Loans; Anticipated
Repayment Date Loans... The mortgage loans provide for one of the
following:
o Anticipated repayment date loans (twenty-one
of such mortgage loans, representing 40.20% of
the initial outstanding pool balance) which
(i) accrue interest at a higher rate (not to
exceed the applicable mortgage rate plus 2%
per annum) after the related anticipated
repayment date, and (ii) provide that,
commencing on a
S-18
<PAGE>
specified date prior to maturity, after
deposits for escrows and expenses, excess
cash flow is to be diverted to repay
principal. The anticipated repayment date
loans permit the related borrowers to prepay
such loans without penalty for a period
generally beginning on or prior to the
anticipated repayment date and ending on the
related maturity date. The anticipated
repayment date for each such loan is set
forth on Annex A to this prospectus
supplement. If the related borrower elects to
prepay a loan in full on the related
anticipated repayment date, a substantial
amount of principal will be due. See
"Description of the Mortgage Pool -- Certain
Terms and Conditions of the Mortgage Loans --
Excess Interest" in this prospectus
supplement.
o Ninety mortgage loans, representing 59.54% of
the initial outstanding pool balance, provide
for regularly scheduled payments of interest
and principal based on an amortization period
longer than the term of the mortgage loan and
therefore have an expected balloon balance at
the maturity date.
o One mortgage loan, representing 0.25% of the
initial outstanding pool balance, is fully
amortizing.
H. Prepayment Provisions;
Defeasance Loans...... As of the Cut-off Date, all of the mortgage
loans impose some restriction on voluntary
principal prepayments during certain periods of
time. See "Description of the Mortgage Pool --
Certain Terms and Conditions of the Mortgage
Loans -- Prepayment Provisions" and "-- Property
Releases" and Annex A to this prospectus
supplement.
The following table sets forth certain
information regarding prepayment restrictions
contained in the mortgage loans.
<TABLE>
<CAPTION>
% OF
INITIAL
OUTSTANDING
PREPAYMENT RESTRICTION POOL BALANCE
---------------------- ------------
<S> <C>
Lock-Out Period followed by defeasance 89.84%
Lock-Out Period with yield maintenance
and defeasance 8.57%
Lock-Out Period followed by greater of
yield maintenance and 1% 0.98%
Yield Maintenance followed by
defeasance 0.61%
</TABLE>
The mortgage loans generally provide for a
period prior to maturity (generally three to six
months and, with respect to mortgage loans which
have an anticipated repayment date, generally
from and after such date) during which
prepayments may be made without penalty.
S-19
<PAGE>
Advances of Principal and Interest
A. General................. The Servicer is required to advance (each, a
"P&I Advance") delinquent monthly mortgage loan
payments, if it determines that the advance will
be recoverable. P&I Advance will generally equal
the delinquent portion of the monthly mortgage
loan payment. The Servicer will not be required
to advance interest in excess of a loan's regular
interest rate (i.e., not including any default
rate or any rate increase after an anticipated
repayment date). The Servicer also is not
required to advance prepayment or yield
maintenance premiums, or balloon payments. If an
advance is made, the Servicer will defer rather
than advance servicing fees, but will advance the
Trustee's and the Bond Administrator's fees.
If a borrower fails to pay amounts due on the
maturity date of the related mortgage loan, the
Servicer will be required on and after such date
and until final liquidation thereof, to advance
only an amount equal to the interest (at the
loan's regular interest rate, as described
above) and principal portion of the constant
mortgage loan payment due immediately prior to
the maturity date, subject to a recoverability
determination.
If the Servicer fails to make a required P&I
Advance, the Trustee will be required to make
the P&I Advance. The obligation of the Servicer
and the Trustee to make a P&I Advance will also
be subject to a determination of recoverability.
The Trustee will be entitled to conclusively
rely on the determination of recoverability made
by the Servicer.
P&I Advances are intended to maintain a regular
flow of scheduled interest and principal
payments to the certificateholders and are not
intended to guarantee or insure against losses.
Advances which cannot be reimbursed out of
collections on, or in respect of, the related
mortgage loans will be reimbursed directly from
any other collections on the mortgage loans as
provided in this prospectus supplement and this
will cause losses to be borne by
certificateholders in the priority specified in
this prospectus supplement. The Servicer, the
Special Servicer (in the case of Property
Advances) and the Trustee, as the case may be,
will be entitled to interest on any advances
made, such interest accruing at the rate and
payable under the circumstances described in
this prospectus supplement. Interest accrued on
outstanding advances may result in reductions in
amounts otherwise available for payment on the
certificates.
See "The Pooling and Servicing Agreement --
Advances" in this prospectus supplement.
S-20
<PAGE>
B. Appraisal Reduction Event
Advances.............. Certain adverse events affecting a mortgage
loan, called "Appraisal Reduction Events," will
require the Special Servicer to obtain a new
appraisal (or, with respect to mortgage loans
having a principal balance under $2,000,000, at
the Special Servicer's option, an estimate of
value prepared by the Special Servicer or with
the consent of the Directing Certificateholder,
an appraisal) on the related mortgaged property.
Based on the appraised value in such appraisal,
it may be necessary to calculate an "Appraisal
Reduction Amount." The amount required to be
advanced in respect of a mortgage loan that has
been subject to an Appraisal Reduction Event will
be reduced so that the Servicer will not be
required to advance interest on the Appraisal
Reduction Amount (as described in this prospectus
supplement). Due to the payment priorities
described above, this will reduce the funds
available to pay interest on the most subordinate
class or classes of certificates then
outstanding.
See "Description of the Offered Certificates --
Appraisal Reductions" in this prospectus
supplement.
ADDITIONAL CONSIDERATIONS
Optional Termination........ On any distribution date on which the remaining
aggregate principal balance of the mortgage loans
is less than 1% of the initial outstanding pool
balance as of the Cut-off Date, the holder of
Certificates representing greater than 50% of the
then Controlling Class (as defined in this
prospectus supplement) may purchase, and if the
the holder of Certificates representing greater
than 50% of the then Controlling Class does not
exercise the option, the Servicer may purchase,
all of the mortgage loans (and all property
acquired through exercise of remedies in respect
of any mortgage loan). Exercise of this option
will effect the termination of the trust and
retirement of the then-outstanding certificates.
See "The Pooling and Servicing Agreement --
Optional Termination" in this prospectus
supplement and "Description of the Certificates
-- Termination" in the prospectus.
Certain Federal Income Tax
Consequences............... Elections will be made to treat the trust
(other than rights to specific payments on
certain mortgage loans identified in the Pooling
and Servicing Agreement) as four separate REMICs
-- two REMICs comprised of individual Mortgage
Loans and related assets ("Loan REMICs") and two
Trust REMICs (a "Lower-Tier REMIC" and an
"Upper-Tier REMIC") -- for federal income tax
purposes. In the opinion of counsel, the trust
will qualify for this treatment pursuant to its
election.
S-21
<PAGE>
Federal income tax consequences of an investment
in the Offered Certificates include:
o Each class of Offered Certificates will
constitute a class of "regular interests" in
the Upper-Tier REMIC.
o The regular interests will be treated as newly
originated debt instruments for federal income
tax purposes.
o Beneficial owners of the Offered Certificates
will be required to report income on the
Offered Certificates in accordance with the
accrual method of accounting.
o One or more classes of Offered Certificates
may be issued with original issue discount.
See "Certain Federal Income Tax Consequences" in
this prospectus supplement and "Certain Federal
Income Tax Consequences -- Federal Income Tax
Consequences for REMIC Certificates" in the
prospectus.
ERISA Considerations........ A fiduciary of 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 under either ERISA or Section
4975 of the Internal Revenue Code of 1986, as
amended (the "Code"), or whether there exists any
statutory, regulatory or administrative exemption
applicable thereto. The United States Department
of Labor has granted to each of the underwriters
an administrative exemption (Deutsche Bank
Securities Inc., as Department Final
Authorization Number 97-03E (the "DBS
Exemption"), J.P. Morgan Securities Inc. as
Prohibited Transaction Exemption ("PTE") 90-23
(the "JPM Exemption") and Chase Securities Inc.
as PTE 90-33 (the "Chase Exemption" and
collectively with the DBS Exemption and the JPM
Exemption, the "Exemption"), each as amended by
PTE 97-34), which generally exempts from the
application of certain of the prohibited
transaction provisions of Section 406 of ERISA
and the excise taxes imposed on such prohibited
transactions by Sections 4975(a) and (b) of the
Code, transactions relating to the purchase, sale
and holding of pass-through certificates
underwritten by the underwriters and the
servicing and operation of the related asset
pool, provided that certain conditions are
satisfied.
The Depositor expects that the Exemption will
generally apply to the Class A-1 and Class A-2
Certificates but, under current law, will not
apply to the other Classes of Offered
Certificates. ACCORDINGLY, THE CLASS B, CLASS C,
CLASS D AND CLASS E CERTIFICATES CURRENTLY MAY
NOT BE ACQUIRED BY, ON BEHALF OF OR WITH ASSETS
OF A PLAN, UNLESS THE PURCHASE AND HOLDING OF
SUCH CERTIFICATE OR INTEREST THEREIN IS EXEMPT
FROM THE PROHIBITED TRANSACTION PROVISIONS OF
SECTION 406 OF ERISA AND THE RELATED EXCISE TAX
PROVISIONS OF SECTION
S-22
<PAGE>
4975 OF THE CODE UNDER PROHIBITED TRANSACTION
CLASS EXEMPTION 95-60, WHICH PROVIDES AN
EXEMPTION FROM THE PROHIBITED TRANSACTION RULES
FOR CERTAIN TRANSACTIONS INVOLVING AN INSURANCE
COMPANY GENERAL ACCOUNT. See "ERISA
Considerations" in this prospectus supplement
and "Certain ERISA Considerations" in the
prospectus.
Ratings..................... It is a condition to their issuance that the
Offered Certificates receive from Fitch, Inc. and
Standard & Poor's Ratings Services, a division of
The McGraw-Hill Companies, the credit ratings
indicated below.
FITCH S&P
----- ---
Class A-1 AAA AAA
Class A-2 AAA AAA
Class B AA AA
Class C A A
Class D A- A-
Class E BBB BBB
A rating agency may downgrade, qualify or
withdraw a security rating at any time.
See "Ratings" in this prospectus supplement and
in the prospectus for a discussion of the basis
upon which ratings are given, the limitations of
and restrictions on the ratings, and the
conclusions that should not be drawn from a
rating.
Legal Investment............ The appropriate characterization of the Offered
Certificates under various legal investment
restrictions, and thus the ability of investors
subject to these restrictions to purchase the
Offered Certificates, may be subject to
significant interpretative uncertainties. None of
the certificates will constitute "mortgage
related securities" within the meaning of the
Secondary Mortgage Market Enhancement Act of
1984, as amended. Investors should consult their
own legal advisors to determine whether and to
what extent the Offered Certificates constitute
legal investments for them. See "Legal
Investment" in this prospectus supplement and in
the prospectus.
Denominations; Clearance
and Settlement............. The Offered Certificates will be issuable in
registered form, in minimum denominations of
certificate balance of (i) $10,000 with respect
to the Class A-1 and Class A-2 Certificates and
(ii) $25,000 with respect to Classes B, C, D and
E Certificates. Investments in excess of the
minimum denominations may be made in multiples of
$1.
You may hold your certificates through (i) The
Depository Trust Company ("DTC") (in the United
States) or (ii) Clearstream Banking, societe
anonyme ("Clearstream") or The
S-23
<PAGE>
Euroclear System ("Euroclear") (in Europe).
Transfers within DTC, Clearstream or Euroclear
will be in accordance with the usual rules and
operating procedures of the relevant system. See
"Description of the Offered Certificates --
Delivery, Form and Denomination," "-- Book-Entry
Registration" and "-- Definitive Certificates"
in this prospectus supplement and "Description
of the Certificates -- Book-Entry Registration
and Definitive Certificates" in the prospectus.
S-24
<PAGE>
RISK FACTORS
You should carefully consider the risks before making an investment
decision. In particular, the timing and amount of distributions on your
certificates will depend on payments received on and other recoveries with
respect to the mortgage loans. Therefore, you should carefully consider the
risk factors relating to the mortgage loans and the mortgaged properties.
The risks and uncertainties described below are not the only ones relating
to your certificates. Additional risks and uncertainties not presently known to
us or that we currently deem immaterial may also impair your investment.
If any of the following risks actually occur, your investment could be
materially and adversely affected.
This prospectus supplement also contains forward-looking statements that
involve risks and uncertainties. Actual results could differ materially from
those anticipated in these forward-looking statements as a result of certain
factors, including the risks described below and elsewhere in this prospectus
supplement.
RISKS RELATED TO THE MORTGAGE LOANS
MORTGAGE LOANS ARE NONRECOURSE AND ARE NOT INSURED OR GUARANTEED
Payments under the mortgage loans are not insured or guaranteed by any
person or entity.
Substantially all of the mortgage loans are nonrecourse loans. If a
default occurs, the lender's remedies generally are limited to foreclosing
against the specific properties and other assets that have been pledged to
secure the loan. Payment of amounts due under the mortgage loan prior to
maturity is consequently dependent primarily on the sufficiency of the net
operating income of the mortgaged property. Payment of the mortgage loan at
maturity is primarily dependent upon the borrower's ability to sell or
refinance the property for an amount sufficient to repay the loan.
All of the mortgage loans were originated within thirty-one months prior
to the Cut-off Date. Consequently, the mortgage loans do not have a
long-standing payment history.
COMMERCIAL LENDING IS DEPENDENT UPON NET OPERATING INCOME
The mortgage loans are secured by various types of income-producing
commercial properties. Commercial mortgage loans are generally thought to
expose a lender to greater risk than one-to-four family residential loans
because commercial mortgage loans are typically larger and are made to a single
borrower.
The repayment of a commercial loan is typically dependent upon the ability
of the applicable property to produce cash flow. Even the liquidation value of
a commercial property is determined, in substantial part, by the amount of the
mortgaged property's cash flow (or its potential to generate cash flow).
However, net operating income and cash flow can be volatile and may be
insufficient to cover debt service on the loan at any given time. Lenders
typically look to the debt service coverage ratio (that is, the ratio of net
cash flow to debt service) of a mortgage loan secured by income producing
property as an important measure of the risk of default of such mortgage loan.
The net operating income, cash flow and property value of the mortgaged
properties may be adversely affected by a large number of factors. Some of
these factors relate to the property itself, such as:
o the age, design and construction quality of the mortgaged property;
o perceptions regarding the safety, convenience and attractiveness of the
mortgaged property;
o the proximity and attractiveness of competing properties;
S-25
<PAGE>
o the adequacy of the mortgaged property's management and maintenance;
o increases in operating expenses at the mortgaged property and in
relation to competing properties;
o an increase in the capital expenditures needed to maintain the mortgaged
property or make improvements;
o the dependence upon a single tenant, or a concentration of tenants in a
particular business or industry;
o a decline in the financial condition of a major tenant;
o an increase in vacancy rates; and
o a decline in rental rates as leases are renewed or entered into with new
tenants.
Others factors are more general in nature, such as:
o national, regional or local economic conditions (including plant
closings, military base closings, industry slowdowns and unemployment
rates);
o local real estate conditions (such as an oversupply of competing
properties, space, multifamily housing or hotel rooms);
o demographic factors;
o decreases in consumer confidence;
o changes in consumer tastes and preferences;
o retroactive changes in building codes;
o changes or continued weakness in specific industry segments; and
o the public's perception of safety for customers and clients.
The volatility of net operating income will be influenced by many of the
foregoing factors, as well as by:
o the length of tenant leases;
o the creditworthiness of tenants;
o tenant defaults;
o in the case of rental properties, the rate at which new rentals occur;
and
o the mortgaged property's "operating leverage" (i.e., the percentage of
total property expenses in relation to revenue, the ratio of fixed
operating expenses to those that vary with revenues, and the level of
capital expenditures required to maintain the property and to retain or
replace tenants).
A decline in the real estate market or in the financial condition of a
major tenant will tend to have a more immediate effect on the net operating
income of mortgaged properties with short-term revenue sources and may lead to
higher rates of delinquency or defaults under mortgage loans.
SOME MORTGAGED PROPERTIES MAY NOT BE READILY CONVERTIBLE TO ALTERNATIVE USES
Some of the mortgaged properties may not be readily convertible to
alternative uses if those properties were to become unprofitable for any
reason. Converting commercial properties to alternate uses generally requires
substantial capital expenditures. In addition, zoning or other restrictions
also may prevent alternative uses. The liquidation value of any such mortgaged
property consequently may be substantially less than would be the case if the
property were readily adaptable to other uses.
S-26
<PAGE>
PROPERTY VALUE MAY BE ADVERSELY AFFECTED EVEN WHEN CURRENT OPERATING INCOME IS
NOT
Various factors may adversely affect the value of the mortgaged properties
without affecting the properties' current net operating income. These factors
include, among others:
o changes in governmental regulations, fiscal policy, zoning or tax laws;
o potential environmental legislation or liabilities or other legal
liabilities;
o the availability of refinancing; and
o changes in interest rate levels.
TENANT CONCENTRATION ENTAILS RISK
A deterioration in the financial condition of a tenant can be particularly
significant if a mortgaged property is leased to a single tenant, or a small
number of tenants. Mortgaged properties leased to a single tenant, or a small
number of tenants, also are more susceptible to interruptions of cash flow if a
tenant fails to renew its lease. This is so because: (i) the financial effect
of the absence of rental income may be severe; (ii) more time may be required
to re-lease the space; and (iii) substantial capital costs may be incurred to
make the space appropriate for replacement tenants.
In the case of fourteen mortgage loans, representing 12.16% of the initial
outstanding pool balance, one or more of the related mortgaged properties are
secured by liens on mortgaged properties that are 100% leased to a single
tenant. With respect to six Mortgage Loans, representing 3.54% of the Initial
Outstanding Pool Balance, the primary lease term of such single tenant expires
before the scheduled maturity date or the Anticipated Repayment Date of the
related Mortgage Loan.
The underwriting of the single-tenant mortgage loans is based primarily
upon the monthly rental payments due from the tenant under the lease of the
related mortgaged property, and where the primary lease term expires before the
scheduled maturity date (or anticipated repayment date, where applicable) of
the related mortgage loan, the underwriting considered the incentives for the
primary tenant to re-lease the premises and the anticipated rental value of the
premises at the end of the primary lease term. In addition, the loan
underwriting for certain of the single-tenant mortgage loans took into account
the creditworthiness of the tenants under the applicable leases. Accordingly,
such single-tenant mortgage loans may have higher loan-to-value ratios and
lower debt-service-coverage ratios than other types of mortgage loans.
Retail and office properties also may be adversely affected if there is a
concentration of particular tenants among the mortgaged properties or of
tenants in a particular business or industry.
MORTGAGED PROPERTIES LEASED TO MULTIPLE TENANTS ALSO HAVE RISKS
If a mortgaged property has multiple tenants, re-leasing expenditures may
be more frequent than in the case of mortgaged properties with fewer tenants,
thereby reducing the cash flow available for debt service payments.
Multi-tenanted mortgaged properties also may experience higher continuing
vacancy rates and greater volatility in rental income and expenses.
RISKS RELATED TO LOAN CONCENTRATION
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 mortgage 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. The
six largest mortgage loans represent approximately 31.75% of the initial
outstanding pool balance. Losses on any of these loans may have a particularly
adverse effect on the Offered Certificates.
S-27
<PAGE>
These largest loans are described under "Description of the Mortgage Pool
-- Description of the Six Largest Mortgage Loans" in this prospectus
supplement.
Each of the other mortgage loans represents no more than 2.80% of the
initial outstanding pool balance.
RISKS RELATED TO BORROWER CONCENTRATION
Several groups of mortgage loans are made to the same borrower or have
related borrowers that are affiliated with one another through partial or
complete direct or indirect common ownership, with the three largest of these
groups representing 4.28%, 3.30% and 3.07%, respectively, of the initial
outstanding pool balance. A concentration of mortgage loans with the same
borrower or related borrowers also can pose increased risks. For instance, if a
borrower that owns several mortgaged properties experiences financial
difficulty at one mortgaged property, or 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.
RISKS RELATING TO PROPERTY TYPE CONCENTRATION
A concentration of mortgage loans secured by the same mortgaged property
types can increase the risk that a decline in a particular industry or business
would have a disproportionately large impact on the pool of mortgage loans. As
to property types:
o multifamily properties represent 28.33% of the initial outstanding pool
balance;
o conventional multifamily properties represent 20.46% of the initial
outstanding pool balance;
o mobile home parks represent 5.99% of the initial outstanding pool
balance;
o suites represent 1.89% of the initial outstanding pool balance;
o retail properties represent 22.68% of the initial outstanding pool
balance;
o anchored retail properties represent 18.16% of the initial outstanding
pool balance;
o unanchored retail properties represent 4.51% of the initial
outstanding pool balance;
o office properties represent 17.98% of the initial outstanding pool
balance;
o hotel properties represent 16.61% of the initial outstanding pool
balance;
o industrial properties represent 9.37% of the initial outstanding pool
balance;
o mixed use properties represent 2.98% of the initial outstanding pool
balance; and
o self-storage properties represent 2.04% of the initial outstanding pool
balance.
GEOGRAPHIC CONCENTRATION ENTAILS RISKS
As of the Cut-off Date, the mortgaged properties are located in thirty
states. Mortgaged properties securing mortgage loans representing 20.32% of the
initial outstanding pool balance are located in Michigan, mortgaged properties
securing mortgage loans representing 16.64% of the initial outstanding pool
balance are located in New York, and mortgaged properties securing mortgage
loans representing 13.86% of the initial outstanding pool balance are located
in California. See the table entitled "Geographic Concentration of Mortgage
Loans" under "Description of the Mortgage Pool" in this prospectus supplement.
Except as set forth above, no state contains more than 7.60% of the mortgaged
properties (based on the principal balance as of the Cut-off Date of the
related mortgage loans or, in the case of mortgage loans secured by multiple
mortgaged properties, on the portion of principal amount of the related
mortgage loan allocated to such mortgaged property).
S-28
<PAGE>
The economy of any state or region in which a mortgaged property is
located may be adversely affected more than that of other areas of the country
by:
o certain developments particularly affecting industries concentrated in
such state or region;
o conditions in the real estate markets where the mortgaged properties are
located;
o changes in governmental rules and fiscal policies;
o acts of nature (which may result in uninsured losses); and
o other factors which are beyond the control of the borrowers.
For example, improvements on mortgaged properties located in California
may be more susceptible to certain types of special hazards not fully covered
by insurance (such as earthquakes) than properties located in other parts of
the country. To the extent that general economic or other relevant conditions
in states or regions in which concentrations of mortgaged properties securing
significant portions of the aggregate principal balance of the mortgage loans
are located decline and result in a decrease in commercial property, housing or
consumer demand in the region, the income from and market value of the
mortgaged properties and repayment by borrowers may be adversely affected.
MULTIFAMILY PROPERTIES HAVE SPECIAL RISKS
Fifty-three of the mortgaged properties, which represent security for
28.33% of the initial outstanding pool balance, are multifamily properties. Of
these, thirty-seven mortgaged properties, representing 20.46% of the initial
outstanding pool balance, are conventional multifamily properties, fifteen
mortgaged properties, representing 5.99% of the initial outstanding pool
balance, are mobile home parks, and one mortgaged property, representing 1.89%
of the initial outstanding pool balance is a suites property.
A large number of factors may adversely affect the value and successful
operation of a multifamily property, including:
o the physical attributes of the apartment building (e.g., its age,
appearance and construction quality);
o the location of the property (e.g., a change in the neighborhood over
time);
o the ability of management to provide adequate maintenance and insurance;
o the types of services the property provides;
o the property's reputation;
o the level of mortgage interest rates (which may encourage tenants to
purchase rather than rent housing);
o the presence of competing properties in the local market;
o adverse local or national economic conditions, which 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;
o state and local regulations;
o government assistance/rent subsidy programs; and
o national, state, or local politics.
Certain states regulate the relationship of an owner and its tenants.
Commonly, these laws require a written lease, good cause for eviction,
disclosure of fees, and notification to residents of changed land use, while
prohibiting unreasonable rules, retaliatory evictions, and restrictions on a
resident's choice of unit vendors. Apartment building owners have been the
subject of suits
S-29
<PAGE>
under state "Unfair and Deceptive Practices Acts" and other general consumer
protection statutes for coercive, abusive or unconscionable leasing and sales
practices. A few states offer more significant protection. For example, there
are provisions that limit the basis on which a landlord may terminate a tenancy
or increase its rent or prohibit a landlord from terminating a tenancy solely
by reason of the sale of the owner's building.
In addition to state regulation of the landlord-tenant relationship,
numerous counties and municipalities impose rent control on apartment
buildings. These ordinances may limit rent increases to fixed percentages, to
percentages of increases in the consumer price index, to increases set or
approved by a governmental agency, or to increases determined through mediation
or binding arbitration. In many cases, the rent control laws do not permit
vacancy decontrol. Local authority to impose rent control is pre-empted by
state law in certain states, and rent control is not imposed at the state level
in those states. In some states, however, local rent control ordinances are not
pre-empted for tenants having short-term or month-to-month leases, and
properties there may be subject to various forms of rent control with respect
to those tenants. Any limitations on a borrower's ability to raise property
rents may impair such borrower's ability to repay its multifamily loan from its
net operating income or the proceeds of a sale or refinancing of the related
multifamily property. Three of the mortgage loans, representing 2.14% of the
initial outstanding pool balance and, in the case of mortgage loans secured by
multiple properties, on that portion of the mortgage loan allocated to such
property, secured by multifamily properties, are eligible under the Section 8
program administered by HUD. This low income rent subsidy program authorizes
the payment by the federal governmental of rental subsidies to owners of
qualified housing. There may be differing default and prepayment rate
experience between loans receiving Section 8 rent subsidies and mortgage loans
secured by multifamily properties but not receiving Section 8 rent subsidies.
In addition, upon expiration of coverage under the Section 8 program, the
related mortgaged properties are subject to market influences that may bear
upon the abilities of such mortgaged properties to produce sufficient income to
service the related mortgage loan and maintain the related mortgaged property.
See "Description of the Mortgage Pool -- Certain Terms and Conditions of the
Mortgage Loans -- HUD Section 8 Loans" in this prospectus supplement.
Fifteen of the mortgaged properties, which represent security for 5.99% of
the initial outstanding pool balance, are mobile home parks. Various factors
may adversely affect the economic performance of manufactured housing
communities, including:
o the number of competing mobile home parks and other residential
developments (such as apartment buildings and single family-homes) in
the local market;
o the age, appearance and reputation of the community;
o the ability of management to provide adequate maintenance and insurance;
and
o the types of services and amenities it provides.
The mobile home parks are "special purpose" properties that could not be
readily converted to general residential, retail or office use. Some mobile
home parks may lease sites to non-permanent recreational vehicles, the
occupancy of which is often very seasonal in nature.
One of the mortgaged properties, which represents security for 1.89% of
the initial outstanding pool balance, is a suites property. Suites properties
combine elements of multifamily and hotel properties. Generally, clients rent a
furnished suite for a monthly or weekly period, rather than on an annual basis.
Because the rental period for suites properties is shorter than conventional
multifamily properties, such properties generally are considered to have
greater volatility of cash flow and are more prone to changes in the economy
and market than conventional multifamily properties.
RETAIL PROPERTIES HAVE SPECIAL RISKS
Thirty-three of the mortgaged properties, which represent security for
22.68% of the initial outstanding pool balance, are retail properties. Of
these, eighteen mortgaged properties,
S-30
<PAGE>
representing 18.16% of the initial outstanding pool balance, are considered
anchored properties, and fifteen mortgaged properties, representing 4.51% of
the initial outstanding pool balance, are considered unanchored properties. The
quality and success of a retail property's tenants significantly affect the
property's value. For example, if the sales of retail tenants were to decline,
rents tied to a percentage of gross sales may decline and those tenants may be
unable to pay their rent or other occupancy costs.
The presence or absence of an "anchor tenant" in a shopping center also
can be important, because anchors play a key role in generating customer
traffic and making a center desirable for other tenants. The economic
performance of an anchored retail property will consequently be adversely
affected by:
o an anchor tenant's failure to renew its lease;
o termination of an anchor tenant's lease, or if the anchor tenant owns
its own site, a decision to vacate;
o the bankruptcy or economic decline of an anchor tenant or self-owned
anchor; or
o the cessation of the business of an anchor tenant or of a self-owned
anchor (notwithstanding its continued payment of rent).
If anchor stores in a mortgaged property were to close, the related
borrower may be unable to replace those anchors in a timely manner or without
suffering adverse economic consequences. Furthermore, certain of the anchor
stores at the retail properties have co-tenancy clauses in their leases or
operating agreements which permit those anchors to cease operating if certain
other stores are not operated at those locations. The breach of various other
covenants in anchor store leases or operating agreements also may permit those
stores to cease operating. Certain non-anchor tenants at retail properties also
may be permitted to terminate their leases if certain other stores are not
operated or if those tenants fail to meet certain business objectives.
Retail properties also face competition from sources outside a given real
estate market. For example, all of the following compete with more traditional
retail properties for consumer business: factory outlet centers; discount
shopping centers and clubs; catalogue retailers; home shopping networks;
internet web sites; and telemarketers. Continued growth of these alternative
retail outlets (which often have lower operating costs) could adversely affect
the rents collectible at the retail properties included in the mortgage pool,
as well as the income from, and market value of, the mortgaged properties.
Moreover, additional competing retail properties may be built in the areas
where the retail properties are located.
OFFICE PROPERTIES HAVE SPECIAL RISKS
Eighteen of the mortgaged properties, which represent security for 17.98%
of the initial outstanding pool balance, are office properties.
Various factors may adversely affect the value of office properties,
including:
o the quality of an office building's tenants;
o an economic decline in the business operated by the tenants;
o the diversity of an office building's tenants (or reliance on a single
or dominant tenant);
o the physical attributes of the building in relation to competing
buildings (e.g., age, condition, design, location, access to
transportation and ability to offer certain amenities, including,
without limitation, current business wiring requirements);
o the desirability of the area as a business location;
S-31
<PAGE>
o the strength and nature of the local economy (including labor costs and
quality, tax environment and quality of life for employees); and
o an adverse change in population, patterns of telecommuting or sharing of
office space, and employment growth (which creates demand for office
space).
Moreover, the cost of refitting office space for a new tenant is often
higher than the cost of refitting other types of property.
HOTEL PROPERTIES HAVE SPECIAL RISKS
Four of the mortgaged properties, which represent security for 16.61% of
the initial outstanding pool balance, are hotel properties. Various factors may
adversely affect the economic performance of a hotel, including:
o adverse economic and social conditions, either local, regional or
national (which may limit the amount that can be charged for a room and
reduce occupancy levels);
o the construction of competing hotels or resorts;
o continuing expenditures for modernizing, refurbishing, and maintaining
existing facilities prior to the expiration of their anticipated useful
lives;
o a deterioration in the financial strength or managerial capabilities of
the owner and operator of a hotel or an economic decline in a particular
hotel chain; and
o changes in travel patterns caused by changes in access, energy prices,
strikes, relocation of highways, the construction of additional highways
or other factors.
Because hotel rooms generally are rented for short periods of time, the
financial performance of hotels tends to be affected by adverse economic
conditions and competition more quickly than other types of commercial
properties. Additionally, as a result of high operating costs, relatively small
decreases in revenue can cause significant stress on a property's cashflow.
Moreover, the hotel and lodging industry is generally seasonal in nature.
This seasonality can be expected to cause periodic fluctuations in a hotel
property's revenues, occupancy levels, room rates and operating expenses.
RISKS RELATED TO AFFILIATION WITH A FRANCHISE OR HOTEL MANAGEMENT COMPANY
Certain of the hotel properties are franchises of national hotel chains or
managed by a hotel management company. The performance of a hotel property
affiliated with a franchise or hotel management company depends in part on:
o the continued existence and financial strength of the franchisor or
hotel management company;
o the public perception of the franchise or hotel chain service mark; and
o the duration of the franchise licensing or agreements.
Any provision in a franchise agreement or management agreement providing
for termination because of a bankruptcy of a franchisor or manager generally
will not be enforceable.
The transferability of franchise license agreements may be restricted. In
the event of a foreclosure, the Trustee may not have the right to use the
franchise license without the franchisor's consent. Conversely, in the case of
certain mortgage loans, the lender may be unable to remove a franchisor or a
hotel management company that it desires to replace following a foreclosure.
Further, in the event of a foreclosure, the Trustee or a purchaser of such
mortgaged property probably would not be entitled to the rights under any
liquor license for the mortgaged property. Such party would be required to
apply in its own right for such a license, and we cannot assure you that a new
license could be obtained.
S-32
<PAGE>
INDUSTRIAL PROPERTIES HAVE SPECIAL RISKS
Nine of the mortgaged properties, which represent security for 9.37% of
the initial outstanding pool balance, are industrial properties. Various
factors may adversely affect the economic performance of an industrial
property, including:
o quality of the tenants, especially if the property is occupied by a
single tenant;
o reduced demand for industrial space because of a decline in a
particular industry segment;
o whether the building design is conducive to industrial use;
o a property becoming functionally obsolete;
o the unavailability of labor sources;
o changes in access, energy prices, strikes, relocation of highways, the
construction of additional highways or other factors;
o a change in the proximity of supply sources;
o the expense of converting a previously adapted space to general use; and
o environmental hazards.
SELF-STORAGE FACILITIES HAVE SPECIAL RISKS
Seven of the mortgaged properties, which represent security for 2.04% of
the initial outstanding pool balance, are self-storage facilities. Various
factors may adversely affect the value and successful operation of a
self-storage facility:
o competition because both acquisition and development costs and
break-even occupancy are relatively low;
o conversion of a self-storage facility to an alternative use generally
requires substantial capital expenditures;
o a change in the proximity of demand sources;
o security concerns; and
o user privacy and ease of access to individual storage space may increase
environmental risks (although lease agreements generally prohibit users
from storing hazardous substances in the units).
The environmental assessments discussed in this prospectus supplement did
not include an inspection of the contents of the mortgaged properties which are
self-storage units of the self-storage facilities. Accordingly, there is no
assurance that all of the units included in the mortgaged properties which are
self-storage facilities are free from hazardous substances or will remain so in
the future.
CERTAIN ADDITIONAL RISKS RELATED TO TENANTS
The income from, and market value of, the mortgaged properties leased to
various tenants would be adversely affected if:
o space in the mortgaged properties could not be leased or re-leased;
o tenants were unable to meet their lease obligations;
o a significant tenant were to become a debtor in a bankruptcy case; or
o rental payments could not be collected for any other reason.
S-33
<PAGE>
Repayment of the mortgage loans secured by retail and office properties
will be affected by the expiration of leases and the ability of the respective
borrowers to renew the leases or relet the space on comparable terms.
Even if vacated space is successfully relet, the costs associated with
reletting, including tenant improvements and leasing commissions, could be
substantial and could reduce cash flow from the mortgaged properties. Moreover,
if a tenant defaults in its obligations to a borrower, the borrower may incur
substantial costs and experience significant delays associated with enforcing
its rights and protecting its investment, including costs incurred in
renovating and reletting the property.
TENANT BANKRUPTCY ENTAILS RISKS
The bankruptcy or insolvency of a major tenant, or a number of smaller
tenants, in retail and office properties may adversely affect the income
produced by a mortgaged property. Under the Bankruptcy Code, a tenant has the
option of assuming or rejecting any unexpired lease. If the tenant rejects the
lease, the landlord's claim for breach of the lease would be a general
unsecured claim against the tenant (absent collateral securing the claim). The
claim would be limited to the unpaid rent under the lease for the periods prior
to the bankruptcy petition (or earlier surrender of the leased premises), plus
the rent under the lease for the greater of one year, or 15% (not to exceed
three years), of the remaining term of such lease.
ENVIRONMENTAL LAWS ENTAIL RISKS
Various environmental laws may make a current or previous owner or
operator of real property liable for the costs of removal or remediation of
hazardous or toxic substances on, under, in, or emanating from such property.
Those laws often impose liability whether or not the owner or operator knew of,
or was responsible for, the presence of the hazardous or toxic substances. For
example, certain laws impose liability for release of asbestos-containing
materials ("ACMs") into the air or require the removal or containment of ACMs.
Polychlorinated biphenyls ("PCBs") in hydraulic or electrical equipment may be
regulated as hazardous or toxic substances. The Environmental Protection Agency
has also identified health risks associated with elevated radon gas levels in
buildings. In some states, contamination of a property may give rise to a lien
on the property for payment of the costs of cleanup. In some states, this lien
has priority over the lien of a pre-existing mortgage. Additionally, third
parties may seek recovery from owners or operators of real properties for
personal injury or property damages associated with ACMs or other exposure to
hazardous or toxic substances related to the properties.
Federal law requires owners of certain residential housing constructed
prior to 1978 to disclose to potential residents or purchasers any condition on
the property that causes exposure to lead-based paint. Contracts for the
purchase and sale of an interest in residential housing constructed prior to
1978 must contain a "Lead Warning Statement" that informs the purchaser of the
potential hazards to pregnant women and young children associated with exposure
to lead-based paint. The ingestion of lead-based paint chips and/or the
inhalation of dust particles from lead-based paint by children can cause
permanent injury, even at low levels of exposure. Property owners may be held
liable for injuries to their tenants resulting from exposure to lead-based
paint under common law and various state and local laws and regulations that
impose affirmative obligations on property owners of residential housing
containing lead-based paint.
The owner's liability for any required remediation generally is not
limited by law and could accordingly exceed the value of the property and/or
the aggregate assets of the owner. The presence of hazardous or toxic
substances also may adversely affect the owner's ability to refinance the
property or to sell the property to a third party. The presence of, or strong
potential for contamination by, hazardous substances consequently can have a
materially adverse effect on the value of the property and a borrower's ability
to repay its mortgage loan.
S-34
<PAGE>
In addition, under certain circumstances, a lender (such as the trust)
could be liable for the costs of responding to an environmental hazard. See
"Certain Legal Aspects of Mortgage Loans -- Environmental Considerations" in
the prospectus.
POTENTIAL TRUST LIABILITY RELATED TO A MATERIALLY ADVERSE ENVIRONMENTAL
CONDITION
The mortgage loan sellers have represented to the Depositor that
substantially all of the mortgaged properties have been subject to
environmental site assessments or an update of a previously conducted
assessment or an update of an assessment based upon information in an
established database or studies within the 26 months preceding the Cut-off
Date. In the case of four mortgaged properties securing 0.84% of the initial
outstanding pool balance, environmental insurance was obtained in lieu of
subjecting such mortgaged properties to an environmental site assessment. Each
environmental insurance policy insures the trust against losses resulting from
certain known and unknown environmental conditions at the related mortgaged
property or properties during the applicable policy period. See "Description of
the Mortgage Pool -- Certain Underwriting Matters -- Environmental Site
Assessments" in this prospectus supplement. There can be no assurance that any
such assessment, study or review revealed all possible environmental hazards.
Each mortgage loan seller has informed the Depositor that no assessment, study
or review revealed any environmental condition or circumstance that such
mortgage loan seller believes will have a material adverse impact on the value
of the related mortgaged property or the borrower's ability to pay its debt.
The environmental assessments relating to certain of the mortgage loans
revealed the existence of friable or non-friable ACMs, lead-based paint, radon
gas, leaking underground storage tanks, PCB contamination or other material
environmental conditions. Each mortgage loan seller has informed the Depositor
that where such conditions were identified, the borrowers agreed to establish
and maintain operations and maintenance or abatement programs, environmental
reserves, or indemnification agreements. For more information regarding
environmental considerations, see "Certain Legal Aspects of Mortgage Loans --
Environmental Considerations" in the prospectus.
The Pooling and Servicing Agreement requires that the Special Servicer
obtain an environmental site assessment of a Mortgaged Property prior to
acquiring title thereto on behalf of the trust or assuming its operation. Such
requirement may effectively preclude realization of the security for the
related 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 will become liable under any environmental law.
However, there can be no assurance that the requirements of the Pooling and
Servicing Agreement will effectively insulate the trust from potential
liability under environmental laws. See "The Pooling and Servicing Agreement --
Realization Upon Defaulted Mortgage Loans" in this prospectus supplement and
"Certain Legal Aspects of Mortgage Loans -- Environmental Considerations" in
the prospectus.
BORROWER MAY BE UNABLE TO REPAY REMAINING PRINCIPAL BALANCE ON MATURITY DATE
Ninety mortgage loans, representing 59.54% of the initial outstanding pool
balance, are "Balloon Loans" which provide for payments of interest and
principal and then have substantial payments of principal ("Balloon Payments")
due at their stated maturities unless previously prepaid. Twenty-one mortgage
loans, representing 40.20% of the initial outstanding pool balance, are "ARD
Loans" with anticipated repayment dates, and have substantial scheduled
principal balances as of such date.
Loans that require Balloon Payments or substantial principal payments
involve a greater risk to the lender than fully amortizing loans because a
borrower's ability to repay a Balloon Loan or an ARD Loan on its maturity date
or an anticipated repayment date typically will depend upon its ability either
to refinance the loan or to sell the mortgaged property at a price sufficient
to permit repayment. A borrower's ability to achieve either of these goals will
be affected by a number of factors, including:
o the availability of, and competition for, credit for commercial real
estate projects;
S-35
<PAGE>
o prevailing interest rates;
o the fair market value of the related properties;
o the borrower's equity in the related properties;
o the borrower's financial condition;
o the operating history and occupancy level of the property;
o tax laws; and
o prevailing general and regional economic conditions.
The availability of funds in the credit markets fluctuates over time.
RISKS RELATED TO 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 "The Pooling and Servicing
Agreement -- Servicing of the Mortgage Loans; Collection of Payments" in this
prospectus supplement. The Servicer and the Special Servicer may extend the
maturity date of a mortgage loan under limited circumstances. See "The Pooling
and Servicing Agreement -- Modifications" in this prospectus supplement. 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" in this prospectus
supplement and in the prospectus.
RISKS RELATING TO BORROWERS
Although the loan documents generally contain covenants customarily
employed to ensure that a borrower is a special-purpose, single asset entity
(such as limitations on indebtedness and affiliate transactions and
restrictions on the borrower's ability to dissolve, liquidate, consolidate,
merge, sell all of its assets or amend its organizational documents), most of
the borrowers do not have an independent director whose consent would be
required to file a voluntary bankruptcy petition on behalf of such borrower.
One of the purposes of an independent director of the borrower (or of a
special-purpose entity having an interest in the borrower) is to avoid a
bankruptcy petition filing which is intended solely to benefit an affiliate and
is not justified by the borrower's own economic circumstances. Borrowers (and
any special purpose entity having an interest in any such borrowers) that do
not have an independent director may be more likely to file a voluntary
bankruptcy petition and therefore less likely to repay the related mortgage
loan.
RISKS RELATED TO ADDITIONAL DEBT
The mortgage loans known as the Crowne Plaza Loan, the Crystal Park Loan
and the Alliance Loan are secured by one or more mortgaged properties that also
secure a related mortgage loan that is not included in the trust (the "Crowne
Plaza Companion Loan," "Crystal Park Companion Loan" and "Alliance Companion
Loan," respectively; collectively, the "Companion Loans" and each, a "Companion
Loan"). Certain information with respect to the Mortgage Loans that have
Companion Loans is set forth in the table below.
S-36
<PAGE>
<TABLE>
<CAPTION>
CUT-OFF DATE
PRINCIPAL BALANCE PERCENT OF INITIAL
OF COMPANION OUTSTANDING POOL
CUT-OFF DATE LOAN (NOT BALANCE
NAME OF PRINCIPAL BALANCE INCLUDED IN THE REPRESENTED BY
MORTGAGE LOAN MORTGAGED PROPERTY OF MORTGAGE LOAN TRUST) MORTGAGE LOAN
------------- ------------------ ---------------- ------ -------------
<S> <C> <C> <C> <C>
Crowne Plaza Crowne Plaza Hotel in $91,611,396 $27,959,949 10.20%
Loan New York, New York
Alliance Loan Eight multifamily properties $59,954,121 $15,584,666 6.68%
located in Michigan, Illinois
and Ohio
Crystal Park Loan Office building known as $41,970,321 $13,611,558 4.67%
Crystal Park One in
Arlington, Virginia
</TABLE>
In addition, the owner of the borrower under the Crowne Plaza Loan has
pledged all its ownership interests in such borrower to secure a loan to such
owner in the original principal amount of $25 million (the "Crowne Plaza
Mezzanine Loan"), and the owner of the borrower under the Alliance Loan has
pledged all of its ownership interests in such borrower to secure a loan to
such owner in the maximum principal amount of $11.8 million (the "Alliance
Mezzanine Loan"). The owner of the borrower under a mortgage loan known as the
Village Hillcrest Loan has pledged all of its ownership interests in such
borrower to secure a loan to such owner in the original principal amount of
$1.9 million (the "Village Hillcrest Mezzanine Loan") and the owner of the
borrower under the Radisson Hotel Loan has pledged all of its ownership
interests in such borrower to secure a loan to such owner in the original
principal amount of $4 million (the "Radisson Mezzanine Loan"). The Crowne
Plaza Mezzanine Loan is currently owned by an affiliate of the entity that owns
the Crowne Plaza Companion Loan; the Alliance Mezzanine Loan and the Village
Hillcrest Mezzanine Loan are currently owned by German American Capital
Corporation, one of the mortgage loan sellers; and the Radisson Mezzanine Loan
is owned by Morgan Guaranty, one of the mortgage loan sellers. The holders of
the Crowne Plaza Mezzanine Loan, the Alliance Mezzanine Loan, the Village
Hillcrest Mezzanine Loan and the Radisson Mezzanine Loan have certain cure
rights with respect to defaults under the related mortgage loan, the exercise
of which could result in delays in foreclosure of such mortgage loans.
Substantially all of the mortgage loans permit the related borrower to
incur limited indebtedness in the ordinary course of business. In addition, two
of the mortgage loans, representing 1.28% of the initial outstanding pool
balance, permit the borrower or an affiliate to incur additional unsecured
indebtedness subject to certain conditions.
Although, except as provided above, the terms of the mortgage loans
generally prohibit additional indebtedness of the borrowers, and indebtedness
secured by ownership interests in the borrowers, it has not been confirmed
whether or not any of the borrowers have incurred additional secured or
unsecured debt, or have permitted encumbrances on the ownership interests in
such borrowers. There can be no assurance that the borrowers have complied with
the restrictions on indebtedness.
When a borrower (or its constituent members) also has one or more other
outstanding loans (even if subordinated or mezzanine loans), the trust is
subjected to additional risk. The borrower may have difficulty servicing and
repaying multiple loans. The existence of another loan generally also will make
it more difficult for the borrower to obtain refinancing of the mortgage loan
and may thereby jeopardize repayment of the mortgage loan. Moreover, the need
to service additional debt may reduce the cash flow available to the borrower
to operate and maintain the mortgaged property.
Additionally, if the borrower (or its constituent members) defaults on the
mortgage loan and/or any other loan, actions taken by other lenders could
impair the security available to the trust. If a junior lender files an
involuntary petition for bankruptcy against the borrower (or the
S-37
<PAGE>
borrower files a voluntary petition to stay enforcement by a junior lender),
the trust's ability to foreclose on the property would be automatically stayed,
and principal and interest payments might not be made during the course of the
bankruptcy case. The bankruptcy of another lender also may operate to stay
foreclosure by the trust.
Further, if another loan secured by the mortgaged property is in default,
the other lender may foreclose on the mortgaged property, absent an agreement
to the contrary, thereby causing a delay in payments and/or an involuntary
repayment of the mortgage loan prior to maturity. The trust may also be subject
to the costs and administrative burdens of involvement in foreclosure
proceedings or related litigation.
See "Description of the Mortgage Pool -- Description of the Six Largest
Mortgage Loans -- Crowne Plaza Loan and Property -- The Crowne Plaza Loan --
Limited Recourse."
BANKRUPTCY PROCEEDINGS ENTAIL CERTAIN RISKS
Under the Bankruptcy Code, the filing of a petition in bankruptcy by or
against a borrower will stay the sale of the real property owned by that
borrower, as well as the commencement or continuation of a foreclosure action.
In addition, even if a court determines that the value of the mortgaged
property is less than the principal balance of the mortgage loan it secures,
the court may prevent a lender from foreclosing on the mortgaged property
(subject to certain protections available to the lender). As part of a
restructuring plan, a court also may reduce the amount of secured indebtedness
to the then-current value of the mortgaged property. This action would make the
lender a general unsecured creditor for the difference between the then-current
value and the amount of its outstanding mortgage indebtedness. A bankruptcy
court also may:
o grant a debtor a reasonable time to cure a payment default on a mortgage
loan;
o reduce monthly payments due under a mortgage loan;
o change the rate of interest due on a mortgage loan; or
o otherwise alter the mortgage loan's repayment schedule.
Moreover, the filing of a petition in bankruptcy by, or on behalf of, a
junior lienholder may stay the senior lienholder from taking action to
foreclose on the junior lien. Additionally, the borrower's trustee or the
borrower, as debtor-in-possession, has certain special powers to avoid,
subordinate or disallow debts. In certain circumstances, the claims of the
Trustee may be subordinated to financing obtained by a debtor-in-possession
subsequent to its bankruptcy.
Under the Bankruptcy Code, the lender will be stayed from enforcing a
borrower's assignment of rents and leases. The Bankruptcy Code also may
interfere with the Trustee's ability to enforce any lockbox requirements. The
legal proceedings necessary to resolve these issues can be time consuming and
may significantly delay the lender's receipt of rents. Rents also may escape an
assignment to the extent they are used by the borrower to maintain the
mortgaged property or for other court authorized expenses.
As a result of the foregoing, the Trustee's recovery with respect to
borrowers in bankruptcy proceedings may be significantly delayed, and the
aggregate amount ultimately collected may be substantially less than the amount
owed.
LACK OF SKILLFUL PROPERTY MANAGEMENT ENTAIL RISKS
The successful operation of a real estate project depends upon the
property manager's performance and viability. The property manager is generally
responsible for:
o responding to changes in the local market;
o planning and implementing the rental structure;
o operating the property and providing building services;
S-38
<PAGE>
o managing operating expenses; and
o assuring that maintenance and capital improvements are carried out in a
timely fashion.
Properties deriving revenues primarily from short-term sources, such as
hotels and self-storage facilities, are generally more management intensive
than properties leased to creditworthy tenants under long-term leases.
A good property manager, by controlling costs, providing appropriate
service to tenants and seeing to the maintenance of improvements, can improve
cash flow, reduce vacancy, leasing and repair costs and preserve the building's
value. On the other hand, management errors can, in some cases, impair
short-term cash flow and the long-term viability of an income-producing
property.
No representation or warranty can be made as to the skills of any present
or future managers. Additionally, there can be no assurance that the property
managers will be in a financial condition to fulfill their management
responsibilities throughout the terms of their respective management
agreements.
RISKS OF INSPECTIONS RELATING TO PROPERTY
Licensed engineers or consultants inspected the mortgaged properties in
connection with the origination of the mortgage loans to assess items such as
structure, exterior walls, roofing, interior construction, mechanical and
electrical systems and general condition of the site, buildings and other
improvements. However, there is no assurance that all conditions requiring
repair or replacement were identified.
ABSENCE OR INADEQUACY OF INSURANCE COVERAGE ENTAILS RISKS
The mortgaged properties may suffer casualty losses due to risks which
were not covered by insurance or for which insurance coverage is inadequate. In
addition, certain of the mortgaged properties are located in California and
Texas and in coastal areas of Florida, states that have historically been at
greater risk regarding acts of nature (such as hurricanes, floods and
earthquakes) than other states. There can be no assurance that borrowers will
be able to maintain adequate insurance. Moreover, if reconstruction or any
major repairs are required, changes in laws may materially affect the
borrower's ability to effect such reconstruction or major repairs or may
materially increase the cost thereof.
APPRAISALS AND MARKET STUDIES HAVE CERTAIN LIMITATIONS
An appraisal or other market analysis was conducted in respect of the
mortgaged properties in connection with the origination or acquisition of the
related mortgage loan. The resulting estimates of value are the bases of the
Cut-off Date Loan-to-Value Ratios referred to in this prospectus supplement.
Those estimates represent the analysis and opinion of the person performing the
appraisal or market analysis and are not guarantees of present or future
values. There can be no assurance that another appraiser would not have arrived
at a different evaluation, even if such appraiser used the same general
approach to, and the same method of, appraising the mortgaged property.
Moreover, the values of the mortgaged properties may have fluctuated
significantly since the appraisal or market study was performed. In addition,
appraisals seek to establish the amount a typically motivated buyer would pay a
typically motivated seller. Such amount could be significantly higher than the
amount obtained from the sale of a mortgaged property under a distress or
liquidation sale. Information regarding the values of mortgaged properties
available to the Depositor as of the Cut-off Date is presented in Appendix A to
this prospectus supplement for illustrative purposes only. See "Description of
the Mortgage Pool" in this prospectus supplement.
TAX CONSIDERATIONS RELATED TO FORECLOSURE
If the trust acquires a mortgaged property pursuant to a foreclosure or
deed in lieu of foreclosure, the Special Servicer will generally retain an
independent contractor to operate the
S-39
<PAGE>
mortgaged property. Among other things, the independent contractor generally
will not be able to perform construction work, other than repair, maintenance
or certain types of tenant build-outs, unless the construction was at least 10%
completed when default on the mortgage loan because imminent. Furthermore, any
net income from such operation (other than qualifying "rents from real
property"), or any rental income based on the net profits of a tenant or
sub-tenant or allocable to a non-customary service, will subject the Lower-Tier
REMIC to federal tax on such income at the highest marginal corporate tax rate
(currently 35%) and possibly state or local tax. "Rents from real property"
does not include any rental income based on the net profits of a tenant or
sub-tenant or allocable to a service that is non-customary in the area and for
the type of building involved. In such event, the net proceeds available for
distribution to certificateholders will be reduced. The Special Servicer may
permit a Loan REMIC or the Lower-Tier REMIC to earn "net income from
foreclosure property" that is subject to tax if it determines that the net
after-tax benefit to certificateholders is greater than under another method of
operating or leasing the mortgaged property. See "The Pooling and Servicing
Agreement -- Realization Upon Defaulted Mortgage Loans" in this prospectus
supplement.
RISKS RELATED TO ENFORCEABILITY
All of the mortgages permit the lender to accelerate the debt upon default
by the borrower. The courts of all states will enforce acceleration clauses in
the event of a material payment default. Courts, however, may refuse to permit
foreclosure or acceleration if a default is deemed immaterial or the exercise
of those remedies would be unjust or unconscionable.
If a mortgaged property has tenants, the borrower typically assigns its
income as landlord to the lender as further security, while retaining a license
to collect rents as long as there is no default. If the borrower defaults, the
license terminates and the lender is entitled to collect rents. In certain
jurisdictions, such assignments may not be perfected as security interests
until the lender takes actual possession of the property's cash flow. In some
jurisdictions, the lender may not be entitled to collect rents until the lender
takes possession of the property and secures the appointment of a receiver. In
addition, as previously discussed, if bankruptcy or similar proceedings are
commenced by or for the borrower, the lender's ability to collect the rents may
be adversely affected.
STATE LAW LIMITATIONS ENTAIL CERTAIN RISKS
Some states (including California) have laws prohibiting more than one
"judicial action" to enforce a mortgage obligation. Some courts have construed
the term "judicial action" broadly. In the case of a mortgage loan secured by
mortgaged properties located in multiple states, the Special Servicer may be
required to foreclose first on mortgaged properties located in states where
such "one action" rules apply (and where non-judicial foreclosure is permitted)
before foreclosing on properties located in states where judicial foreclosure
is the only permitted method of foreclosure. As a result, the ability to
realize upon the mortgage loans may be limited by the application of state
laws. Foreclosure actions may also, in certain circumstances, subject the trust
to liability as a "lender-in-possession" or result in the equitable
subordination of the claims of the trustee to the claims of other creditors of
the borrower. The Special Servicer may take these state laws into consideration
in deciding which remedy to choose following a default by a borrower.
LEASEHOLD INTERESTS ENTAIL CERTAIN RISKS
Six mortgage loans (representing 20.30% of the initial outstanding pool
balance), are secured by a mortgage on either (i) both the borrower's leasehold
interest in a portion of the related mortgaged property and the borrower's fee
simple interest in the remainder of the related mortgaged property or (ii) both
the borrower's leasehold interest in the mortgaged property and the fee
interest underlying such leasehold interest in the mortgaged property.
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
S-40
<PAGE>
borrower's leasehold interest were to be terminated upon a lease default, the
leasehold mortgagee would lose its security. Generally, the related ground
lease requires the lessor to give the leasehold mortgagee notice of lessee
defaults and an opportunity to cure them, permits the leasehold estate to be
assigned to the leasehold mortgagee or the purchaser at a foreclosure sale, and
contains certain other protective provisions typically included in a
"mortgageable" ground lease.
Upon the bankruptcy of a lessor or a lessee under a ground lease, the
debtor entity has the right to assume or reject the lease. If a debtor lessor
rejects the lease, the lessee has the right to remain in possession of its
leased premises under the rent under the lease for the term of the lease
(including renewals). If a debtor lessee/borrower rejects any or all of its
leases, the leasehold lender could succeed to the lessee/borrower's position
under the lease only if the lessor specifically grants the lender such right.
If both the lessor and the lessee/borrowers are involved in bankruptcy
proceedings, the Trustee may be unable to enforce the bankrupt
lessee/borrower's obligation to refuse to treat a ground lease rejected by a
bankrupt lessor as terminated. In such circumstances, a lease could be
terminated notwithstanding lender protection provisions contained therein or in
the mortgage.
Most of the ground leases securing the mortgaged properties provide that
the ground rent payable thereunder increases during the term of the lease.
These increases may adversely affect the cash flow and net income of the
borrower from the mortgaged property.
RISKS RELATED TO ENFORCEABILITY OF CROSS-COLLATERALIZATION
Two mortgage loans (representing 1.28% of the initial outstanding pool
balance) are cross-collateralized with each other. Cross-collateralization
arrangements involving more than one borrower could be challenged as fraudulent
conveyances by creditors of the related borrower in an action brought outside a
bankruptcy case or, if such borrower were to become a debtor in a bankruptcy
case, by the borrower's representative. A lien granted by a borrower entity
could be avoided if a court were to determine that: (i) such borrower was
insolvent when it granted the lien, was rendered insolvent by the granting of
the lien or was left with inadequate capital, or was not able to pay its debts
as they matured; and (ii) such borrower did not receive fair consideration or
reasonably equivalent value when it allowed its mortgaged property or
properties to be encumbered by a lien securing the entire indebtedness. Among
other things, a legal challenge to the granting of the liens may focus on the
benefits realized by such borrower from the respective mortgage loan proceeds,
as well as the overall cross-collateralization. If a court were to conclude
that the granting of the liens was an avoidable fraudulent conveyance, that
court could subordinate all or part of the pertinent mortgage loan to existing
or future indebtedness of that borrower. The court also could recover payments
made under that mortgage loan or take other actions detrimental to the holders
of the certificates, including, under certain circumstances, invalidating the
loan or the mortgages securing such cross-collateralization.
POTENTIAL ABSENCE OF ATTORNMENT PROVISIONS ENTAILS RISKS
In some jurisdictions, if tenant leases are subordinate to the liens
created by the mortgage and do not contain attornment provisions (i.e.,
provisions requiring the tenant to recognize a successor owner following
foreclosure as landlord under the lease), the leases may terminate upon the
transfer of the property to a foreclosing lender or purchaser at foreclosure.
Not all leases were reviewed to ascertain the existence of attornment or
subordination provisions. Accordingly, if a mortgaged property is located in
such a jurisdiction and is leased to one or more desirable tenants under leases
that are subordinate to the mortgage and do not contain attornment provisions,
such mortgaged property could experience a further decline in value if such
tenants' leases were terminated. This is particularly likely if such tenants
were paying above-market rents or could not be replaced.
If a lease is not subordinate to a mortgage, the trust will not possess
the right to dispossess the tenant upon foreclosure of the mortgaged property
(unless it has otherwise agreed with the
S-41
<PAGE>
tenant). If the lease contains provisions inconsistent with the mortgage (e.g.,
provisions relating to application of insurance proceeds or condemnation
awards) or which could affect the enforcement of the lender's rights (e.g., a
right of first refusal to purchase the property), the provisions of the lease
will take precedence over the provisions of the mortgage.
RISKS RELATED TO ZONING LAWS
Due to changes in applicable building and zoning ordinances and codes
which have come into effect after the construction of improvements on certain
of the mortgaged properties, some improvements may not comply fully with
current zoning laws (including density, use, parking and set-back requirements)
but qualify as permitted non-conforming uses. Such changes may limit the
ability of the related mortgagor to rebuild the premises "as is" in the event
of a substantial casualty loss. Such limitations may adversely affect the
ability of the mortgagor to meet its mortgage loan obligations from cash flow.
Insurance proceeds may not be sufficient to pay off such mortgage loan in full.
In addition, if the mortgaged property were to be repaired or restored in
conformity with then-current law, its value could be less than the remaining
balance on the mortgage loan and it may produce less revenue than before such
repair or restoration.
RISKS RELATED TO LITIGATION
There may be pending or threatened legal proceedings against the borrowers
and managers of the mortgaged properties and their respective affiliates
arising out of the ordinary business of the borrowers, managers and affiliates,
which litigation could have a material adverse effect on your investment.
RISKS RELATED TO COMPLIANCE WITH AMERICANS WITH DISABILITIES ACT
Under the Americans with Disabilities Act of 1990 ("ADA"), all public
accommodations are required to meet certain federal requirements related to
access and use by disabled persons. Borrowers may incur costs complying with
the ADA. In addition, noncompliance could result in the imposition of fines by
the federal government or an award of damages to private litigants.
CONFLICTS OF INTEREST
CONFLICTS BETWEEN VARIOUS CLASSES OF CERTIFICATEHOLDERS
The Special Servicer is given considerable latitude in determining whether
and in what manner to liquidate or modify defaulted mortgage loans. The
Controlling Class will be empowered to replace the Special Servicer. In
addition, the Directing Certificateholder of the Controlling Class has certain
rights to advise and direct the Special Servicer. The Controlling Class is the
most subordinated (or, under certain circumstances, the next most subordinated)
class of certificates outstanding from time to time, and such holders may have
interests in conflict with those of the holders of the other certificates. For
instance, the holders of certificates of the Controlling Class might desire to
mitigate the potential for loss to that class from a troubled mortgage loan by
deferring enforcement in the hope of maximizing future proceeds. However, the
interests of the trust may be better served by prompt action, since delay
followed by a market downturn could result in less proceeds to the trust than
would have been realized if earlier action had been taken. The Directing
Certificateholder has no duty to act in the interests of any class other than
the Controlling Class.
The Special Servicer or an affiliate may acquire certain of the most
subordinated certificates. Under such circumstances, the Special Servicer
itself may have interests that conflict with the interests of the other holders
of the certificates.
CONFLICTS BETWEEN TRUST FUND AND HOLDERS OF THE COMPANION LOANS
With respect to the Companion Loans and their related mortgage loans, the
holders of the Companion Loans will have certain rights similar to the rights
of the Directing Certificateholder to
S-42
<PAGE>
replace the Special Servicer and to advise and direct the Special Servicer. If
the holder of a Companion Loan replaces the Special Servicer, the replacement
Special Servicer will act as a Special Servicer only as to such Companion Loan
and the related mortgage loan, and the replaced Special Servicer will continue
to act as Special Servicer for the remainder of the mortgage loans. The holder
of each Companion Loan may have conflicts of interest with the trust similar to
the potential conflicts between the Controlling Class and the other classes of
certificates and will not have a duty to act in the interests of the trust.
CONFLICTS BETWEEN TRUST AND EACH OF GERMAN AMERICAN CAPITAL CORPORATION, MORGAN
GUARANTY TRUST COMPANY OF NEW YORK AND LASALLE BANK NATIONAL ASSOCIATION
Conflicts of interest may arise between the trust and each of German
American Capital Corporation, Morgan Guaranty Trust Company of New York and
LaSalle Bank National Association, or their affiliates, that engage in the
acquisition, development, operation, financing and disposition of real estate.
Those conflicts may arise because each of German American Capital
Corporation, Morgan Guaranty Trust Company of New York and LaSalle Bank
National Association and their affiliates intend to continue to actively
acquire, develop, operate, finance and dispose of real estate-related assets in
the ordinary course of their business. During the course of their business
activities, those affiliates may acquire or sell properties, or finance
mortgage loans secured by properties which may include the mortgaged properties
or properties which are in the same markets as the mortgaged properties. In
addition, German American Capital Corporation, Morgan Guaranty Trust Company of
New York and LaSalle Bank National Association or their affiliates may have
financing or other arrangements with affiliates of the mortgagors, and may
enter into additional arrangements in the future. In such case, the interests
of those affiliates may differ from, and compete with, the interests of the
trust, and decisions made with respect to those assets may adversely affect the
amount and timing of distributions with respect to the certificates. German
American Capital Corporation currently holds the Crystal Park Companion Loan,
the Alliance Companion Loan, the Alliance Mezzanine Loan and the Village
Hillcrest Mezzanine Loan, and Morgan Guaranty Trust Company of New York
currently holds the Radisson Mezzanine Loan, and as holders of such loans, may
experience conflicts of interest with the trust.
CONFLICTS BETWEEN MANAGERS AND THE MORTGAGE LOAN BORROWERS
A substantial number of the mortgaged properties are managed by property
managers affiliated with the respective mortgagors. In addition, substantially
all of the property managers for the mortgaged properties (or their affiliates)
manage additional properties, including properties that may compete with the
mortgaged properties. Affiliates of the managers, and certain of the managers
themselves, also may own other properties, including competing properties. The
managers of the mortgaged properties may accordingly experience conflicts of
interest in the management of such mortgaged properties.
CONFLICTS BETWEEN SELLERS OF MORTGAGE LOANS AND CLASSES OF CERTIFICATEHOLDERS
German American Capital Corporation, Morgan Guaranty Trust Company of New
York and LaSalle Bank National Association and their respective affiliates may
acquire certain of the certificates. Under such circumstances, they may become
the Directing Certificateholder, and as such have interests that may conflict
with their interests as sellers of the mortgage loans.
RISKS RELATED TO THE OFFERED CERTIFICATES
RISKS RELATED TO PREPAYMENTS AND REPURCHASES
The yield to maturity on your certificates will depend, in significant
part, upon the rate and timing of principal payments on the mortgage loans. For
this purpose, principal payments include
S-43
<PAGE>
both voluntary prepayments, if permitted, and involuntary prepayments, such as
prepayments resulting from casualty or condemnation of mortgaged properties,
defaults and liquidations by borrowers, or repurchases upon a mortgage loan
seller's breach of representations or warranties.
The investment performance of your certificates may vary materially and
adversely from your expectations if the actual rate of prepayment is higher or
lower than you anticipate.
Voluntary prepayments under certain mortgage loans require payment of a
yield maintenance premium unless the prepayment is made within a specified
number of days of the anticipated repayment date or stated maturity date, as
the case may be. See "Description of the Mortgage Pool -- Certain Terms and
Conditions of the Mortgage Loans -- Prepayment Provisions" in this prospectus
supplement. Nevertheless, we cannot assure you that the related borrowers will
refrain from prepaying their mortgage loans due to the existence of a
prepayment premium. We also cannot assure you that involuntary prepayments will
not occur. The rate at which voluntary prepayments occur on the mortgage loans
will be affected by a variety of factors, including:
o the terms of the mortgage loans;
o the length of any prepayment lockout period;
o the level of prevailing interest rates;
o the availability of mortgage credit;
o the applicable yield maintenance charges or prepayment premiums;
o the Servicer's or Special Servicer's ability to enforce those charges or
premiums;
o the occurrence of casualties or natural disasters; and
o economic, demographic, tax, legal or other factors.
Generally, no yield maintenance charge or prepayment premium will be
required for prepayments in connection with a casualty or condemnation unless,
in the case of most of the mortgage loans, an event of default has occurred and
is continuing. In addition, if a Seller repurchases any mortgage loan from the
trust due to breaches of representations or warranties, the repurchase price
paid will be passed through to the holders of the certificates with the same
effect as if the mortgage loan had been prepaid in part or in full, except that
no prepayment premium or yield maintenance charge would be payable. Such a
repurchase may therefore adversely affect the yield to maturity on your
certificates. Furthermore, with regard to mortgage loans that are secured by
one or more mortgaged properties that also secure a Companion Loan that is not
included in the trust, yield maintenance charges will not be payable if the
holder of the Companion Loan purchases the related mortgage loan due to an
event of default under such mortgage loan.
RISKS RELATED TO ENFORCEABILITY OF PREPAYMENT PREMIUMS AND DEFEASANCE PROVISIONS
Provisions requiring yield maintenance charges, prepayment premiums and
lock-out periods may not be enforceable in some states and under federal
bankruptcy law. Those provisions for charges and premiums also may constitute
interest for usury purposes. Accordingly, we cannot assure you that the
obligation to pay a yield maintenance charge or prepayment premium or to
prohibit prepayments will be enforceable. We also cannot assure you that the
foreclosure proceeds will be sufficient to pay an enforceable yield maintenance
charge or prepayment premium. Additionally, although the collateral
substitution provisions related to defeasance do not have the same effect on
the certificateholders as prepayment, we cannot assure you that a court would
not interpret those provisions as requiring a yield maintenance charge or
prepayment premium. In certain jurisdictions those collateral substitution
provisions might therefore be deemed unenforceable under applicable law, or
usurious.
S-44
<PAGE>
YIELD CONSIDERATIONS
The yield on any Offered Certificate will depend on (i) the price at which
such certificate is purchased by an investor and (ii) the rate, timing and
amount of distributions on such certificate. The rate, timing and amount of
distributions on any certificate will, in turn, depend on, among other things:
o the interest rate for such certificate;
o 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 of such
certificate;
o the rate, timing and severity of losses on or in respect of the mortgage
loans or unanticipated expenses of the trust;
o the timing and severity of any interest shortfalls resulting from
prepayments;
o the timing and severity of any appraisal reductions; and
o the extent to which prepayment premiums are collected and, in turn,
distributed on such certificate.
The investment performance of the Offered Certificates may be materially
different from what you expected if the assumptions you made with respect to
the factors listed above are incorrect.
RISKS RELATED TO BORROWER DEFAULT
The rate and timing of delinquencies or defaults on the mortgage loans
will affect:
o the aggregate amount of distributions on the Offered Certificates;
o their yield to maturity;
o the rate of principal payments; and
o their weighted average life.
The rights of holders of each class of subordinate certificates to receive
certain payments of principal and interest otherwise payable on their
certificates will be subordinated to such rights of the holders of the more
senior certificates having an earlier alphabetical class designation and to
such rights of the holders of the Class X Certificates. See "Description of the
Offered Certificates -- Distributions" in this prospectus supplement. Losses on
the mortgage loans will be allocated to the Class O, Class N, Class M, Class L,
Class K, Class J, Class H, Class G, Class F, Class E, Class D, Class C and
Class B Certificates, in that order, reducing amounts otherwise payable to each
class. Any remaining losses would then be allocated to the Class A-1 and Class
A-2 Certificates, pro rata.
Each class of certificates (other than the Class Q-1, Class Q-2, Class R
and Class LR Certificates) is senior to certain other classes of certificates
in respect of the right to receive distributions and to be allocated losses. If
losses on the mortgage loans exceed the aggregate principal amount of the
classes of certificates subordinated to such class, that class will suffer a
loss equal to the full amount of such excess (up to the outstanding certificate
balance of such class).
If you calculate your anticipated yield based on assumed rates of default
and losses that are lower than the default rate and losses actually experienced
and such losses are allocable to your certificates, your actual yield to
maturity will be lower than the assumed yield. Under certain extreme scenarios,
such yield could be negative. In general, the earlier a loss borne by your
certificates occurs, the greater the effect on your yield to maturity.
S-45
<PAGE>
Even if losses on the mortgage loans are not borne by your certificates,
those losses may affect the weighted average life and yield to maturity of your
certificates. This may be so because those losses cause your certificates to
have a higher percentage ownership interest in the trust (and therefore related
distributions of principal payments on the mortgage loans) than would otherwise
have been the case. The effect on the weighted average life and yield to
maturity of your certificates will depend upon the characteristics of the
remaining mortgage loans.
Additionally, delinquencies and defaults on the mortgage loans may
significantly delay the receipt of distributions by you on your certificates,
unless P&I Advances are made to cover delinquent payments or the subordination
of another class of certificates fully offsets the effects of any such
delinquency or default.
Also, if the related borrower does not repay a mortgage loan with a
hyper-amortization feature by its anticipated repayment date, the effect will
be to increase the weighted average life of your certificates and may reduce
your yield to maturity.
RISKS RELATED TO CERTAIN PAYMENTS
To the extent described in this prospectus supplement, the Servicer, the
Special Servicer or the Trustee, as applicable, will be entitled to receive
interest on unreimbursed Advances. This interest will generally accrue from the
date on which the related Advance is made or the related expense is incurred to
the date of reimbursement. In addition, under certain circumstances, including
delinquencies in the payment of principal and interest, a mortgage loan will be
specially serviced, and the Special Servicer is entitled to compensation for
special servicing activities. The right to receive interest on Advances or
special servicing compensation is senior to the rights of certificateholders to
receive distributions and may lead to shortfalls in amounts otherwise
distributable on your certificates.
RISKS OF LIMITED LIQUIDITY AND MARKET VALUE
There is currently no secondary market for the Offered Certificates. While
the Underwriters have advised that they currently intend to make a secondary
market in the Offered Certificates, they are under no obligation to do so. We
cannot assure you that a secondary market for the Offered Certificates will
develop. Moreover, if a secondary market does develop, we cannot assure you
that it will provide you 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. Lack of liquidity could result in a
precipitous drop in the market value of the Offered Certificates. In addition,
the market value of the Offered Certificates at any time may be affected by
many factors, including then prevailing interest rates, and no representation
is made by any person or entity as to the market value of any Offered
Certificate at any time.
SUBORDINATION OF SUBORDINATE OFFERED CERTIFICATES
As described in this prospectus supplement, unless your Offered
Certificates are the Class A-1 or Class A-2 Certificates, your rights 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 Offered
Certificates with an earlier alphabetical designation. See "Description of the
Offered Certificates --Distributions" and "-- Subordination" in this prospectus
supplement.
RISK OF PASS-THROUGH RATE VARIABILITY CONSIDERATIONS
The Pass-Through Rates on the Class A-2, Class B, Class C, Class D and
Class E Certificates will equal the lesser of a specified fixed rate and the
weighted average net mortgage pass-through rate. In general, mortgage loans
with relatively high mortgage interest rates are more likely to prepay than
mortgage loans with relatively low mortgage interest rates. Varying rates of
principal payments on mortgage loans having mortgage interest rates above the
weighted average of such rates of the mortgage loans will have the effect of
reducing the interest rate of such certificates.
S-46
<PAGE>
RISK OF LIMITED ASSETS
The Offered Certificates will represent interests solely in the assets of
the trust and will not represent an interest in or an obligation of any other
entity or person. Distributions on any of the certificates will depend solely
on the amount and timing of payments on the mortgage loans.
RISKS RELATING TO LACK OF CERTIFICATEHOLDER CONTROL OVER TRUST
You generally do not have a right to vote, except with respect to required
consents to certain amendments to the Pooling and Servicing Agreement.
Furthermore, you will generally not have the right to make decisions concerning
trust administration. The Pooling and Servicing Agreement gives the Servicer,
the Bond Administrator, the Special Servicer, the REMIC Administrator or with
respect to a Companion Loan, the holder of such Companion Loan (or an operating
advisor), as applicable, certain decision-making authority concerning trust
administration. These parties may make decisions different than those that
holders of any particular class of Offered Certificates would have made, and
which may negatively affect those holders' interests.
DIFFERENT TIMING OF MORTGAGE LOAN AMORTIZATION POSES CERTAIN RISKS
As principal payments or prepayments are made on a mortgage loan that is
part of a pool of loans, the pool may be subject to more risk with respect to
the decreased diversity of mortgaged properties, types of mortgaged properties,
geographic location and number of borrowers and affiliated borrowers, as
described above. Classes that have a later sequential designation or a lower
payment priority are more likely to be exposed to this concentration risk than
are classes with an earlier sequential designation or higher priority. This is
so because principal on the Offered Certificates is generally payable in
sequential order, and no class entitled to distribution of principal generally
receives principal until the principal amount of the preceding class or classes
entitled to receive principal have been reduced to zero.
OTHER RISKS
"Risk Factors" in the prospectus describes other risks and special
considerations that may apply to your investment in certificates.
S-47
<PAGE>
DESCRIPTION OF THE MORTGAGE POOL
GENERAL
A trust (the "Trust") to be created by Deutsche Mortgage & Asset Receiving
Corporation (the "Depositor") will consist primarily of a pool (the "Mortgage
Pool") of 112 fixed-rate mortgage loans (the "Mortgage Loans") secured by first
liens on 126 multifamily and commercial properties (each a "Mortgaged
Property", and collectively, the "Mortgaged Properties"). The Mortgage Pool has
an aggregate principal balance as of September 1, 2000 or, in the case of the
Mortgage Loans known as the "Embassy Suites -- Corpus Christi" and "Embassy
Suites -- Marlborough," September 10, 2000, and in the case of the Mortgage
Loan known as "Arrowhead Self Storage," September 11, 2000 (as applicable, the
"Cut-off Date") of approximately $897,940,215 (the "Initial Outstanding Pool
Balance"), subject to a variance of plus or minus 5%. The principal balances of
the Mortgage Loans as of the Cut-off Date (each, a "Cut-off Date Principal
Balance") will range from $988,841 to $91,611,396 and the average Cut-off Date
Principal Balance will be $8,017,323. All numerical information provided herein
with respect to the Mortgage Loans is provided on an approximate basis. All
percentages of the Mortgage Pool, or of any specified sub-group thereof,
referred to herein without further description are approximate percentages of
the Initial Outstanding Pool Balance. Descriptions of the terms and provisions
of the Mortgage Loans are generalized descriptions of the terms and provisions
of the Mortgage Loans in the aggregate. Many of the individual Mortgage Loans
have specific terms and provisions that deviate from the general description.
Each Mortgage Loan is evidenced by one or more promissory notes (each, a
"Note") and secured by one or more mortgages, deeds of trust or other similar
security instruments (each, a "Mortgage"). Each of the Mortgages creates a
first lien on the interests of the related borrower in the related Mortgaged
Property, as set forth on the following table:
SECURITY FOR THE MORTGAGE LOANS
<TABLE>
<CAPTION>
% OF
INITIAL
OUTSTANDING
INTEREST OF BORROWER ENCUMBERED POOL BALANCE (1)
------------------------------- ----------------
<S> <C>
Fee Simple Estate (2) ................. 79.70%
Combined Fee/Leasehold Estate ......... 20.30
------
Total .............................. 100.00%
======
</TABLE>
----------
(1) Based on the Allocated Loan Amount of the related Mortgaged Property.
(2) For any Mortgaged Property where the ground lessee and ground lessor are
both parties to the Mortgage, the Mortgaged Property was categorized as a
fee simple estate.
S-48
<PAGE>
DISTRIBUTION OF PROPERTY TYPES
<TABLE>
<CAPTION>
PERCENTAGE WEIGHTED WEIGHTED
OF AGGREGATE AVERAGE AVERAGE
NUMBER OF CUT-OFF DATE CUT-OFF DATE WEIGHTED MORTGAGE REMAINING WEIGHTED
MORTGAGED PRINCIPAL PRINCIPAL AVERAGE INTEREST TERM TO AVERAGE
PROPERTY TYPE PROPERTIES BALANCE BALANCE DSCR RATE MATURITY (MOS.) LTV
------------- ---------- ------- ------- ---- ---- --------------- ---
<S> <C> <C> <C> <C> <C> <C> <C>
Multifamily ............... 53 $254,425,526 28.33% 1.36x 7.930% 105.1 70.48%
Conventional ............. 37 183,696,292 20.46% 1.36 7.856% 104.3 71.96%
Mobile Home Park ......... 15 53,746,678 5.99% 1.35 8.226% 112.9 68.43%
Suites ................... 1 16,982,556 1.89% 1.35 7.790% 90.0 61.09%
Retail .................... 33 203,635,030 22.68% 1.41 8.327% 122.9 69.29%
Anchored ................. 18 163,107,590 18.16% 1.42 8.268% 126.2 70.23%
Unanchored ............... 15 40,527,440 4.51% 1.37 8.565% 109.8 65.80%
Office .................... 18 161,478,524 17.98% 1.53 8.243% 110.0 64.16%
Hotel ..................... 4 149,154,410 16.61% 1.95 8.548% 114.5 49.05%
Industrial ................ 9 84,178,875 9.37% 1.24 8.226% 110.7 72.97%
Mixed Use ................. 2 26,771,522 2.98% 1.47 7.433% 98.4 68.74%
Self Storage .............. 7 18,296,328 2.04% 1.31 8.453% 108.2 71.97%
-- ------------ ------ ---- ----- ----- -----
TOTAL/WTD. AVG. .......... 126 $897,940,215 100.00% 1.49x 8.203% 112.0 65.68%
=== ============ ====== ==== ===== ===== =====
</TABLE>
GEOGRAPHIC CONCENTRATION OF MORTGAGE LOANS
The number of Mortgaged Properties and the approximate percentage of the
Initial Outstanding Pool Balance secured thereby that are located in the 5
states with the highest concentration of Mortgaged Properties are:
<TABLE>
<CAPTION>
PERCENTAGE WEIGHTED WEIGHTED
OF AGGREGATE AVERAGE AVERAGE
NUMBER OF CUT-OFF DATE CUT-OFF DATE WEIGHTED MORTGAGE REMAINING WEIGHTED
MORTGAGED PRINCIPAL PRINCIPAL AVERAGE INTEREST TERM TO AVERAGE
STATE PROPERTIES BALANCE BALANCE DSCR RATE MATURITY (MOS.) LTV
----- ---------- ------- ------- ---- ---- --------------- ---
<S> <C> <C> <C> <C> <C> <C> <C>
Michigan ................. 23 $182,477,010 20.32% 1.37x 8.043% 109.9 70.27%
New York ................. 12 149,393,217 16.64% 1.87 8.460% 113.1 53.14%
California ............... 24 124,448,407 13.86% 1.33 8.196% 107.7 70.45%
Florida .................. 12 68,276,570 7.60% 1.45 8.446% 111.2 62.29%
Illinois ................. 7 67,509,186 7.52% 1.34 7.765% 132.6 71.81%
Other .................... 48 305,835,826 34.06% 1.48 8.217% 110.1 66.78%
-- ------------ ------ ---- ----- ----- -----
TOTAL/WTD. AVG. ......... 126 $897,940,215 100.00% 1.49x 8.203% 112.0 65.68%
=== ============ ====== ==== ===== ===== =====
</TABLE>
None of the mortgaged properties shown as "Other" in the table above
represents security for more than 5.16% of the Initial Outstanding Pool
Balance.
S-49
<PAGE>
DISTRIBUTION OF LOAN-TO-VALUE RATIOS
<TABLE>
<CAPTION>
PERCENTAGE WEIGHTED WEIGHTED
OF AGGREGATE AVERAGE AVERAGE
NUMBER OF CUT-OFF DATE CUT-OFF DATE WEIGHTED MORTGAGE REMAINING WEIGHTED
RANGE OF CUT-OFF DATE MORTGAGE PRINCIPAL PRINCIPAL AVERAGE INTEREST TERM TO AVERAGE
LOAN-TO-VALUE RATIO LOANS BALANCE BALANCE DSCR RATE MATURITY (MOS.) LTV
------------------- ----- ------- ------- ---- ---- --------------- ---
<S> <C> <C> <C> <C> <C> <C> <C>
40.0 -- 44.9% ............. 1 $ 91,611,396 10.20% 2.21x 8.473% 115.0 41.64%
45.0 -- 49.9% ............. 5 54,520,856 6.07% 2.06 7.796% 110.8 49.73%
50.0 -- 54.9% ............. 2 34,776,282 3.87% 1.63 8.656% 112.2 54.66%
55.0 -- 59.9% ............. 3 27,781,471 3.09% 1.33 7.933% 101.7 55.77%
60.0 -- 64.9% ............. 12 85,709,043 9.55% 1.43 8.303% 109.1 62.98%
65.0 -- 69.9% ............. 24 189,710,078 21.13% 1.40 7.942% 105.7 67.17%
70.0 -- 74.9% ............. 37 235,631,770 26.24% 1.34 8.390% 111.6 72.78%
75.0 -- 79.9% ............. 26 163,916,987 18.25% 1.26 8.193% 108.6 77.73%
85.0 -- 89.9% ............. 1 1,426,131 0.16% 1.22 8.730% 113.0 85.40%
Credit Tenant Loan ........ 1 12,856,200 1.43% 1.00 7.160% 280.0 96.88%
-- ------------ ------ ---- ----- ----- -----
TOTAL/WTD. AVG. .......... 112 $897,940,215 100.00% 1.49x 8.203% 112.0 65.68%
=== ============ ====== ==== ===== ===== =====
</TABLE>
DISTRIBUTION OF DEBT SERVICE COVERAGE RATIOS
<TABLE>
<CAPTION>
PERCENTAGE WEIGHTED WEIGHTED
OF AGGREGATE AVERAGE AVERAGE
RANGE OF NUMBER OF CUT-OFF-DATE CUT-OFF DATE WEIGHTED MORTGAGE REMAINING WEIGHTED
CUT-OFF DATE MORTGAGE PRINCIPAL PRINCIPAL AVERAGE INTEREST TERM TO AVERAGE
DSCR LOANS BALANCE BALANCE DSCR RATE MATURITY (MOS.) LTV
---- ----- ------- ------- ---- ---- --------------- ---
<S> <C> <C> <C> <C> <C> <C> <C>
1.100 -- 1.199x ........... 1 $ 1,599,510 0.18% 1.15x 8.260% 108.0 69.85%
1.200 -- 1.299 ............ 53 310,926,171 34.63% 1.24 8.346% 110.6 74.05%
1.300 -- 1.399 ............ 29 209,369,240 23.32% 1.35 8.245% 108.7 67.52%
1.400 -- 1.499 ............ 15 137,448,660 15.31% 1.47 7.733% 102.2 68.60%
1.500 -- 1.599 ............ 4 35,517,211 3.96% 1.55 8.478% 121.3 64.12%
1.600 -- 1.699 ............ 2 33,619,490 3.74% 1.61 8.643% 110.9 55.22%
1.700 -- 1.799 ............ 2 5,997,929 0.67% 1.77 8.015% 112.0 62.60%
1.900 -- 1.999 ............ 2 8,985,245 1.00% 1.97 7.434% 102.9 48.85%
2.100 -- 2.399 ............ 3 141,620,560 15.77% 2.20 8.257% 112.8 45.75%
Credit Tenant Loan ........ 1 12,856,200 1.43% 1.00 7.160% 280.0 96.88%
-- ------------ ------ ---- ----- ----- -----
TOTAL/WTD. AVG. .......... 112 $897,940,215 100.00% 1.49x 8.203% 112.0 65.68%
=== ============ ====== ==== ===== ===== =====
</TABLE>
Certain of the Mortgage Loans are secured by two or more Mortgaged
Properties, either pursuant to cross-collateralization with other Mortgage
Loans in the Mortgage Pool or pursuant to a single Note by a single borrower
secured by multiple Mortgaged Properties, or both. See Annex A to this
prospectus supplement for additional information.
SECURITY FOR THE MORTGAGE LOANS
None of the Mortgage Loans are insured or guaranteed by the United States,
any governmental agency or instrumentality, any private mortgage insurer or by
the Depositor, any of Deutsche Bank AG, German American Capital Corporation
("GACC"), Morgan Guaranty Trust Company of New York ("Morgan Guaranty") or
LaSalle Bank National Association ("LaSalle", and together with GACC and Morgan
Guaranty, the "Mortgage Loan Sellers"), the Servicer, the Special Servicer, the
Trustee or the Bond Administrator or any of their respective affiliates. Each
Mortgage Loan is generally non-recourse and is secured by one or more Mortgages
encumbering the related borrower's interest in the applicable Mortgaged
Property or Mortgaged Properties so that, in the event of a borrower default on
any Mortgage Loan, recourse may generally be had only against the specific
Mortgaged Property or Mortgaged Properties securing such Mortgage Loan and such
limited other assets as have been pledged to secure such Mortgage Loan, and not
against the borrower's other assets. Each Mortgage Loan is also secured by an
assignment of the
S-50
<PAGE>
related borrower's interest in the leases, rents, issues and profits of the
related Mortgaged Properties. In certain instances, additional collateral
exists in the nature of partial indemnities or guaranties, or the establishment
and pledge of one or more reserve or escrow accounts (such accounts, "Reserve
Accounts"). Each Mortgage constitutes a first lien on a Mortgaged Property,
subject generally only to (i) liens for real estate and other taxes and special
assessments not yet due and payable, (ii) covenants, conditions, restrictions,
rights of way, easements and other encumbrances whether or not of public record
as of the date of recording of the related Mortgage, such exceptions having
been acceptable to the related Mortgage Loan Seller in connection with the
purchase or origination of the related Mortgage Loan, and (iii) such other
exceptions and encumbrances on Mortgaged Properties as are reflected in the
related title insurance policies.
THE MORTGAGE LOAN SELLERS
The Depositor will purchase the Mortgage Loans to be included in the
Mortgage Pool on or before the Closing Date from GACC, Morgan Guaranty and
LaSalle pursuant to three separate Mortgage Loan Purchase Agreements (each, a
"Mortgage Loan Purchase Agreement"), to be dated the Closing Date between the
related Mortgage Loan Seller and the Depositor.
GACC. Twenty-nine Mortgage Loans, which represent security for 46.77% of
the Initial Outstanding Pool Balance, will be sold to the Depositor by GACC.
GACC is a wholly-owned subsidiary of Deutsche Bank Americas Holding Corp.,
which in turn is a wholly-owned subsidiary of Deutsche Bank AG, a German
corporation. GACC is also an affiliate of Deutsche Bank Securities Inc., one of
the Underwriters. GACC engages primarily in the business of purchasing and
holding mortgage loans pending securitization, repackaging or other
disposition. GACC also acts from time to time as the originator of mortgage
loans. Although GACC purchases and sells mortgage loans for its own account, it
does not act as a broker or dealer in connection with any such loans. The
principal offices of GACC are located at 31 West 52nd Street, New York, New
York 10019.
Morgan Guaranty. Forty-seven Mortgage Loans, which represent security for
27.83% of the Initial Outstanding Pool Balance, will be sold to the Depositor
by Morgan Guaranty. Certain of the Mortgage Loans sold to the Depositor by
Morgan Guaranty (representing 13.71% of the Initial Outstanding Pool Balance)
were originated by Finova Realty Capital Inc. and its affiliate Belgravia
Capital Corporation (collectively, "Finova") and purchased by Morgan Guaranty
from Finova. Morgan Guaranty is a wholly-owned subsidiary and the principal
asset of J.P. Morgan & Co. Incorporated, a Delaware corporation whose principal
office is located in New York, New York. Morgan Guaranty is also an affiliate
of J. P. Morgan Securities Inc., one of the Underwriters. Morgan Guaranty is a
commercial bank offering a wide range of banking services to its customers both
domestically and internationally. Its business is subject to examination and
regulation by Federal and New York State banking authorities. J.P. Morgan & Co.
Incorporated and Chase Manhattan Corporation have announced that they have
agreed to merge. The merger is subject to approval by shareholders of both
companies, as well as federal, state and foreign regulatory authorities.
LaSalle. Thirty-six Mortgage Loans, which represent security for 25.40% of
the Initial Outstanding Pool Balance, will be sold to the Depositor by LaSalle.
Eleven Mortgage Loans, representing 5.95% of the Initial Outstanding Pool
Balance, were originated pursuant to LaSalle's underwriting guidelines by
another entity and were purchased by LaSalle immediately upon the funding of
each Mortgage Loan. LaSalle is a national banking association whose principal
offices are in Chicago, Illinois. LaSalle is a subsidiary of LaSalle National
Corporation, which is a subsidiary of ABN AMRO Bank N.V., a bank organized
under the laws of The Netherlands. LaSalle is a commercial bank offering a wide
range of banking services to customers in the United States. Its business is
subject to examination and regulation by Federal banking authorities. LaSalle
is also acting as Bond Administrator and as paying agent and certificate
registrar with respect to the Certificates.
S-51
<PAGE>
Each of the Mortgage Loan Sellers will make certain representations and
warranties with respect to the Mortgage Loans sold by it, and with respect to
any breach of any representation or warranty that materially and adversely
affects the value of such a Mortgage Loan or the interests of the holders of
the Certificates therein will be required to cure such breach or repurchase or
substitute for such Mortgage Loan. See "The Pooling and Servicing Agreement --
Representations and Warranties; Repurchase; Substitution" in this prospectus
supplement.
The information set forth herein concerning the Mortgage Loan Sellers and
the underwriting conducted by each of the Mortgage Loan Sellers with respect to
the related Mortgage Loans has been provided by the respective Mortgage Loan
Sellers, and none of the Depositor, the Underwriters or the other Mortgage Loan
Sellers make any representation or warranty as to the accuracy or completeness
of such information.
CERTAIN UNDERWRITING MATTERS
Environmental Site Assessments. Environmental site assessments or updates
of a previously conducted assessment based on information in an established
database or studies, were conducted on substantially all of the Mortgaged
Properties. Such environmental site assessments, updates or reviews were
conducted within the 26-month period prior to the Cut-off Date. In some cases
these assessments or updates revealed the existence of material environmental
conditions (for more information regarding environmental conditions, see "Risk
Factors -- Risks Related to the Mortgage Loans -- Potential Trust Liability
Related to a Materially Adverse Environmental Condition" in this prospectus
supplement). The Mortgage Loan Sellers have informed the Depositor that where
such conditions were identified, the borrowers agreed to establish and maintain
operations and maintenance or abatement programs, environmental reserves, or
indemnification agreements.
In the case of four Mortgaged Properties securing 0.84% of the Initial
Outstanding Pool Balance, environmental insurance for each Mortgage Loan was
obtained from an affiliate of American International Group, Inc. where the
underlying Mortgaged Property was not subject to an environmental site
assessment. Each environmental insurance policy insures the Trust against
losses resulting from certain known and unknown environmental conditions at the
related Mortgaged Property during the applicable policy period. Subject to
certain conditions and exclusions, the insurance policies generally provide
coverage against (i) losses resulting from default under the applicable
Mortgage Loan, up to the outstanding balance of the Mortgage Loan, if on-site
environmental conditions are discovered at the Mortgaged Property during the
policy period and no foreclosure of the Mortgaged Property has taken place,
(ii) losses from third-party claims against the lender during the policy period
for bodily injury, property damage or clean-up costs resulting from
environmental conditions at or emanating from the Mortgaged Property and (iii)
after foreclosure, costs of clean-up of environmental conditions discovered
during the policy period to the extent required by applicable law, including
any court order or other governmental directive.
The information contained herein regarding environmental conditions at the
Mortgaged Properties is based on the environmental site assessments or similar
studies and has not been independently verified by the Depositor, the Mortgage
Loan Sellers, the Underwriters, the Servicer, the Special Servicer, the
Trustee, the Bond Administrator or any of their respective affiliates. There
can be no assurance that the environmental site assessments or studies, as
applicable, identified all environmental conditions and risks, or that any such
environmental conditions will not have a material adverse effect on the value
or cash flow of the related Mortgaged Property.
S-52
<PAGE>
Property Condition Assessments. The Mortgage Loan Sellers have informed
the Depositor that inspections of substantially all of the Mortgaged Properties
(or updates of previously conducted inspections) were conducted by independent
licensed engineers or other representatives or designees of the related
Mortgage Loan Seller within 26 months of the Cut-off Date. Such inspections
were commissioned to inspect the exterior walls, roofing, interior
construction, mechanical and electrical systems (in most cases) and general
condition of the site, buildings and other improvements located at a Mortgaged
Property. With respect to certain of the Mortgage Loans, the resulting reports
indicated a variety of deferred maintenance items and recommended capital
expenditures. The estimated cost of the necessary repairs or replacements at a
Mortgaged Property was included in the related property condition assessment.
In some (but not all) instances, cash reserves were established to fund such
deferred maintenance and/or replacement items.
Appraisals and Market Analysis. The Mortgage Loan Sellers have informed
the Depositor that an appraisal or market analysis for substantially all of the
Mortgaged Properties was performed (or an existing appraisal updated) on behalf
of the related Mortgage Loan Seller within 26 months of the Cut-off Date. See
Annex A to this prospectus supplement. Each such appraisal was conducted by an
independent appraiser that is state certified and/or designated as a Member of
the Appraisal Institute ("MAI"), in order to establish that the appraised value
of the related Mortgaged Property or Properties exceeded the original principal
balance of the Mortgage Loan (or, in the case of a set of related Pool Loans
(as defined herein), the aggregate original principal balance of such set). In
general, such appraisals represent the analysis and opinions of the respective
appraisers at or before the time made, and are not guarantees of, and may not
be indicative of, present or future value. There can be no assurance that
another appraiser would not have arrived at a different valuation, even if such
appraiser used the same general approach to and same method of appraising the
property. In addition, appraisals seek to establish the amount a typically
motivated buyer would pay a typically motivated seller. Such amount could be
significantly higher than the amount obtained from the sale of a Mortgaged
Property under a distress or liquidation sale. See "Risk Factors -- Risks
Related to the Mortgage Loans -- Appraisals and Market Studies Have Certain
Limitations" in this prospectus supplement.
Hazard, Liability and Other Insurance. The Mortgage Loans require that
either: (i) in most cases, the Mortgaged Property be insured by a hazard
insurance policy in an amount (subject to a customary deductible) at least
equal to the lesser of the outstanding principal balance of the related
Mortgage Loan, 100% of the full insurable replacement cost of the improvements
located on the related Mortgaged Property or, with respect to certain Mortgage
Loans, the full insurable actual cash value of the Mortgaged Property; or (ii)
in certain cases, the Mortgaged Property be insured by hazard insurance in such
other amounts as was required by the related originators and if applicable, the
related hazard insurance policy contains appropriate endorsements to avoid the
application of co-insurance and does not permit reduction in insurance proceeds
for depreciation. In addition, if any portion of the improvement to a Mortgaged
Property securing any Mortgage Loan was, at the time of the origination of such
Mortgage Loan, in an area identified in the "Federal Register" by the Federal
Emergency Management Agency as having special flood hazards, and flood
insurance was available, a flood insurance policy meeting any requirements of
the then-current guidelines of the Federal Insurance Administration is in
effect with a generally acceptable insurance carrier, in an amount representing
coverage not less than the least of (1) the outstanding principal balance of
such Mortgage Loan, (2) the full insurable actual cash value of such Mortgaged
Property, (3) the maximum amount of insurance required by the terms of the
related Mortgage and available for the related Mortgaged Property under the
National Flood Insurance Act of 1968, as amended and (4) 100% of the
replacement cost of the improvements located in the special flood hazard area
on the related Mortgaged Property except in certain cases where self insurance
was permitted. In general, the standard form of hazard insurance policy covers
physical damage to, or destruction of, the improvements on the Mortgaged
Property by fire, lightning, explosion, smoke, windstorm and hail, riot or
strike and civil commotion, subject to the conditions and exclusions set forth
in each policy.
S-53
<PAGE>
Each Mortgage generally also requires the related borrower to maintain
comprehensive general liability insurance against claims for personal and
bodily injury, death or property damage occurring on, in or about the related
Mortgaged Property. Each Mortgage generally further requires the related
borrower to maintain business interruption or rent loss insurance in an amount
not less than 100% of the projected rental income from the related Mortgaged
Property for not less than six months. In general, the Mortgaged Properties are
not insured for earthquake risk, floods and other water-related causes,
landslides and mudflow, vermin, nuclear reaction or war.
DESCRIPTION OF THE SIX LARGEST MORTGAGE LOANS
The following summaries describe the six largest Mortgage Loans in the
Trust.
S-54
<PAGE>
CROWNE PLAZA MANHATTAN
[MAP]
DEUTSCHE BANC ALEX. BROWN
<PAGE>
CROWNE PLAZA LOAN AND PROPERTY
THE CROWNE PLAZA LOAN
General. The Crowne Plaza Loan (the "Crowne Plaza Loan") had a Cut-off
Date Principal Balance of $91,611,396 and is the largest Mortgage Loan in the
Trust.
The Crowne Plaza Loan was originated by GACC on March 8, 2000, in the
amount of $92,000,000 in connection with the refinancing of the Crowne Plaza
Property (as defined below). The Crowne Plaza Loan and another loan originated
by GACC in the amount of $28,000,000 (the "Crowne Plaza Companion Loan") are
each secured by a first priority Mortgage on the fee simple interest in the
premises known as 1601-1611 Broadway, New York, New York and a leasehold
interest in the (i) ground floor, second floor and basement of the premises
known as 1605 Broadway, New York, New York and (ii) the premises known as
1591-1597 Broadway, New York, New York (together, the "Crowne Plaza Property").
The Crowne Plaza Companion Loan is not included in the Trust. As of the Cut-off
Date, the unpaid principal balance of the Crowne Plaza Companion Loan was
$27,959,949. The Crowne Plaza Companion Loan is currently owned by L-O
Broadway, Inc., as nominee for a state retirement fund, which is represented by
Lowe Hospitality Group, Inc.'s capital markets division.
The Borrower. The borrower under the Crowne Plaza Loan and the Crowne
Plaza Companion Loan (the "Crowne Plaza Borrower") is Broadway 48th-49th Street
LLC, a Delaware limited liability company. The Crowne Plaza Borrower is a
single purpose entity formed for the purpose of owning, operating, developing,
financing, leasing, managing, selling and otherwise dealing with the Crowne
Plaza Property and, except as described herein, has no material assets other
than its interest in the Crowne Plaza Property. The Crowne Plaza Borrower is
required to have at least two independent directors as members of its board of
directors.
Limited Recourse. The Crowne Plaza Loan is a nonrecourse loan with certain
customary carve-outs from the nonrecourse provisions for losses resulting from
various matters, including, without limitation, fraud or intentional
misrepresentation of the Crowne Plaza Borrower, the gross negligence or willful
misconduct of the Crowne Plaza Borrower, the breach of any material
representation of the Crowne Plaza Borrower and the misapplication of
condemnation and insurance proceeds. In accordance with the terms of an
environmental indemnity, the Crowne Plaza Borrower has agreed to indemnify the
lender against certain losses from environmental claims, hazards or violations
of laws relating to the Crowne Plaza Property.
Kumagai Gumi Co., Ltd., a Japanese corporation (the "Sponsor") and an
affiliate of the Crowne Plaza Borrower, has guaranteed the recourse obligations
of the Crowne Plaza Borrower under the Crowne Plaza Loan.
Recent news reports indicate that the Sponsor, a construction company, is
asking creditors to forgive the equivalent of approximately $4.2 billion of its
loans, which is approximately 40% of its total debt. Neither the Sponsor nor
its lenders have yet released official statements other than confirming that
they are discussing various business matters. If the Sponsor becomes insolvent
or otherwise defaults on its obligations under its guaranty of the recourse
obligations, such event would constitute a technical default under the Crowne
Plaza Loan. However, such default would not, in and of itself, cause the Crowne
Plaza Loan to become a Specially Serviced Mortgage Loan. See "Risk Factors --
Risks Related to the Mortgage Loans -- Risks Related to Additional Debt" in
this prospectus supplement.
Payment Terms. The Crowne Plaza Borrower is required to make a constant
aggregate monthly debt service payment on the Crowne Plaza Loan and the Crowne
Plaza Companion Loan in the amount of $1,044,464 on the first business day of
each calendar month. Provided no monetary event of default or other default
that causes the Crowne Plaza Loan to be a Specially Serviced Mortgage Loan
exists under the Crowne Plaza Loan, such amount will be applied pro rata to
amounts due on the Crowne Plaza Loan and the Crowne Plaza Companion Loan. If a
monetary or other material event of default (including but not limited to any
event of default that causes the Crowne Plaza Loan to be a Specially Serviced
Mortgage Loan) exists, all amounts received in respect of the Crowne Plaza Loan
and the Crowne Plaza Companion Loan will be
S-55
<PAGE>
applied first to pay principal, interest and all other amounts due on the
Crowne Plaza Loan (other than default interest in excess of regular interest,
which will be paid on the Crowne Plaza Loan after payment of regular interest,
all principal and any prepayment premium on the Crowne Plaza Companion Loan,
and excess amounts paid by the Crowne Plaza Borrower, which will be applied on
a pro rata basis after payment of all other amounts under the Crowne Plaza Loan
and the Crowne Plaza Companion Loan), and then to amounts due on the Crowne
Plaza Companion Loan. The Crowne Plaza Loan and the Crowne Plaza Companion Loan
are ARD loans with an Anticipated Repayment Date of April 1, 2010 and a final
maturity date of April 1, 2025. The Crowne Plaza Loan and the Crowne Plaza
Companion Loan each amortize on a 25-year schedule and accrue interest on the
basis of a 360-day year and the actual number of days elapsed. The Crowne Plaza
Loan and the Crowne Plaza Companion Loan have fixed mortgage interest rates of
8.47% and 12.50% per annum, respectively, until the Anticipated Repayment Date.
If the Crowne Plaza Borrower does not pay both the Crowne Plaza Loan and the
Crowne Plaza Companion Loan in full on the Anticipated Repayment Date, the
Crowne Plaza Loan and the Crowne Plaza Companion Loan each will accrue interest
at a revised rate equal to the initial mortgage interest rate plus two
percentage points; provided, that interest accrued at the excess of the revised
rate over the initial rate will not be due and payable until the earlier of the
maturity date and the date the payment is made in full. After the Anticipated
Repayment Date, any excess cash flow after debt service and expenses shall be
applied to reduce the outstanding principal balance of the Crowne Plaza Loan
until such loan is paid in full and then to the Crowne Plaza Companion Loan
until such loan is paid in full.
The Borrower may not voluntarily prepay the Crowne Plaza Loan or the
Crowne Plaza Companion Loan until the related Anticipated Repayment Date. At
any time following the second anniversary of the date of initial issuance of
the Certificates, but prior to the related Anticipated Repayment Date, the
Crowne Plaza Borrower may obtain a release of the Crowne Plaza Property from
the lien of the Mortgage through a defeasance of the Crowne Plaza Loan and the
Crowne Plaza Companion Loan. Defeasance is only permitted upon the satisfaction
of certain terms and conditions, including:
o confirmation from S&P and Fitch that the defeasance will not result in a
withdrawal, downgrade or qualification of any of the then-current
ratings on the Certificates; and
o delivery of various legal opinions and documentation.
Lockbox Accounts. The Crowne Plaza Manager (as hereinafter defined) is
required to deposit on a daily basis directly into a cash management account
established by the holder of the Crowne Plaza Loan all operating revenues from
the Crowne Plaza Property. Further, all credit card companies and credit card
clearing banks are required to deposit directly into the cash management
account all receipts payable with respect to the Crowne Plaza Property. Amounts
deposited in the cash management account are applied first to the escrow
reserves established for taxes, insurance and ground rent. Provided that (i)
there is no event of default under the Crowne Plaza Loan, Crowne Plaza
Companion Loan or the Crowne Plaza Mezzanine Loan (as hereinafter defined),
(ii) a Crowne Plaza Cash Trap Period (as hereinafter defined) does not exist
and (iii) the Anticipated Repayment Date has not occurred, all remaining funds
in the cash management account after the payment of the escrow reserves shall
be transferred to an operating account maintained by the Crowne Plaza Manager
for the payment of operating expenses and debt service on the Crowne Plaza Loan
and Crowne Plaza Companion Loan. If a Crowne Plaza Cash Trap Period exists, all
remaining funds after the payment of the escrow reserves shall be disbursed
first to an operating account maintained by the Crowne Plaza Manager in an
amount equal to 110% of operating expenses as set forth on the approved annual
budget and then to the payment of debt service on the Crowne Plaza Loan. A
"Crowne Plaza Cash Trap Period" is any period (a) commencing on the business
day after the date on which net cash flow of the Crowne Plaza Property, as
determined on a trailing twelve (12) month basis (tested quarterly as of March
31, June 30, September 30 and December 31 of each calendar year), is less than
$18,835,601 and (b) ending on the business day after the date on which
calculation of net cash flow of the Crowne Plaza Property, as determined on a
trailing twelve (12) month basis (tested quarterly as of March 31, June 30,
September 30 and December 31 of each calendar year), equals or exceeds
$19,654,541 for any subsequent quarter.
S-56
<PAGE>
Transfer of Ownership Interests. Transfers of direct or indirect ownership
interests in the Crowne Plaza Borrower are permitted provided that (i) Kumagai
Gumi Co., Ltd. and/or its affiliates continues to own, directly or indirectly,
at least 51% of the ownership interests in the Crowne Plaza Borrower and (ii)
no such transfer results in a change of control of the Crowne Plaza Borrower or
the day-to-day operations of the Crowne Plaza Property. Transfers of ownership
interests in the Crowne Plaza Borrower are not otherwise permitted, except
pursuant to a permitted foreclosure of the Crowne Plaza Mezzanine Loan.
Ground Leases. Portions of the Crowne Plaza Property consist of the Crowne
Plaza Borrower's leasehold interest created under three separate ground leases.
The basement and second floors of the premises known as 1609-1611 Broadway, New
York, New York, are demised under a lease dated July 1, 1986 that expires on
May 31, 2035. The ground floor of the premises known as 1609-1611 Broadway, New
York, New York, is demised under a lease dated July 1, 1986 that expires June
30, 2085. The land known as 1591 through 1597 Broadway, New York, New York, is
demised under a lease dated March 1, 1987 that expires on February 28, 2012 and
has 17 renewal options consisting of 16 ten-year options (the first of which
has been exercised) and 1 fifteen-year option. Each of the foregoing leases
contains customary mortgagee protection provisions.
The Co-Lender Agreement. The Crowne Plaza Loan and the Crowne Plaza
Companion Loan are subject to an Agreement Among Noteholders. If a monetary
event of default or other default that causes the Crowne Plaza Loan to be a
Specially Serviced Mortgage Loan exists, such agreement requires that all
amounts received in respect of the Crowne Plaza Loan and the Crowne Plaza
Companion Loan will be applied first to pay principal, interest and all other
amounts due on the Crowne Plaza Loan (other than default interest in excess of
regular interest, which will be paid on the Crowne Plaza Loan after payment of
regular interest, all principal and any prepayment premium on the Crowne Plaza
Companion Loan, and excess amounts paid by the Crowne Plaza Borrower, which
will be applied on a pro rata basis after payment of all other amounts under
the Crowne Plaza Loan and the Crowne Plaza Companion Loan), and then to amounts
due on the Crowne Plaza Companion Loan. In addition, such agreement provides
that any losses or shortfalls on the Crowne Plaza Loan or Crowne Plaza
Companion Loan due to a foreclosure, modification or workout will be allocated
to the Crowne Plaza Companion Loan prior to allocation thereof to the Crowne
Plaza Loan. In the event (i) that there exists a default under the Crowne Plaza
Loan that continues for 90 days, (ii) the Crowne Plaza Loan is accelerated,
(iii) the Crowne Plaza Borrower files for bankruptcy or (iv) the Crowne Plaza
Loan is not paid off at maturity, the holder of the Crowne Plaza Companion Loan
will be entitled to purchase the Crowne Plaza Loan from the trust at a price
generally equal to the unpaid principal balance of the Crowne Plaza Loan,
together with all unpaid interest thereon. The holder of the Crowne Plaza
Companion Loan is not required to pay any prepayment premium in connection with
the purchase of the Crowne Plaza Loan unless the holder of the Crowne Plaza
Companion Loan is then an affiliate of the Crowne Plaza Borrower.
Mezzanine Indebtedness. Broadway Crowne Plaza LLC, the sole member of the
Crowne Plaza Borrower, pledged its membership interest in the Crowne Plaza
Borrower as security for a loan in the original principal amount of $25,000,000
(the "Crowne Plaza Mezzanine Loan"). The Crowne Plaza Mezzanine Loan is a
balloon loan with a maturity date of April 1, 2007. An intercreditor agreement
(the "Intercreditor Agreement") was entered into with the holder of the Crowne
Plaza Mezzanine Loan pursuant to which the holder of the Crowne Plaza Mezzanine
Loan waived certain of its rights under the Crowne Plaza Mezzanine Loan and the
holder of the Crowne Plaza Mezzanine Loan was granted certain notice and cure
rights under the Crowne Plaza Loan. The Crowne Plaza Mezzanine Loan is
currently held by L-O Broadway, Inc. as nominee for a state retirement fund,
which also currently holds the Crowne Plaza Companion Loan. Pursuant to the
Intercreditor Agreement, the holder of the Crowne Plaza Mezzanine Loan is
permitted to foreclose upon its interests in the Crowne Plaza Borrower without
obtaining rating agency confirmation, provided that the transferee satisfies
certain minimum capital and asset requirements set forth therein.
S-57
<PAGE>
THE CROWNE PLAZA PROPERTY
General. The Crowne Plaza Property is a 46 story full-service hotel
containing 770 guest rooms. The Crowne Plaza Hotel had an average occupancy of
87.2% for the 12 months ended on May 31, 2000. The Crowne Plaza Property was
constructed in 1989.
The Crowne Plaza Property also includes 178,944 square feet of office
space and 42,738 square feet of retail space. The recent operating history of
the Crowne Plaza Property is described in the table below:
<TABLE>
<CAPTION>
12-MONTH PERIOD ENDING OCCUPANCY ADR(1) REVPAR(2)
---------------------- --------- ------ ---------
<S> <C> <C> <C>
Dec. 31, 1998 .......... 86.5% $ 206.47 $ 178.58
Dec. 31, 1999 .......... 86.2 217.88 187.83
May 31, 2000 ........... 87.2 221.51 193.26
</TABLE>
----------
(1) "ADR" means average daily rate.
(2) "RevPar" means revenue per available room.
Property Management. The Crowne Plaza Property is managed pursuant to the
terms of a management agreement (the "Crowne Plaza Management Agreement") with
Town Park Hotel Corporation (the "Crowne Plaza Manager"), a wholly-owned
subsidiary of Bass Hotels and Resorts, Inc. The term of the Crowne Plaza
Management Agreement expires on November 30, 2009, with two successive 10-year
renewal terms. The Crowne Plaza Manager is obligated under the Crowne Plaza
Management Agreement to operate the Crowne Plaza Property as a "Crowne Plaza"
hotel and resort and to promote the Crowne Plaza Property within a corporate
marketing program and worldwide reservations system. The Crowne Plaza Manager
has entered into a subordination agreement with the holder of the Crowne Plaza
Loan, in which the Crowne Plaza Manager has consented to the assignment of the
Crowne Plaza Management Agreement to the lender, has agreed to give the lender
notice and an opportunity to cure any default of the Crowne Plaza Borrower
under the Crowne Plaza Management Agreement and has agreed to recognize the
holder of the Crowne Plaza Loan as the "owner" under the Crowne Plaza
Management Agreement in the event that the Crowne Plaza Borrower defaults under
the Crowne Plaza Loan.
Insurance. The Crowne Plaza Borrower is required to maintain the following
insurance for the Crowne Plaza Property: (i) with respect to improvements and
personal property, "all risk" insurance in an amount equal to the greater of
(a) the full replacement cost and (b) the amount that the insurer would deem
the Crowne Plaza Borrower a co-insurer under the policy, (ii) commercial
general liability insurance on the so-called "occurrence" form with a combined
limit of not less than $1,000,000, (iii) insurance against loss or damage from
leakage of sprinkler systems and explosion of steam boilers of not less than
$10,000,000, (iv) business income insurance covering business income in amounts
not less than 12 months loss of rental income on an actual loss sustained basis
beginning on the date of loss and continuing until the Crowne Plaza Property is
restored, (v) workers' compensation and employer's liability insurance, (vi)
umbrella liability insurance in an amount not less than $100,000,000 and (vii)
such other reasonable insurance and in such reasonable amounts as lender from
time to time may reasonably request against such other insurable hazards which
at the time are commonly insured against for property similar to the Crowne
Plaza Property located in or around the region in which the Crowne Plaza
Property is located.
All of the required insurance must be issued by financially sound and
responsible insurance companies authorized to do business in New York and, for
property insurance, having a claims paying ability rating of "AA" or better by
S&P and, for all other insurance, "A(X)" or better by Best's Insurance Reports.
The lender must be named as an additional insured under all liability insurance
policies, as the first mortgagee and loss payee on all property insurance
policies and as the loss payee on all loss of rents or loss of business
insurance policies.
S-58
<PAGE>
ALLIANCE TP PORTFOLIO
Alliance TP Portfolio
[PICTURE]
APPLETREE APARTMENTS, Ypsilanti, MI
[PICTURE]
CLOVERTREE APARTMENTS, Flint, MI
[PICTURE]
SUGARTREE APARTMENTS, Mount Morris, IL
[PICTURE]
PEACHTREE APARTMENTS, Clinton Township, MI
DEUTSCHE BANC ALEX. BROWN
<PAGE>
THE ALLIANCE LOAN AND PROPERTIES
THE ALLIANCE LOAN
General. The Alliance Loan had a Cut-off Date Principal Balance of
$59,954,121 and is the second largest Mortgage Loan in the Trust.
The original Alliance Loan was originated by GACC on July 29, 1998 in the
amount of $101,257,046 (the "Original Alliance Loan") in connection with the
acquisition of the properties described under "-- The Alliance Properties"
below as well as other properties. On August 17, 1999, the Original Alliance
Loan was split into two loans secured by separate pools of properties. A
portion of the Original Alliance Loan was evidenced by a Substitute Mortgage
Note No. 1 dated as of August 17, 1999 ("Substitute Note 1") in the original
principal amount of $76,351,586 and secured by the Alliance Properties. On July
27, 2000, the indebtedness evidenced by Substitute Note 1 was further split
into a loan held by GACC in the principal amount of $60,045,591 (the "Alliance
Loan") and another loan originated by GACC in the principal amount of
$15,608,443 with a Cut-off date Principal Balance of $15,584,666 (the "Alliance
Companion Loan"), each of which is secured by eight first priority mortgages
encumbering the borrower's fee simple interest in eight multi-family rental
properties (the "Alliance Properties") located in Michigan, Illinois and Ohio.
The Alliance Companion Loan is currently owned by GACC. The Alliance Companion
Loan is not included in the Trust.
The Alliance Borrower. The borrower under the Alliance Loan and the
Alliance Companion Loan is Alliance TP Portfolio Limited Partnership, an
Illinois limited partnership (the "Alliance Borrower"). The Alliance Borrower
is a special purpose entity formed for the sole purpose of owning, leasing,
operating, managing and otherwise dealing with the Alliance Properties and,
except as described herein, has no material assets other than its interest in
the Alliance Properties. The Alliance Borrower's sole general partner is
Alliance TP Portfolio I, L.L.C., an Illinois special purpose limited liability
company (the "Alliance GP"), having, except as described herein, no material
assets other than its interest in the Alliance Borrower. The Alliance GP has
two members, one of which is Alliance TP Remote, Inc., a special purpose
Illinois corporation, having, except as described herein, no assets other than
its interest in the Alliance GP. Alliance TP Remote, Inc. is required to have
one independent director.
Limited Recourse. The Alliance Loan is a non-recourse loan with certain
customary carve-outs from the non-recourse provisions for losses resulting from
various matters, including, without limitation, fraud or intentional
misrepresentation by the Alliance Borrower, gross negligence or willful
misconduct of the Alliance Borrower, intentional physical waste of any Alliance
Property, misapplication or conversion by the Alliance Borrower of insurance
proceeds, condemnation awards, security deposits or trust funds, rents and
other income of any Alliance Property, the failure of the Alliance Borrower to
pay insurance premiums or the failure of the Alliance Borrower to comply with
the environmental provisions of the Mortgage encumbering the Alliance
Properties. There is no third party guarantee of the Alliance Loan or any
portion thereof.
Payment Terms. The Alliance Borrower is required to make a constant
aggregate monthly debt service payment on the Alliance Loan and the Alliance
Companion Loan on the first business day of each calendar month provided no
monetary event of default or material event of default (including but not
limited to any event of default that causes the Alliance Loan to be a Specially
Serviced Mortgage Loan) exists, such amount will be applied pro rata to amounts
due on the Alliance Loan and the Alliance Companion Loan. If a monetary event
of default or other material event of default (including but not limited to any
event of default that causes the Alliance Loan to be a Specially Serviced
Mortgage Loan) exists, all amounts received in respect of the Alliance Loan and
the Alliance Companion Loan will be applied first to pay principal, interest
and other amounts due on the Alliance Loan (other than default interest in
excess of regular interest, which will be paid on the Alliance Loan after
payment of regular interest, all principal and any prepayment premium on the
Alliance Companion Loan, and excess amounts paid by the Alliance Borrower,
which will be applied on a pro rata basis after payment of all other amounts
under the
S-59
<PAGE>
Alliance Loan and the Alliance Companion Loan), and then to amounts due on the
Alliance Companion Loan. The Alliance Loan and the Alliance Companion Loan are
ARD Loans with an Anticipated Repayment Date of September 1, 2008 and a final
maturity date of September 1, 2028. The Alliance Loan and the Alliance
Companion Loan each amortize on a 29 year schedule and accrue interest on the
basis of a 360 day year and the actual number of days elapsed. The Alliance
Loan and the Alliance Companion Loan each has a fixed mortgage interest rate of
7.32% per annum until the Anticipated Repayment Date. If the Alliance Borrower
does not pay the Alliance Loan and the Alliance Companion Loan in full on the
Anticipated Repayment Date, the Alliance Loan and the Alliance Companion Loan
each will accrue interest at a revised rate equal to the initial mortgage
interest rate plus two percentage points; provided, that interest accrued at
the excess of the revised rate over the initial rate will not be due and
payable until the earlier of the final maturity date and the date the related
loan is paid in full. After the Anticipated Repayment Date, any excess cash
flow after debt service and expenses shall be applied to reduce the outstanding
principal balance of the Alliance Loan until such loan is paid in full and then
to the Alliance Companion Loan until such loan is paid in full.
The Alliance Borrower is permitted to voluntarily prepay the Alliance Loan
and the Alliance Companion Loan in whole or in part (provided that a partial
prepayment must be equal to a portion of the Alliance Loan and the Alliance
Companion Loan applicable to one or more Alliance Properties) during the period
commencing on November 1, 2001 and ending on the date which is two years after
the start-up date of the Lower-Tier REMIC, provided that the Alliance Borrower
pays to the related lender an amount equal to (A) the outstanding principal
amount of the Alliance Loan and the Alliance Companion Loan in the event of a
prepayment of the entire Alliance Loan and the Alliance Companion Loan or 125%
of the portion of the Alliance Loan and the Alliance Companion Loan applicable
to one or more (but less than all) of the Alliance Properties in the event of a
partial prepayment plus (B) an amount equal to the positive excess of (i) the
present value of the installments of principal and interest which the Alliance
Borrower would have paid on the portion of the Alliance Loan and the Alliance
Companion Loan prepaid through the Anticipated Repayment Date discounted at the
"Treasury Constant Maturity Yield Index" (which is the yield on U. S. Treasury
obligations with a maturity closest to the Anticipated Repayment Date) over
(ii) the amounts so prepaid. Upon such payment, all or, upon a partial
prepayment, the applicable Alliance Properties are to be released from the lien
of the mortgage encumbering the applicable Alliance Properties. Prepayments are
to be applied pari passu to the Alliance Loan and the Alliance Companion Loan
on a pro rata basis.
On any payment date after the date that is two years after the start-up
date of the Lower-Tier REMIC and prior to the sixth payment date prior to the
Anticipated Repayment Date, the Alliance Borrower may obtain a release of any
of the Alliance Properties from the lien of the related Mortgage through a
defeasance of the Alliance Loan and Alliance Companion Loan (or, if fewer than
all of the Alliance Properties are to be released, through a defeasance of that
portion of the Alliance Loan as is equal to or greater than 125% of the
allocated loan amount for each Alliance Property to be released). Defeasance is
only permitted upon the satisfaction of certain terms and conditions,
including:
o confirmation from S&P and Fitch that the defeasance will not result in a
withdrawal, downgrade or qualification of any of the then-current
ratings on the Certificates; and
o delivery of various legal opinions and documentation.
Cash Management. The Alliance Borrower must cause all rents from the
Alliance Properties to be deposited into "property accounts" with local banks.
Rents are then transferred on a daily basis by wire transfer to a centralized
"mortgage loan deposit account" which is controlled by the holder of the
Alliance Loan. Funds on deposit in the mortgage loan deposit account are used
to fund certain sub-accounts controlled by the holder of the Alliance Loan
(including an "operating expenses sub-account" which is disbursed to the
Alliance Borrower each month to operate the Alliance Properties). Any excess
funds remaining after the transfers to the sub-accounts are
S-60
<PAGE>
transferred to an account controlled by the mezzanine lender under the Alliance
Mezzanine Loan (as defined below). If the debt service coverage ratio for the
Alliance Properties falls below 1.10x to 1.0x for two consecutive calendar
quarters, the funds deposited in the operating expenses sub-account will be
disbursed only pursuant to written instructions from the holder of the Alliance
Loan until such debt service coverage ratio exceeds 1.15x to 1.0x for three
consecutive calendar quarters. Upon the occurrence of an event of default, any
funds held in the Mortgage Loan Deposit Account or any of the related
sub-accounts may be retained by the holder of the Alliance Loan.
Transfer of Ownership Interests. The Mortgages encumbering the Alliance
Properties prohibit the transfer of interests in the Alliance Properties or
ownership interests in the Alliance Borrower without the consent of the holder
of the Alliance Loan, except in limited circumstances, including without
limitation a permitted foreclosure of the Alliance Mezzanine Loan. The holder
of the Alliance Loan must consent to transfers of the Alliance Properties upon
the satisfaction of certain criteria including the receipt by the holder of the
Alliance Loan of written confirmation from S&P and Fitch that such transfers
will not result in a requalification, reduction or withdrawal of any rating
initially assigned or to be assigned to the Certificates.
The Co-Lender Agreement. The Alliance Loan and the Alliance Companion Loan
are subject to an Agreement Among Noteholders. If a monetary or material event
of default (including but not limited to any event of default that causes the
Alliance Loan to be a Specially Serviced Mortgage Loan) exists, such agreement
requires that all amounts received in respect of the Alliance Loan and the
Alliance Companion Loan will be applied first to pay principal, interest and
all other amounts due on the Alliance Loan (other than default interest in
excess of regular interest, which will be paid on the Alliance Loan after
payment of regular interest, all principal and any prepayment premium on the
Alliance Companion Loan, and excess amounts paid by the Alliance Borrower,
which will be applied on a pro rata basis after payment of all other amounts
under the Alliance Loan and the Alliance Companion Loan), and then to amounts
due on the Alliance Companion Loan. In addition, such agreement provides that
any losses or shortfalls on the Alliance Loan or Alliance Companion Loan due to
a foreclosure, modification or workout will be allocated to the Alliance
Companion Loan prior to allocation thereof to the Alliance Loan. In the event
that (i) there exists a default in the payment of principal and interest under
the Alliance Loan that continues for 90 days, (ii) the Alliance Loan is
accelerated, (iii) the Alliance Borrower files for bankruptcy or, (iv) the
Alliance Loan is not paid off at maturity, the holder of the Alliance Companion
Loan will be entitled to purchase the Alliance Loan from the trust at a price
generally equal to the unpaid principal balance of the Alliance Loan together
with all unpaid interest thereon. The holder of the Alliance Companion Loan is
not required to pay any prepayment premium on the Alliance Loan, unless the
holder of the Alliance Companion Loan is an affiliate of the Alliance Borrower.
Mezzanine Indebtedness. Alliance TP, L.L.C., an Illinois limited liability
company, the limited partner of the Alliance Borrower, pledged its limited
partnership interests in the Alliance Borrower, its regular membership
interests in Alliance GP and its stock in Alliance TP Remote, Inc. as security
for a loan in the maximum principal amount of $11,813,373 (the "Alliance
Mezzanine Loan"). The Alliance Mezzanine Loan has a maturity date of July 29,
2003. An intercreditor agreement was entered into with the holder of the
Alliance Mezzanine Loan pursuant to which the holder of the Alliance Mezzanine
Loan waived certain of its rights under the Alliance Mezzanine Loan and was
granted certain notice and cure rights under the Alliance Mezzanine Loan. The
Alliance Mezzanine Loan is currently held by GACC which also currently holds
the Alliance Companion Loan.
S-61
<PAGE>
THE ALLIANCE PROPERTIES
The Alliance Properties. The Alliance Properties consist of eight
multifamily rental properties with the characteristics described in the table
below:
<TABLE>
<CAPTION>
OCCUPANCY AS OF CUT-OFF
NO. OF YR. BUILT/ 3/22/00, 3/24/00, DATE ALLOCATED
PROPERTY NAME LOCATION UNITS RENOVATED AND 6/22/00 LOAN AMOUNT
------------- -------- ----- --------- ----------- -----------
<S> <C> <C> <C> <C> <C>
Appletree Apartments ... Ypsilanti, MI 382 1968, 1972/1999 97.60% $11,391,612
Arrowtree Apartments ... Okemos, MI 114 1974/1999 92.10% $ 3,489,916
Clovertree Apartments .. Flint, MI 252 1973/1999 93.30% $ 5,004,408
Goldentree Apartments .. Portage, MI 180 1974/1999 87.20% $ 2,897,289
Peachtree Apartments ... Clinton Township, MI 306 1974/1999 94.80% $ 9,514,960
Scenictree Apartments .. Palos Hills, IL 448 1972/1999 96.90% $12,774,409
Sugartree Apartments ... Mt. Morris, MI 174 1975/1999 96.00% $ 2,699,746
Woodsfield Apartments .. Fairfield, OH 392 1971/1999 94.10% $12,181,781
</TABLE>
Property Management. The Alliance Properties are managed pursuant to a
management agreement (the "Alliance Management Agreement") between the Alliance
Borrower and Alliance Residential Management, L.L.C., an Illinois limited
liability company (the "Alliance Property Manager"), an affiliate of the
Alliance Borrower. The holder of the Alliance Loan may replace the Alliance
Property Manager only upon (1) a determination by such holder that the debt
service coverage ratio (as defined in the Mortgage) is (i) at any time prior to
September 1, 2000, less than 1.0x to 1.0x for two consecutive calendar
quarters, or (ii) from and after September 1, 2000, less than 1.10x to 1.00x
for two consecutive calendar quarters, or (2) a default by the Alliance
Borrower under the loan documents for the Alliance Loan or by the Alliance
Property Manager under the Alliance Management Agreement.
The Alliance Management Agreement has been assigned to the lender and is
subordinate to all liens and security interests created or to be created for
the benefit of the lender and the Alliance Borrower's obligations to the
Alliance Property Manager under the Alliance Management Agreement are
subordinated to the Alliance Borrower's obligations to the lender under the
Alliance Loan and the Alliance Companion Loan.
Zoning. Certain Alliance Properties are considered legal non-conforming
uses pursuant to applicable local zoning ordinances. The Alliance Borrower is
required to maintain ordinance or law coverage during the term of the Alliance
Loan.
Insurance. The Alliance Borrower is required to maintain the following
insurance for the Alliance Properties: (i) with respect to improvements and
personal property, "all risk" insurance in an amount at least equal to the
greatest of the full replacement cost of all improvements and building
equipment on the applicable Alliance Property, the principal balance of the
Alliance Loan and the Alliance Companion Loan and such amount that the insurer
would not deem the Alliance Borrower to be a co-insurer, (ii) comprehensive
general liability insurance, on a per occurrence basis, with a limit of no less
than $2,000,000 per occurrence ($5,000,000 in the aggregate) with excess and/or
umbrella liability insurance of not less than $5,000,000, (iii) workers'
compensation insurance, (iv) rental loss and/or business interruption insurance
in an amount equal to the greater of (A) estimated gross revenues for eighteen
(18) months from the operations of the Alliance Property or (B) the projected
operating expenses (including debt service) for eighteen (18) months for the
maintenance and operation of the Alliance Property; (v) builder's "all risk"
insurance; (vi) insurance against loss or damage from (A) leakage of sprinkler
systems and (B) explosion of steam boilers, air conditioning equipment, high
pressure piping, machinery and equipment, pressure vessels or similar apparatus
now or hereafter installed in the improvements (without exclusion for
explosions), (vii) if applicable, flood insurance, (viii) ordinance or law
coverage to compensate for the cost of demolition and the increased cost of
construction and (ix) such other insurance as may from time to time be
reasonably required by lender in order to protect its interests.
S-62
<PAGE>
All of the required insurance must be issued by companies approved by
lender and licensed to do business in the state where the Alliance Property is
located, with a claims paying ability rating of "AA" or better by S&P, and a
financial size rating of VII or better by Best's Insurance Reports. The lender
must be named as an additional named insured under all liability insurance
policies as the first mortgagee and loss payee on all property insurance
policies and as the loss payee on all loss of rents or loss of business
insurance policies.
S-63
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK.]
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK.]
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK.]
<PAGE>
CRYSTAL PARK ONE
Crystal Park One
[PICTURE]
CRYSTAL PARK ONE, Arlington, VA
[PICTURE]
CRYSTAL PARK ONE, Arlington, VA
DEUTSCHE BANC ALEX. BROWN
<PAGE>
CRYSTAL PARK LOAN AND PROPERTY
THE CRYSTAL PARK LOAN
General. The Crystal Park Loan had a Cut-off Date Principal Balance of
$41,970,321 and is the third largest Mortgage Loan in the Trust.
The Crystal Park Loan was originated by GACC on October 1, 1999 in the
amount of $56,000,000 (the "Original Crystal Park Loan") in connection with the
refinancing of the property described under "-- The Crystal Park Property"
below. On August 2, 2000, the Original Crystal Park Loan was split into a loan
held by GACC in the principal amount of $42,000,000 (the "Crystal Park Loan")
and another loan held by GACC in the principal amount of $13,621,183 (the
"Crystal Park Companion Loan") each secured by a first priority Mortgage
encumbering (i) the leasehold interest of the borrower under the Crystal Park
Loan and the Crystal Park Companion Loan, as lessee, in the land and
improvements containing an office building and related improvements known as
Crystal Park One, 2011 Crystal Drive, Crystal City, Arlington, Virginia (the
"Crystal Park Property"), pursuant to a ground lease (the "Crystal Park Ground
Lease") and (ii) the fee simple interest of CESC Park One Land L.L.C. as
additional trustor (the "Additional Crystal Park Trustor") in the Crystal Park
Property. The Crystal Park Companion Loan is currently owned by GACC. The
Crystal Park Companion Loan is not included in the Trust.
The Borrower. The borrower under the Crystal Park Loan and the Crystal
Park Companion Loan is First Crystal Park Associates Limited Partnership, a
Virginia limited partnership (the "Crystal Park Borrower"). The Crystal Park
Borrower is a special purpose entity formed for the sole purpose of owning,
leasing, operating, managing and otherwise dealing with the Crystal Park
Property and, except as described herein, has no material assets other than its
interest in the Crystal Park Property. The Crystal Park Borrower's sole general
partner is CESC Park One Manager L.L.C. (the "Crystal Park GP"), a special
purpose Delaware limited liability company having, except as described herein,
no material assets other than its interest in the Crystal Park Borrower. The
Crystal Park GP has two members, one of which is Park One, Inc., a special
purpose Delaware corporation, having, except as described herein, no assets
other than its interest in the Crystal Park GP. Park One, Inc. is required to
have two independent directors. Charles E. Smith Commercial Realty L.P., a
Delaware limited partnership (the "Crystal Park Guarantor"), owns a 99% limited
partnership interest in the Crystal Park Borrower and a 99.5% general
partnership interest in the Crystal Park GP.
Limited Recourse. The Crystal Park Loan is a non-recourse loan with
certain customary carve-outs from the non-recourse provisions for losses
resulting from various matters, including, without limitation, fraud or
intentional misrepresentation by the Crystal Park Borrower or the Crystal Park
Guarantor, gross negligence or willful misconduct of the Crystal Park Borrower,
physical waste of the Crystal Park Property, misapplication or conversion by
Crystal Park Borrower of insurance proceeds, condemnation awards, security
deposits or trust funds, rents and other income of the Crystal Park Property,
the failure of the Crystal Park Borrower to pay insurance premiums, the failure
of the Crystal Park Borrower to maintain its status as a single purpose entity
or the failure of the Crystal Park Borrower to comply with the environmental
provisions of the Mortgage.
The Crystal Park Guarantor executed and delivered a guaranty of the
non-recourse carve-outs in connection with the Crystal Park Loan.
The Additional Crystal Park Trustor. The Additional Crystal Park Trustor
is CESC Park One Land L.L.C., a Delaware limited liability company, which owns
and leases the Crystal Park Property to the Crystal Park Borrower pursuant to a
ground lease (the "Crystal Park Ground Lease") as described below under "-- The
Crystal Park Ground Lease". The Crystal Park Additional Trustor does not have,
except as described herein, any assets other than its interest in the Crystal
Park Property. The sole member of the Additional Crystal Park Trustor is the
Crystal Park Borrower.
S-64
<PAGE>
Payment Terms. The Crystal Park Borrower is required to make a constant
aggregate monthly debt service payment on the Crystal Park Loan and the Crystal
Park Companion Loan in the amount of $415,210 on the first business day of each
calendar month. Provided no monetary event of default or material event of
default (including but not limited to any event of default that causes the
Crystal Park Loan to be a Specially Serviced Mortgage Loan) exists under the
Crystal Park Loan, such amount will be applied pro rata to amounts due on the
Crystal Park Loan and the Crystal Park Companion Loan. If a monetary event of
default or other material event of default (including any event of default that
causes the Crystal Park Loan to be a Specially Serviced Mortgage Loan) exists,
all amounts received in respect of the Crystal Park Loan and the Crystal Park
Companion Loan will be applied first to pay principal, interest and other
amounts due on the Crystal Park Loan (other than default interest in excess of
regular interest, which will be paid on the Crystal Park Loan after payment of
regular interest, all principal and any prepayment premium on the Crystal Park
Companion Loan, and excess amounts paid by the Crystal Park Borrower which will
be applied on a pro rata basis after payment of all other amounts under the
Crystal Park Loan and the Crystal Park Companion Loan), and then to amounts due
on the Crystal Park Companion Loan. The Crystal Park Loan and the Crystal Park
Companion Loan are ARD Loans with an Anticipated Repayment Date of October 1,
2009 and a final maturity date of October 1, 2029. In aggregate, the Crystal
Park Loan and the Crystal Park Companion Loan amortize on a 30-year schedule,
commencing with the origination of the Original Crystal Park Loan, and accrue
interest on the basis of a 360 day year composed of twelve 30-day months.
Amortization is applied pro rata to the Crystal Park Loan and the Crystal Park
Companion Loan based upon their principal balances. The Crystal Park Loan and
the Crystal Park Companion Loan have fixed mortgage interest rates of 7.84% and
8.9425268% per annum, respectively, until the Anticipated Repayment Date. If
the Crystal Park Borrower does not pay the Crystal Park Loan and the Crystal
Park Companion Loan in full on the Anticipated Repayment Date, the Crystal Park
Loan and the Crystal Park Companion Loan each will accrue interest at a revised
rate equal to the initial mortgage interest rate plus two percentage points;
provided, that interest accrued at the excess of the revised rate over the
initial rate will not be due and payable until the earlier of the final
maturity date and the date the related loan is paid in full. After the
Anticipated Repayment Date, any excess cash flow after debt service and
expenses shall be applied to reduce the outstanding principal balance of the
Crystal Park Loan until such loan is paid in full and then to the Crystal Park
Companion Loan until such loan is paid in full.
The Crystal Park Borrower may not voluntarily prepay the Crystal Park Loan
or the Crystal Park Companion Loan until four months prior to the Anticipated
Repayment Date. At any time following the second anniversary after the date of
issuance of the Certificates, but prior to the related Anticipated Repayment
Date, the Crystal Park Borrower may obtain the release of the Crystal Park
Property through a defeasance of the Crystal Park Loan and the Crystal Park
Companion Loan. Defeasance is only permitted upon the satisfaction of certain
terms and conditions, including:
o confirmation from S&P and Fitch that the defeasance will not result in a
withdrawal, downgrade or qualification of any of the then-current
ratings on the Certificates; and
o delivery of various legal opinions and documentation.
Cash Management. All rents from the Crystal Park Property are required to
be deposited directly by tenants into a lock-box account or, if received by the
Crystal Park Borrower or the Crystal Park Property Manager, are required to be
deposited in such account within three business days of such receipt. Until the
occurrence of an event of default under the Crystal Park Loan, the Lock Box
bank has been authorized by Lender to transfer the funds in the account to the
Crystal Park Borrower on a daily basis.
Transfer of Ownership Interests. With limited exceptions, the transfers of
the Crystal Park Property and transfers of interests in the Crystal Park
Borrower and the Additional Crystal Park Trustor are prohibited under the
Crystal Park Loan without the prior written consent of the holder
S-65
<PAGE>
of the Crystal Park Loan. The Crystal Park Loan permits any holder of a limited
partnership interest in Crystal Park Borrower to transfer its interest in
Crystal Park Borrower provided certain conditions are satisfied and subject to
the requirement that Charles E. Smith Commercial Realty L.P. must continue to
own, directly or indirectly, 50% of the Crystal Park Borrower. In addition, the
Crystal Park Loan does not restrict the right of Charles E. Smith Commercial
Realty L.P. from merging with certain entities more specifically identified in
the mortgage encumbering the Crystal Park Property.
The Crystal Park Borrower is permitted to transfer the Crystal Park
Property provided certain conditions are satisfied, including: (i) written
confirmation from each of the applicable Rating Agencies that such action will
not result in any downgrade, qualification or withdrawal of the then-current
rating of the Certificates; and (ii) evidence reasonably satisfactory to the
holder of the Crystal Park Loan, which is to include a legal opinion, that the
single purpose nature and bankruptcy remoteness of the owner of the Crystal
Park Property following such transfer will be in accordance with the standards
of the Rating Agencies.
The Co-Lender Agreement. The Crystal Park Loan and the Crystal Park
Companion Loan are subject to an Agreement Among Noteholders. If a monetary or
material event of default exists (including any event of default that causes
the Crystal Park Loan to be a Specially Serviced Mortgage Loan), such agreement
requires that all amounts received in respect of the Crystal Park Loan and the
Crystal Park Companion Loan will be applied first to pay principal, interest
and all other amounts due on the Crystal Park Loan (other than default interest
in excess of regular interest, which will be paid on the Crystal Park Loan
after payment of regular interest, all principal and any prepayment premium on
the Crystal Park Companion Loan, and excess amounts paid by the Crystal Park
Borrower, which will be applied on a pro rata basis after payment of all other
amounts under the Crystal Park Loan and the Crystal Park Companion Loan), and
then to amounts due on the Crystal Park Companion Loan. In addition, such
agreement provides that any losses or shortfalls on the Crystal Park Loan or
the Crystal Park Companion Loan due to a foreclosure, modification or workout
will be allocated to the Crystal Park Companion Loan prior to allocation
thereof to the Crystal Park Loan. In the event that (i) there exists a default
in the payment of principal and interest under the Crystal Park Loan that
continues for 90 days, (ii) the Crystal Park Loan is accelerated, (iii) the
Crystal Park Borrower files for bankruptcy or, (iv) the Crystal Park Loan is
not paid off at maturity, the holder of the Crystal Park Companion Loan will be
entitled to purchase the Crystal Park Loan from the trust at a price generally
equal to the unpaid principal balance of the Crystal Park Loan, together with
all unpaid interest thereon. The holder of the Crystal Park Companion Loan is
not required to pay any prepayment premium in connection with the purchase of
the Crystal Park Loan unless the holder of the Crystal Park Companion Loan is
then an affiliate of the Crystal Park Borrower.
THE CRYSTAL PARK PROPERTY
General. The Crystal Park Property is developed with an 11-story office
building containing approximately 416,524 net rentable square feet. The Crystal
Park Property was constructed between 1984 and 1985.
Largest Tenants. The four largest tenants of the Crystal Park Property are
as follows:
<TABLE>
<CAPTION>
NET RENTABLE LEASE RENT PER NET
TENANT SQUARE FOOTAGE EXPIRATION DATE RENTABLE SQUARE FOOT
------ -------------- --------------- --------------------
<S> <C> <C> <C>
GSA: Patent and Trade
Office (U.S.
Government) ............... 255,849 5/01-2/04 $ 26.74-26.78
GSA: Other (U.S.
Government) ............... 63,646 10/00-12/05 26.68-28.35
KPMG ....................... 22,472 10/15/2003 32.00
Syscon Corporation ......... 19,812 5/31/2001 32.54
</TABLE>
S-66
<PAGE>
Lease Expiration Schedule. The following schedule sets forth the lease
expiration schedule as of July 12, 2000:
<TABLE>
<CAPTION>
CUMULATIVE CUMULATIVE % OF
NET RENTABLE % OF TOTAL EXPIRING TOTAL NET
EXPIRING NET RENTABLE NET RENTABLE RENTABLE
YEAR ENDING DECEMBER 31 SQUARE FEET SQUARE FEET SQUARE FEET SQUARE FEET
----------------------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C>
2000 .................... 39,541 9.49% 39,541 9.49%
2001 .................... 212,909 51.12% 252,450 60.61%
2002 .................... 36,983 8.88% 289,433 69.49%
2003 .................... 25,177 6.04% 314,610 75.53%
2004 .................... 82,710 19.86% 397,320 95.39%
</TABLE>
The United States Patent and Trademark Office (the "PTO") is the largest
tenant at the Crystal Park Property. The PTO has publicly announced that it
intends to consolidate its space needs into new, to be built space in a nearby
office park. The PTO's leases expire in 2001 and 2004 and the PTO has recently
exercised a three-year option on 82,063 square feet of space, extending one of
their leases through 2004. The Crystal Park Borrower has established a reserve
(the "PTO Rollover Reserve") to accommodate the specific tenant improvement and
leasing costs associated with the potential rollover of the PTO leases. The PTO
Rollover Reserve was initially funded with a $3 million letter of credit issued
by Bank of America at the origination of the Crystal Park Loan and the Crystal
Park Borrower is required to make monthly deposits of $150,000 for twenty
months until the Crystal Park Borrower has deposited an additional $3 million.
Property Management. The Crystal Park Property is subject to a management
and leasing agreement (the "Crystal Park Management Agreement") between the
Crystal Park Borrower and Charles E. Smith Management, Inc., a District of
Columbia corporation ("Crystal Park Property Manager"). The Crystal Park
Management Agreement has an initial term ending on May 31, 2007. Subject to a
30-day notice and cure period granted to the defaulting party, the Crystal Park
Borrower or the Crystal Park Manager may terminate the agreement at any time
for "just cause." Just cause includes, but is not limited to, the failure of
the Crystal Park Property Manager or the Crystal Park Borrower to perform any
of its obligations under the Crystal Park Management Agreement.
The Crystal Park Management Agreement has been assigned to the lender and
is subordinate to all liens and security interests created or to be created for
the benefit of the lender and the Crystal Park Borrower's obligations to the
Crystal Park Manager under the Crystal Park Management Agreement are
subordinated to the Crystal Park Borrower's obligations to the lender under the
Crystal Park Loan and the Crystal Park Companion Loan.
Insurance. The Crystal Park Borrower is required to maintain the following
insurance for the Crystal Park Property: (i) with respect to improvements and
personal property, "all risk" insurance in an amount at least equal to the
greatest of the full replacement cost of all improvements and building
equipment on the Crystal Park Property, the principal balance of the Crystal
Park Loan and the Crystal Park Companion Loan and such amount that the insurer
would not deem the Crystal Park Borrower to be a co-insurer, (ii) comprehensive
general liability insurance, on a per occurrence basis, with a limit of no less
than $50,000,000 per occurrence with excess and/or umbrella liability insurance
of not less than $5,000,000, (iii) workers' compensation insurance, (iv) rental
loss and/or business interruption insurance in an amount equal to the greater
of (A) estimated gross revenues for twenty-four (24) months from the operations
of the Crystal Park Property or (B) the projected operating expenses (including
debt service) for twenty-four (24) months for the maintenance and operation of
the Crystal Park Property, (v) builder's "all risk" insurance, (vi) insurance
against loss or damage from (A) leakage of sprinkler systems and (B) explosion
of steam boilers, air conditioning equipment, high pressure piping, machinery
and equipment, pressure vessels or similar apparatus now or hereafter installed
in the improvements
S-67
<PAGE>
(without exclusion for explosions), (vii) if applicable, flood insurance,
(viii) ordinance or law coverage to compensate for the cost of demolition and
the increased cost of construction and (ix) such other insurance as may from
time to time be reasonably required by lender in order to protect its
interests.
All of the required insurance policies must be issued by companies
approved by the lender and licensed to do business in the state of Virginia,
and must have a claims paying ability rating of "AA" or better by S&P, and a
rating of "A(X)" or better by Best's Insurance Reports. The lender must be
named as an additional insured under all liability insurance policies, as the
first mortgagee and loss payee on all property insurance policies and as the
loss payee on all loss of rents or loss of business insurance policies.
The Crystal Park Ground Lease. Pursuant to the Crystal Park Ground Lease,
the Crystal Park Borrower leases the Crystal Park Property from the Additional
Crystal Park Trustor. The Crystal Park Ground Lease has a term which expires on
May 10, 2081. The rent payable under the Crystal Park Ground Lease is $1 per
year and has been prepaid to May, 2081. The Mortgage on the Crystal Park
Property encumbers the Crystal Park Borrower's leasehold interest in the
Crystal Park Ground Lease and the Additional Crystal Park Trustor's fee simple
interest in the Crystal Park Property. The Crystal Park Borrower and the
Additional Crystal Park Trustor are affiliates and the Crystal Park Borrower is
the sole member of the Additional Crystal Park Trustor.
S-68
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK.]
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK.]
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK.]
<PAGE>
RADISSON MART PLAZA HOTEL
Radisson Mart Plaza Hotel
[PICTURE]
RADISSON MART PLAZA HOTEL, Miami, FL
DEUTSCHE BANC ALEX. BROWN
<PAGE>
THE RADISSON HOTEL LOAN AND PROPERTY
THE RADISSON HOTEL LOAN
General. The Radisson Mart Plaza Hotel Loan (the "Radisson Hotel Loan")
had a Cut-off Date Principal balance of $31,785,637 and is the fourth largest
Mortgage Loan in the Trust.
The Radisson Hotel Loan was originated by Morgan Guaranty on December 17,
1999, in the principal amount of $32,000,000 in connection with the refinancing
of the Radisson Hotel Property (as defined below). The Radisson Hotel Loan is
secured by a first priority mortgage on the fee interest in the land and
improvements known as the Radisson Mart Plaza Hotel located in Miami, Florida
(the "Radisson Hotel Property").
The Borrower. The borrower under the Radisson Hotel Loan is South Florida
Hotel, Inc., a Florida corporation (the "Radisson Hotel Borrower"). The
Radisson Hotel Borrower is a single-purpose entity formed for the sole purpose
of acquiring, owning, operating, and maintaining the Radisson Hotel Property,
and, except as described herein, has no material assets other than its
interests in the Radisson Hotel Property. The Radisson Hotel Borrower is
required to have at least one independent director as a member of its board of
directors.
Limited Recourse. The Radisson Hotel Loan is a non-recourse loan with
certain customary carve-outs from the non-recourse provisions for losses
resulting from various matters, including, without limitation, the
misapplication or misappropriation of rents, misapplication or misappropriation
of insurance proceeds and condemnation awards, any act of actual waste or arson
by the Radisson Hotel Borrower, any principal, affiliate, general partner, or
member thereof or by any indemnitor or any guarantor or the failure of the
Radisson Hotel Borrower to comply with the environmental provisions of the
related mortgage.
The principal of the Radisson Hotel Borrower has guaranteed the recourse
obligations of the Radisson Hotel Borrower under the Radisson Hotel Loan.
Payment Terms. The Radisson Hotel Borrower is required to pay monthly
installments of principal and interest on the Radisson Hotel Loan on the first
day of each calendar month. Interest accrues at a fixed rate of interest per
annum equal to 8.71%. Upon the occurrence of an event of default under the
Radisson Hotel Loan, interest will accrue on the outstanding principal balance
of the Radisson Hotel Loan at a rate equal to the lesser of (i) the maximum
rate permitted by applicable law, or (ii) the greater of (a) 13.71%, or (b) 5%
above the Prime Rate in effect at the time of the occurrence of an event of
default under the Radisson Hotel Loan. Interest on the Radisson Hotel Loan is
calculated on the basis of a 360 day year and the actual number of days
elapsed. Late payments are subject to a late fee in an amount equal to the
lesser of (i) 5% of the installment amount or (ii) the maximum amount permitted
by applicable law to compensate the holder of the Radisson Hotel Loan for
damages incurred due to the lateness of payment. The entire principal balance
of the Radisson Hotel Loan, together with all accrued but unpaid interest
thereon and all other amounts due under the Radisson Hotel Loan, is required to
be paid on the final maturity date of January 1, 2010.
The Radisson Hotel Borrower may not voluntarily prepay the Radisson Hotel
Loan until three months prior to its maturity date. At any time following the
earlier to occur of (i) the second anniversary of the date of initial issuance
of the Certificates and (ii) four years after the date of the first monthly
payment date under the Radisson Hotel Loan, the Radisson Hotel Borrower may
obtain the release of the Radisson Hotel Property from the lien of the related
mortgage through a defeasance of the Radisson Hotel Loan. Defeasance is only
permitted upon the satisfaction of certain terms and conditions, including:
o confirmation from S&P and Fitch that the defeasance will not result in a
withdrawal, downgrade or qualification of any of the then-current
ratings on the Certificates; and
o delivery of various legal opinions and documentation.
S-69
<PAGE>
Lockbox Accounts. The Radisson Hotel Borrower is required to maintain
certain lockbox accounts (the "Radisson Hotel Lockbox Account"). The Radisson
Hotel Borrower has established a segregated cash collateral account as an
operating account for the Radisson Hotel Property with several subaccounts
(collectively, the "Radisson Hotel Clearing Account" and, together with the
Radisson Hotel Lockbox Account, the "Radisson Hotel Accounts").
The Radisson Hotel Borrower has instructed Florida Hotel Management, a
Florida corporation (the "Radisson Hotel Manager") and all persons that
maintain open accounts with the Radisson Hotel Borrower or the Radisson Hotel
Manager or with whom the Radisson Hotel Borrower or the Radisson Hotel Manager
does business on an accounts receivable basis and all issuers of credit cards
accepted at the Radisson Hotel Property to make all payments directly to the
Radisson Hotel Clearing Account.
Prior to an event of default under the Radisson Hotel Loan and provided
the holder of the Radisson Hotel Loan has on deposit funds sufficient to
constitute a monthly payment of principal and interest and to meet monthly
reserve requirements, all deposits in the Radisson Hotel Lockbox Account are
required to be transferred to the Radisson Hotel Borrower. Following an event
of default under the Radisson Hotel Loan, the holder of the Radisson Hotel Loan
may, without limitation, apply all or any part of the Radisson Hotel Accounts
to the payment of any or all amounts due under the Radisson Hotel Loan.
Transfer of the Radisson Hotel Property. The related mortgage permits the
Radisson Hotel Borrower to transfer the Radisson Hotel Property provided that
the Radisson Hotel Borrower has obtained the prior written consent of the
holder of the Radisson Hotel Loan and further provided that, prior to any such
transfer, the Radisson Hotel Borrower must (i) deliver evidence that the single
purpose nature and bankruptcy remoteness of the Radisson Hotel Borrower
following such transfer will be satisfactory to the holder of the Radisson
Hotel Loan, in its sole discretion and (ii) pay a transfer fee not to exceed 1%
of the outstanding principal balance of the Radisson Hotel Loan.
Transfer of Ownership Interests. The merger, consolidation or voluntary or
involuntary sale, conveyance or transfer of the Radisson Hotel Borrower's stock
(or the stock of any entity controlling the Radisson Hotel Borrower by
operation of law or otherwise) or the creation or issuance of new stock in one
or a series of transactions by which an aggregate of 10% or more of the
Radisson Hotel Borrower's stock shall be vested in an entity which was not a
stockholder as of the closing of the Radisson Hotel Loan is prohibited provided
that this restriction does not apply to a guarantor of the Radisson Hotel
Borrower whose stock, shares or partnership interests are traded on a
nationally recognized stock exchange.
Mezzanine Indebtedness. The sole stockholder of the Radisson Hotel
Borrower is SFH I, LLC, a Florida limited liability company (the "Radisson
Hotel Stockholder"). The Radisson Hotel Stockholder pledged its stock in the
Radisson Hotel Borrower as security for a loan from Morgan Guaranty which was
originated on December 17, 1999, in the original principal amount of $4,000,000
(the "Radisson Hotel Mezzanine Loan"). The Radisson Hotel Borrower and the
Radisson Hotel Stockholder have entered into an intercreditor agreement with
Morgan Guaranty dated December 17, 1999, which provides that the Radisson Hotel
Mezzanine Loan is subordinated to the Radisson Hotel Loan.
THE RADISSON HOTEL PROPERTY
The Radisson Hotel Property. The Mortgaged Property securing the Radisson
Hotel Loan, situated at 711 N.W. 72nd Avenue in Miami, Florida, is a
development comprised of a 12-story hotel containing 334 guest rooms and (i)
27,506 square feet of meeting space, (ii) a 291,587 square foot merchandise and
apparel mart, known as the Miami International Merchandise Mart and (iii) a
106,272 square foot convention center. The Radisson Hotel Property had an
average occupancy of 75.13% for the 12 months ended June 30, 2000. The Radisson
Hotel Property was constructed in 1975 and renovated in 1999. The recent
operating history of the Radisson Hotel Property is described in the following
table:
S-70
<PAGE>
<TABLE>
<CAPTION>
12-MONTH ENDING OCCUPANCY ADR(1) REVPAR(2)
--------------- --------- ------ ---------
<S> <C> <C> <C>
Dec. 31, 1998 ................ 76.3% $ 89.47 $ 68.27
Dec. 31, 1999 ................ 70.6 91.63 64.69
June 30, 2000 ................ 75.1 89.35 67.13
</TABLE>
----------
(1) "ADR" means average daily rate.
(2) "RevPar" means revenue per available room.
Property Management. The Radisson Hotel Property is managed pursuant to
the terms of a management agreement (the "Radisson Hotel Management Agreement")
with the Radisson Hotel Manager. The term of the Radisson Hotel Management
Agreement expires on December 31, 2012 and the Radisson Hotel Manager receives
a fee of 3.5% of the annual gross revenues per calendar year. The holder of the
Radisson Hotel Loan may terminate the Radisson Hotel Management Agreement
without liability for any outstanding management fees upon an uncured event of
default by the Radisson Hotel Borrower under the Radisson Hotel Loan.
Pursuant to the Assignment of Management Agreement dated as of December
17, 1999, the Radisson Hotel Management Agreement is collaterally assigned to
the holder of the Radisson Hotel Loan and is subordinated to all liens and
security interests created or to be created for the benefit of the holder of
the Radisson Hotel Loan.
Insurance. The Radisson Hotel Borrower is required to maintain the
following insurance for the Radisson Hotel Property: (i) with respect to
improvements and personal property, coverage against "all risks of physical
loss" equal to the lesser of the principal balance of the Radisson Hotel Loan
or full insurable value of the improvements and personal property; (ii)
comprehensive general liability insurance with a limit of $3,000,000, as well
as liquor liability insurance in a minimum amount of $2,000,000; (iii) worker's
compensation insurance; (iv) business income insurance in an amount equal to
100% of the projected gross income from the Radisson Hotel Property for a
period of 18 months; (v) owner's contingent or protective liability insurance
covering claims not covered by or under the terms or provisions of the
comprehensive general liability insurance policy; (vi) to the extent
applicable, comprehensive boiler and machinery insurance (without exclusion for
explosion); (vii) flood insurance; and (viii) at the request of the holder of
the Radisson Hotel Loan, such other insurance against loss or damage of the
kinds customarily insured against and in such other amounts as are generally
required by institutional lenders for comparable properties.
All of the required insurance must be maintained with insurers having (i)
an S&P claims paying ability of not less than "AA" and (ii) an A.M. Best
Company, Inc. rating of "A-" or better and a financial class of VIII or better.
S-71
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK.]
<PAGE>
HAMPTON VILLAGE CENTER
Hampton Village Center
[PICTURE]
HAMPTON VILLAGE CENTER, Rochester Hills, MI
[PICTURE]
HAMPTON VILLAGE CENTER, Rochester Hills, MI
DEUTSCHE BANC ALEX. BROWN
<PAGE>
THE HAMPTON VILLAGE LOAN AND PROPERTY
THE HAMPTON VILLAGE LOAN
General. The Hampton Village Loan (the "Hampton Village Loan") had a
Cut-off Date Principal Balance of $29,978,012 and is the fifth largest Mortgage
Loan in the Trust.
The Hampton Village Loan was originated by GACC on June 29, 2000, in the
amount of $30,000,000 in connection with the refinancing of the property
described under "-- The Hampton Village Property" below. The Hampton Village
Loan is secured by a first priority mortgage on a fee simple interest in the
land and improvements containing a shopping center and related improvements
known as Hampton Village Shopping Center, 2627-2951 South Rochester Road,
Rochester Hills, Michigan 48307 (the "Hampton Village Property").
The Hampton Village Borrower. The borrower under the Hampton Village Loan
is New Plan Hampton Village, L.L.C., a Delaware limited liability company (the
"Hampton Village Borrower"). The Hampton Village Borrower is a single purpose
entity formed for the sole purpose of owning, operating, managing and leasing
the Hampton Village Property and except as described herein, has no material
assets other than its interest in the Hampton Village Property. New Plan Excel
Realty Trust, Inc., a Maryland corporation ("NPXL"), owns 100% of the equity
interests in the Hampton Village Borrower. The independent manager of the
Hampton Village Borrower is NPHV, Inc., a Delaware corporation ("NPHV"), which
entity is also a non-equity member of the Hampton Village Borrower having no
interest in profits and losses of the Hampton Village Borrower. NPHV is a
wholly owned, direct subsidiary of NPXL. NPHV has appointed to its board of
directors one individual as an independent director for the purpose of meeting
single purpose entity requirements.
Guaranty and Indemnification. The Hampton Village Loan is a nonrecourse
loan with certain customary carve-outs from the nonrecourse provisions for
losses arising from various matters including, without limitation, the
misapplication of condemnation and insurance proceeds, rents or tenant security
deposits, the failure of the Hampton Village Borrower to comply with the
environmental provisions contained in the loan documents, fraud or material
misrepresentation by the Hampton Village Borrower or its affiliates, and the
occurrence of certain bankruptcy events within nine months of origination of
the Hampton Village Loan.
NPXL has guaranteed the recourse obligations of the Hampton Village
Borrower under the Hampton Village Loan (other than the payment of impositions
and insurance premiums) including the repayment of the full indebtedness if
certain bankruptcy events occur within nine months of origination of the
Hampton Village Loan.
Payment Terms. The Hampton Village Borrower is required to make a constant
aggregate monthly debt service payment on the Hampton Village Loan in the
amount of $231,312 on the first day of each calendar month. The Hampton Village
Loan is an ARD Loan and has an Anticipated Repayment Date of July 1, 2010 and a
final maturity date of July 1, 2030. The Hampton Village Loan accrues interest
on the basis of a 360-day year and the actual number of days elapsed. The
Hampton Village Loan has a fixed mortgage interest rate of 8.53% per annum
until the Anticipated Repayment Date. If the Hampton Village Borrower does not
pay the Hampton Village Loan in full on the Anticipated Repayment Date, the
Hampton Village Loan will accrue interest at a revised rate equal to the
initial mortgage interest rate plus two percentage points; provided that
interest accrued at the excess of the revised rate over the initial rate will
not be due and payable until the earlier of the final maturity date and the
date the related loan is paid in full. After the Anticipated Repayment Date,
any excess cash flow after debt service and expenses shall be applied to reduce
the outstanding principal balance of the Hampton Village Loan until such loan
is paid in full.
The Hampton Village Borrower may not voluntarily prepay the Hampton
Village Loan until 3 months prior to the Anticipated Repayment Date. At any
time following the second anniversary
S-72
<PAGE>
of the date of initial issuance of the Certificates, the Hampton Village
Borrower may obtain a release of the Hampton Village Property from the lien of
the Mortgage through a defeasance of the Hampton Village Loan. Defeasance is
only permitted upon the satisfaction of certain terms and conditions,
including:
o confirmation from S&P and Fitch that the defeasance will not result in a
withdrawal, downgrade or qualification of any of the then-current
ratings on the Certificates; and
o delivery of various legal opinions and documentation.
Cash Management. Pursuant to a cash management agreement, the Hampton
Village Borrower is required to deposit directly into a cash collateral account
all operating revenue from the Hampton Village Property (including all rent and
other amounts payable under the tenant leases and received by the Hampton
Village Borrower) within five (5) business days of receipt. Provided that (i)
there is no event of default under the Hampton Village Loan and (ii) the
Anticipated Repayment Date has not occurred, all remaining funds in the cash
management account after the payment of certain servicing fees and taxes will
be transferred to an operating account maintained by the Hampton Village
Borrower.
If an event of default exists or if the Hampton Village Loan has not been
paid in full on or before the Anticipated Repayment Date, the "cash sweep" to
the Hampton Village Borrower's account will terminate and all remaining funds
after the payment of the tax and insurance reserves will be applied to the
payment of debt service on the Hampton Village Loan and then to payment of
other escrow reserves and property operating expenses.
Transfer of Ownership Interests; Transfer of Hampton Village Property. The
Hampton Village Loan permits the following transfers without the consent of the
holder of the Hampton Village Loan: (i) limited partnership interests in the
Hampton Village Borrower or in any general partner or member of the Hampton
Village Borrower and stock of any member of the Hampton Village Borrower is
freely transferable, (ii) any involuntary transfer caused by the death of any
general partner, shareholder, joint venturer, or member of the Hampton Village
Borrower or any general partner or member of the Hampton Village Borrower or
beneficial owner of a trust is transferable provided certain conditions are
satisfied, (iii) gifts for estate planning purposes of any individual's
interests in the Hampton Village Borrower or in any of the Hampton Village
Borrower's general partners, members or joint venturers to the spouse or any
lineal descendant of such individual, or to a trust for the benefit of any one
or more of such individual, spouse or lineal descendant are permitted provided
certain conditions are satisfied, and (iv) a merger and/or consolidation of
NPXL in which NPXL is not the surviving entity may occur, provided certain
conditions are satisfied including (A) such merger and/or consolidation does
not materially affect the bankruptcy remote status of the Hampton Village
Borrower, (B) the Hampton Village Borrower obtains a bankruptcy
non-consolidation opinion and a REMIC tax opinion reasonably satisfactory to
the lender and (C) the surviving entity has and maintains during the term of
the Hampton Village Loan a minimum net worth of at least $50,000,000.
The Hampton Village Borrower is not permitted to directly or indirectly
transfer all or any part of, or any interest in, the Hampton Village Property
without obtaining the prior written consent of the holder of the Hampton
Village Loan, except that a one-time sale, conveyance or transfer of the
Hampton Village Property in its entirety (hereinafter, "Sale") is permitted at
any time following nine months after origination, provided no event of default
exists and the following additional conditions are satisfied: (i) the Hampton
Village Borrower gives the lender at least 60 days' written notice of the terms
of such prospective Sale, together with all information concerning the proposed
transferee of the Hampton Village Property (hereinafter, "Buyer") as the lender
would require in evaluating an initial extension of credit to a borrower and a
non-refundable application fee in the amount of $5,000 (the lender will have
the right to approve or disapprove the proposed Buyer, which approval may not
be unreasonably withheld or delayed); (ii) the Hampton Village Borrower pays
the lender a non-refundable assumption fee equal to 1% of the then outstanding
principal balance of the Hampton Village Loan, plus all out-of-pocket costs and
expenses incurred
S-73
<PAGE>
by the lender in connection with the Sale; and (iii) the Buyer executes,
without any cost or expense to the lender, such documents and agreements as the
lender shall reasonably require in connection with the Sale, including, but not
limited to, an assumption agreement, financing statements, and guaranties or
indemnities, all in form and substance satisfactory to the lender. The Buyer
will also be required to deliver to the lender such insurance policies and
other documents and certificates as the lender may require.
No Sale will relieve the Hampton Village Borrower of any personal
liability under the Hampton Village Loan for any acts or events occurring or
obligations arising prior to or simultaneously with the closing of such Sale;
however, the Hampton Village Borrower will be released from and relieved of any
personal liability under the Hampton Village Loan for any acts or events
occurring or obligations arising after the closing of such Sale which are not
caused by or arising out of any acts or events occurring or obligations arising
prior to or simultaneously with the closing of such Sale.
THE HAMPTON VILLAGE PROPERTY
General. The Hampton Village Property is a shopping center containing
approximately 460,268 net rentable square feet of retail space on a parcel of
land located in Rochester Hills, Michigan. The Hampton Village Property does
not include outparcels located in and around the shopping center. The Hampton
Village Property was constructed in between 1989 and 1991.
Largest Tenants. The five largest tenants of the Hampton Village Property
are as follows:
<TABLE>
<CAPTION>
SQUARE FEET
TENANT OCCUPIED LEASE EXP. RENT PSF
------ -------- ---------- --------
<S> <C> <C> <C>
Kohl's ..................... 80,160 6-30-2016 $ 6.50
Farmer Jack ................ 57,162 1-31-2011 $ 7.44
Loews Star Theater ......... 47,884 12-31-2009 $ 5.01
TJ Maxx .................... 25,090 1-31-2005 $ 7.00
Office Max, Inc. ........... 23,300 1-31-2009 $ 8.50
</TABLE>
Property Management. The Hampton Village Property is subject to a
management agreement ("Hampton Village Management Agreement") between the
Hampton Village Borrower and NPXL (the "Hampton Village Manager"). The Hampton
Village Management Agreement has an initial term ending on June 29, 2001,
subject to automatic renewal for successive one-year terms, unless on or before
60 days prior to the date of expiration of the initial term or on or before 30
days prior to the expiration of any renewal period, either party shall notify
the other in writing of its intention to terminate. The lender has the right to
terminate the Hampton Village Management Agreement at any time after an event
of default under the Hampton Village Loan by giving the Hampton Village Manager
30 days' written notice of such termination.
The Hampton Village Management Agreement has been assigned to the lender
and is subordinate to all liens and security interests created or to be created
for the benefit of the lender and the Hampton Village Borrower's obligations to
the Hampton Village Manager under the Hampton Village Management Agreement are
subordinated to the Hampton Village Borrower's obligations to the lender under
the Hampton Village Loan.
Insurance. The Hampton Village Borrower is required to maintain the
following insurance for the Hampton Village Property: (i) with respect to
improvements and personal property, "all risk" policy or policies, in an amount
not less than the 100% of the full replacement cost value of the improvements,
(ii) if applicable, flood insurance, (iii) boiler and machinery insurance
(including explosion coverage), (iv) business income (loss of rents) insurance
in amounts sufficient to compensate the lender for the greater of (a) gross
revenues for 18 months based on tenants in place, or (b) annual operating
expenses, including debt service, multiplied by 1.5, (v) "all-risk" builder's
risk form or "course of construction" insurance in non-reporting form, (vi)
commercial general liability insurance in amounts not less than $1,000,000 per
occurrence and
S-74
<PAGE>
$2,000,000 in the aggregate, plus umbrella coverage in an amount not less than
$2,000,000, (vii) worker's compensation and employer's liability insurance, and
(viii) such other types and amounts of insurance which are commonly maintained
in the case of other similar property and buildings, against other insurable
hazards or causalities as may from time to time be required by the lender.
All of the required insurance must be maintained with insurers fully
licensed and authorized to do business in the state within which the Hampton
Village Property is located and which have and maintain a rating of at least
"AA" from S&P and an equivalent rating with such other publication of similar
nature as shall be in current use and must include a standard,
non-contributory, mortgagee clause naming the lender, its successors and/or
assigns, as (a) additional insured under all liability insurance policies, (b)
the first mortgagee and loss payee on all property insurance polices and (c)
the loss payee on all loss of rents or loss of business income insurance
policies.
S-75
<PAGE>
DETROIT MAC
Detroit MAC
[PICTURE]
Detroit MAC, Romulus, MI
[PICTURE]
FedEx Building
[PICTURE]
BAX Building
DEUTSCHE BANC ALEX. BROWN
<PAGE>
DETROIT MAC LOAN AND PROPERTY
THE DETROIT MAC LOAN
General. The Detroit Metro Air Center Loan (the "Detroit MAC Loan") had a
Cut-off Date Principal Balance of $29,810,151 and is the sixth largest Mortgage
Loan in the Trust.
The Detroit MAC Loan was originated by LaSalle on September 8, 1999 in the
amount of $30,000,000 in connection with the refinancing of the Detroit MAC
Property. The Detroit MAC Loan is secured by a first priority mortgage on the
fee interest in the land and improvements located at 11701 Metro Airport
Center, Romulus, Michigan (the "Detroit MAC Property").
The Borrower. The borrower under the Detroit MAC Loan is IAC Metro L.L.C.,
a Delaware limited liability corporation (the "Detroit MAC Borrower"). IAC
Metro L.L.C. is a single-purpose bankruptcy-remote entity formed for the
purpose of owning, operating, leasing and maintaining the Detroit MAC Property
and activities incidental thereto and has no material assets other than its
interests in the Detroit MAC Property. The Detroit MAC Borrower is required to
have at least one independent director. The Detroit MAC Borrower's members are
International Airport Centers II L.L.C. (the "Detroit MAC Principal") and IAC
Investors II L.L.C. In addition, an affiliate of the Detroit MAC Borrower is
also the mortgagor with respect to the IAC Detroit MII Property, which is
included in the Trust.
Guaranty and Indemnification. The Detroit MAC Loan is a non-recourse loan
with certain customary carve-outs from the non-recourse provisions for losses
resulting from various matters, including, without limitation, fraud or knowing
and intentional misrepresentation by the Detroit MAC Borrower or the Detroit
MAC Principal, intentional physical waste of the Detroit MAC Property, the
misapplication or conversion by the Detroit MAC Borrower of insurance proceeds,
condemnation awards, security deposits or rents and other income of the Detroit
MAC Property and the Detroit MAC Borrower's failure to comply with the
environmental provisions of the environmental indemnity given by the Detroit
MAC Borrower and the Detroit MAC Principal.
Payment Terms. The Detroit MAC Borrower is required to pay equal monthly
installments of principal and interest on the Detroit MAC Loan on the first
calendar day of each month or if such day is not a business day, the next
succeeding business day. The Detroit MAC Loan amortizes on a 30-year schedule
and accrues interest on the basis of actual number of days elapsed and a 360
day year. The Detroit MAC Loan has a fixed mortgage rate of 7.96%. Upon the
occurrence of an event of default under the Detroit MAC Loan, the Detroit MAC
Borrower must pay interest on the entire unpaid principal balance at the lesser
of 12.96% and the maximum lawful rate. The Detroit MAC Loan includes a five-day
grace period. Any late payments are subject to a late fee of equal to the
lesser or (a) 5% of the installment amount and (b) the maximum rate permitted
by applicable law.
The entire unpaid principal balance of the Detroit MAC Loan, together with
all accrued but unpaid interest thereon and all other amounts due under the
Detroit MAC Loan, is required to be paid on its maturity date of October 1,
2009.
The Detroit MAC Borrower may not voluntarily prepay the Detroit MAC Loan
in whole or in part until three (3) months prior to the maturity date. On any
payment date following the second anniversary of the date of the initial
issuance of the Certificates, but prior to the payment date in July 2009, the
Detroit MAC Borrower may obtain the release of the Detroit MAC Property through
a defeasance of the Detroit MAC Loan. Defeasance is only permitted upon the
satisfaction of certain terms and conditions, including:
o confirmation from S&P and Fitch that the defeasance will not result in a
withdrawal, downgrade or qualification of any of the then-current
ratings on the Certificates; and
o delivery of various legal opinions and documentation.
S-76
<PAGE>
Transfer of Property. The Detroit MAC Borrower may not, without prior
written consent of the mortgagee, sell, convey, mortgage, grant, bargain,
encumber, pledge, assign or otherwise transfer the Detroit MAC Property or any
part thereof other than pursuant of leases of space to tenants, other than
purchase money security interests in favor of third party dealers and
manufacturers in an aggregate amount not exceeding $1,000,000 at any time. Upon
notice to the mortgagee and where no event of default exists, limited liability
company membership interests in the Detroit MAC Borrower, the Detroit MAC
Principal or IAC Investors II L.L.C. may be transferred to any person or
entity, provided that (i) the aggregate amount of the membership interests in
the Detroit MAC Borrower transferred during the term of the Detroit MAC Loan
does not result in more than 49% of the membership interests being transferred;
and (ii) such a transfer shall not cause a change in control of the Detroit MAC
Borrower. However, the principal of the Detroit MAC Borrower shall have the
right to transfer or merge 100% of its interests to International Airport
Centers L.L.C., an affiliate of the Detroit MAC Borrower ("IAC"), subject to
execution of a non-recourse guaranty and environmental indemnification
substantially identical to those executed by the principal of the Detroit MAC
Borrower.
THE DETROIT MAC PROPERTY
The Property. The Detroit MAC Property is situated on approximately 870
acres adjacent to the Detroit Metro Airport in Romulus, Michigan directly on
the access road into the Airport Cargo area. The Detroit MAC Property was
constructed from 1989 to 1996 and includes 12 buildings totaling 596,392 of net
rentable square feet.
Largest Tenants. The five largest tenants of the Detroit MAC Property are
as follows:
<TABLE>
<CAPTION>
ANNUAL
SQUARE FEET BASE RENT PER
TENANT OCCUPIED LEASE EXPIRATION SQUARE FOOT($)
------ -------- ---------------- --------------
<S> <C> <C> <C>
Nippon Express USA ............... 92,786 5/4/01 $ 5.27
Thyssen Haniel Logistics ......... 80,640 6/15/03 $ 5.98
Federal Express .................. 56,000 1/31/04 $ 6.00
Panalpina, Inc. .................. 33,937 5/31/02 $ 5.96
Spirit Airlines .................. 32,000 1/23/10 $ 7.95
</TABLE>
----------
* Thyseen Haniel Logistics , formerly known as ABX Logistics, occupies five
different spaces at Detroit MAC. Only 16% of the space expires in 2000.
The remaining space expires as follows: 27% in 2002 and 57% in 2003.
Lease Expiration Schedule. The following schedule sets forth the lease
expiration schedule as of July 31, 2000:
<TABLE>
<CAPTION>
CUMULATIVE CUMULATIVE
EXPIRING % OF TOTAL EXPIRING % OF TOTAL
YEAR ENDING DECEMBER 31 SQUARE FEET SQUARE FEET SQUARE FEET SQUARE FEET
----------------------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C>
2000 ........................... 52,843 8.9% 52,843 8.9%
2001 ........................... 147,681 24.8% 200,524 33.6%
2002 ........................... 114,403 19.2% 314,927 52.8%
Thereafter ..................... 246,352 41.3% 561,279 94.1%
Non-Expiring (Property Manager's
Office) ....................... 4,800 0.8% 566,079 94.9%
Vacancy ........................ 30,313 5.1% 596,392 100.0%
Total ......................... 596,392 100.0%
</TABLE>
Property Management. The Detroit MAC Property is subject to a management
agreement (the "Detroit MAC Management Agreement") between the Detroit MAC
Borrower and IAC. The Detroit MAC Management Agreement is automatically renewed
on January 1 of each year, subject to written termination prior to November 1
of the preceding year. Notwithstanding the foregoing, the Detroit MAC
Management Agreement will terminate immediately in the event of a
S-77
<PAGE>
material breach by the Detroit MAC Borrower or IAC which is not remedied within
60 days, after receipt of written notice. The Detroit MAC Borrower may also
immediately terminate the Detroit MAC Management Agreement upon bankruptcy or
an act of fraud by IAC.
The Detroit MAC Management Agreement has been assigned to the lender and
is subordinate to all liens and security interests created for the benefit of
the lender and the Detroit MAC Borrower's obligations to IAC under the Detroit
MAC Management Agreement are subordinated to the Detroit MAC Borrower's
obligations to the lender and its successors and assigns under the Detroit MAC
Loan.
Insurance. The Detroit MAC Borrower is required to maintain, during the
entire term of the Detroit MAC Loan, the following insurance coverage for the
Detroit MAC Property: (i) "all risk" or "special causes of loss property"
insurance in an amount equal to the greater of (a) the then full replacement
cost of the improvements and equipment, without deduction for physical
depreciation, but with deduction for replacement of foundations and footings,
(b) the outstanding principal balance of the Detroit MAC Loan, (c) such amount
that the insurer would not deem mortgagor a co-insurer under said policies;
(ii) commercial general liability/umbrella liability insurance including a
broad form comprehensive general liability endorsement and coverage for broad
form property damage, contractual damages, and personal injuries containing
minimum limits per occurrence of $2,000,000; (iii) insurance against loss or
damage from boiler and machinery in an amount at least equal to the lesser of
the outstanding principal amount of the Detroit MAC Loan or $2,000,000; (iv)
worker's compensation insurance with respect to any employees of the mortgagor
as required by any governmental authority or legal requirements; and (v) rental
loss and/or business interruption insurance for a period of 12 months in an
amount equal to the greater of (a) estimated gross revenues from operations
over 12 months or (b) the projected operating expenses including management
fees, debt service and reserve deposits for maintenance and operation of the
Detroit MAC Property over 12 months.
All of the required insurance shall be issued by companies approved by
mortgagee and licensed to do business in the state where the Detroit MAC
Property is located with a claims paying ability rating of "BBB" or better by
S&P and a rating of "A (IX)" or better in the current Best's Insurance Reports.
CERTAIN TERMS AND CONDITIONS OF THE MORTGAGE LOANS
Calculation of Interest. 7.02% of the Mortgage Loans, based on the Initial
Outstanding Pool Balance, accrue interest on the basis of a 360 day year
consisting of twelve 30-day months, 92.98% of the Mortgage Loans, based on the
Initial Outstanding Pool Balance, accrue interest on the basis of the actual
number of days elapsed and a 360 day year.
Excess Interest. Twenty-one of the Mortgage Loans, representing
approximately 40.20% of the Initial Outstanding Pool Balance, accrue interest
at a higher rate (the "ARD Loans") commencing on a specified date prior to
maturity (the "Anticipated Repayment Date"). Commencing on or within three
months of the respective Anticipated Repayment Date, each such Mortgage Loan
generally will bear interest at a fixed rate (the "Revised Rate") per annum,
equal to its Mortgage Rate (as defined in this Prospectus Supplement) plus 2%.
In the event that any Mortgage Loan provides for an increase greater than 2%,
the related Mortgage Loan Seller has modified or will modify such Mortgage Loan
to waive any provision that would increase the interest rate by more than 2%
per annum for so long as such Mortgage Loan is included in the Mortgage Pool
and the Pooling and Servicing Agreement will provide that any such provision
will not be enforced. Until the principal balance of each such Mortgage Loan
has been reduced to zero, such Mortgage Loan will only be required to pay
interest at the Mortgage Rate and the interest accrued at the excess, if any,
of the related Revised Rate over the related Mortgage Rate will be deferred
(such accrued and deferred interest and interest thereon, if any, the "Excess
Interest"). Except where limited by applicable law, Excess Interest so accrued
will generally earn interest at the Revised Rate. On or prior to the
Anticipated Repayment Date, borrowers under all but one (representing 1.89% of
the Initial Outstanding Pool Balance) of the ARD Loans will be
S-78
<PAGE>
required to enter into an agreement establishing an account in the name of the
Lender (a "Lock Box Account") whereby all revenue will be deposited directly
into the Lock Box Account which will be controlled by the Servicer. From and
after the Anticipated Repayment Date, in addition to paying interest (at the
Mortgage Rate) and principal (based on the amortization schedule) (together,
the "Monthly Debt Service Payment"), the related borrower generally will be
required to apply all monthly cash flow from the related Mortgaged Property or
Properties pursuant to the terms of a cash management agreement. The cash flow
from the Mortgaged Property or Properties securing an ARD Loan after payments
of the Monthly Debt Service Payment and certain other items is referred to
herein as "excess cash flow". As described below, ARD Loans generally provide
that the related borrower is prohibited from prepaying the Mortgage Loan
without penalties until generally one to six months prior to the Anticipated
Repayment Date but, upon the commencement of such period, may prepay the loan,
in whole or in part, without payment of a Prepayment Premium. The Anticipated
Repayment Date for each ARD Loan is listed in Annex A to this prospectus
supplement.
Amortization of Principal. The Mortgage Loans provide for one of the
following:
ARD Loans (twenty-one of such Mortgage Loans, representing 40.20% of the
Initial Outstanding Pool Balance) (i) accrue interest at a higher rate (not to
exceed the applicable Mortgage Rate plus 2% per annum) after the related
Anticipated Repayment Date, and (ii) provide that, commencing on the
Anticipated Repayment Date, all excess cash flow is diverted to repay
principal. The Anticipated Repayment Date Loans permit the related borrower to
prepay such Mortgage Loan without penalty for a period generally beginning on
or one to six months prior to the Anticipated Repayment Date and ending on the
related maturity date. The Anticipated Repayment Date for each such Mortgage
Loan is set forth on Annex A to this prospectus supplement. If the related
borrower elects to prepay a Mortgage Loan in full on the related Anticipated
Repayment Date, a substantial amount of principal will be due. See "Description
of the Mortgage Pool -- Certain Terms and Conditions of the Mortgage Loans --
Excess Interest" in this prospectus supplement.
Ninety Mortgage Loans, representing 59.54% of the Initial Outstanding Pool
Balance, provide for payments of interest and principal and then have an
expected balloon balance at the maturity date.
One Mortgage Loan, representing 0.25% of the initial outstanding pool
balance, is fully amortizing.
Prepayment Provisions. All of the Mortgage Loans either (i) prohibit
voluntary prepayment for a specified period (each, a "Lock-Out Period") or (ii)
require the payment of a premium or fee (a "Prepayment Premium") upon the
voluntary prepayment of such Mortgage Loans during a specified period described
on Annex A to this prospectus supplement or (iii) provide for defeasance as
described below under "-- Property Releases." The weighted average Lock-Out
Period remaining from the Cut-off Date for the Mortgage Loans is approximately
24.35 months.
In the case of most of the Mortgage Loans, if an award or loss resulting
from an event of condemnation or casualty is less than a specified percentage
of the original principal balance of the Mortgage Loan and if in the reasonable
judgment of the mortgagee (i) the Mortgaged Property can be restored within six
months prior to the maturity of the related Note to a property no less valuable
or useful than it was prior to the condemnation or casualty, (ii) after a
restoration the Mortgaged Property would adequately secure the outstanding
balance of the Note and (iii) no event of default has occurred or is
continuing, the proceeds or award may be applied by the borrower to the costs
of repairing or replacing the Mortgaged Property. In all other circumstances,
the Mortgage Loans provide generally that in the event of a condemnation or
casualty, the mortgagee may apply the condemnation award or insurance proceeds
to the repayment of debt, without payment of a Prepayment Premium. In general,
in the event that a condemnation award or insurance proceeds are used to prepay
a Specially Serviced Mortgage Loan (as defined in this prospectus supplement),
the constant monthly payment due under the related Note shall be revised based
on the remaining balance, amortization term and the applicable interest rate.
S-79
<PAGE>
Certain Mortgage Loans provide that if casualty or condemnation proceeds
are above a specified amount, the borrower will be permitted to supplement such
proceeds with an amount sufficient to prepay the entire principal balance of
the Mortgage Loan. In such event, no Prepayment Premium would be required to be
paid.
Neither the Depositor nor any of the Mortgage Loan Sellers makes any
representation as to the enforceability of the provision of any Mortgage Loan
requiring the payment of a Prepayment Premium, or of the collectability of any
Prepayment Premium. See "Risk Factors -- Risks Related to the Offered
Certificates -- Risk Related to Prepayments and Repurchases" and "-- Yield
Considerations" in this prospectus supplement and "Certain Legal Aspects of
Mortgage Loans -- Default Interest and Limitations on Prepayments" in the
prospectus.
Property Releases. Certain of the Mortgage Loans contain provisions which
permit the related borrower to release some or all of the Mortgaged Properties
securing such Mortgage Loans.
One hundred ten Mortgage Loans, representing 99.02% of the Initial
Outstanding Pool Balance, permit the applicable borrower at any time after a
specified period (the "Defeasance Lock-Out Period"), provided no event of
default exists, to obtain a release of a Mortgaged Property from the lien of
the related Mortgage (a "Defeasance Option"), provided that, among other
conditions, the borrower (a) pays on any Due Date (the "Release Date") (i) all
interest accrued and unpaid on the principal balance of the Note to and
including the Release Date, (ii) all other sums, excluding scheduled interest
or principal payments, due under the Mortgage Loan and all other loan documents
executed in connection therewith, (iii) an amount (the "Collateral Substitution
Deposit") that will be sufficient to purchase direct non-callable obligations
of the United States of America providing payments (1) on or prior to, but as
close as possible to, all successive scheduled payment dates from the Release
Date to the related maturity date, assuming, in the case of an ARD Loan, that
such loan prepays on the related Anticipated Repayment Date, and (2) in amounts
equal to the scheduled payments due on such dates under the Mortgage Loan or
the defeased amount thereof in the case of a partial defeasance, and (3) for
any costs and expenses incurred in connection with the purchase of such U.S.
government obligations and (b) delivers a security agreement granting the Trust
a first priority lien on the Collateral Substitution Deposit and the U.S.
government obligations purchased with the Collateral Substitution Deposit and
an opinion of counsel to such effect.
Five Mortgage Loans, representing 11.59% of the Initial Outstanding Pool
Balance, provide for a portion of the Mortgaged Property to be released upon
the partial defeasance of the Mortgage Loan. These Mortgage Loans generally
require that (i) in the case of such a partial defeasance, prior to the release
of a related Mortgaged Property, a specified percentage (generally 125%) of the
Allocated Loan Amount for such Mortgaged Property be defeased and (ii) that the
DSCR with respect to the remaining Mortgaged Properties after the defeasance be
no less than the greater of (x) the DSCR at origination and (y) the DSCR
immediately prior to such defeasance. Any amount in excess of the amount
necessary to purchase such U.S. government obligations will be returned to the
borrower. Simultaneously with such actions, the related Mortgaged Property will
be released from the lien of the Mortgage Loan and the pledged U.S. government
obligations (together with any Mortgaged Property not released, in the case of
a partial defeasance) will be substituted as the collateral securing the
Mortgage Loan.
In general, a successor borrower established or designated by the related
Mortgage Loan Seller will assume all of the defeased obligations of a borrower
exercising a Defeasance Option under a Mortgage Loan and the borrower will be
relieved of all of the defeased obligations thereunder. If a Mortgage Loan is
partially defeased, the related Note will be split and only the defeased
portion of the borrower's obligations will be transferred to the successor
borrower.
The Depositor makes no representation as to the enforceability of the
defeasance provisions of any Mortgage Loan. See "Risk Factors -- Risks Related
to the Offered Certificates -- Risks Related to Prepayments and Repurchases"
and "-- Yield Considerations" in this prospectus supplement.
S-80
<PAGE>
Escrows. Certain of the Mortgage Loans provide for monthly escrows to
cover property taxes, insurance premiums, ground lease payments and ongoing
capital replacements.
Other Financing. The Mortgage Loans known as the Crowne Plaza Loan, the
Crystal Park Loan and the Alliance Loan are secured by one or more mortgaged
properties that also secure a related mortgage loan (collectively, the
"Companion Loans") that is not included in the trust. In addition, three of the
Mortgage Loans, with Cut-off Date Principal Balances of $3,885,099, $3,996,859
and $1,447.206, respectively, and representing 1.04% of the Initial Outstanding
Pool Balance, have unsecured indebtedness other than that incurred in the
ordinary course of business of $750,000, $500,000 and $300,000, respectively.
The Mortgage Loan documents generally prohibit direct or indirect transfers of
ownership interests in the Mortgaged Property, including a pledge or assignment
of ownership interests in the related borrower (the "Mezzanine Debt"); however
the Mortgage Loan Sellers have notified the Depositor that Mezzanine Debt held
by third parties (including GACC and Morgan Guaranty) exists with respect to
the Crowne Plaza Loan, the Alliance Loan, the Radisson Hotel Loan and the
Village Hillcrest Loan. The existence of secured, indebtedness or unsecured
indebtedness may increase the difficulty of refinancing the related Mortgage
Loan at maturity. Also, if the holder of the secured debt becomes a debtor in a
bankruptcy proceeding, foreclosure of the Mortgage Loan could be delayed.
"Due-on-Sale" and "Due-on-Encumbrance" Provisions. The Mortgage Loans
generally contain "due-on-sale" and "due-on-encumbrance" clauses that, in each
case, permit the holder of the Mortgage Loan to accelerate the maturity of the
Mortgage Loan if the borrower sells or otherwise transfers or encumbers the
related Mortgaged Property without the consent of the mortgagee. The Servicer
or the Special Servicer, as applicable, will determine, in a manner consistent
with the Servicing Standard, whether to exercise any right the mortgagee may
have under any such clause to accelerate payment of the related Mortgage Loan
upon, or to withhold its consent to, any transfer or further encumbrance of the
related Mortgaged Property. Certain of the Mortgage Loans provide that the
mortgagee may condition an assumption of the loan on the receipt of an
assumption fee, which is in some cases equal to one percent of the then unpaid
principal balance of the applicable Note, in addition to the payment of all
costs and expenses incurred in connection with such assumption. Certain of the
Mortgage Loans permit either: (i) a transfer of the related Mortgaged Property
if certain specified conditions are satisfied or if the transfer is to a
borrower reasonably acceptable to the lender; or (ii) transfers to parties
related to the borrower. See "Description of the Pooling Agreements --
Due-on-Sale and Due-on-Encumbrance Provisions" and "Certain Legal Aspects of
Mortgage Loans -- Due-on-Sale and Due-on-Encumbrance Provisions" in the
prospectus. The Depositor makes no representation as to the enforceability of
any due-on-sale or due-on-encumbrance provision in any Mortgage Loan.
Cross-Collateralization and Cross-Default of Certain Mortgage Loans. Eight
of the Mortgage Loans (the "Pool Loans"), representing 12.99% of the Initial
Outstanding Pool Balance, are secured by more than one Mortgaged Property or
are cross-collateralized with each other. However, because certain states
require the payment of a mortgage recording or documentary stamp tax based upon
the principal amount of debt secured by a mortgage, the Mortgages recorded with
respect to certain Mortgaged Properties do not secure the full amount of the
related Mortgage Loan, but rather secure only a percentage of the Allocated
Loan Amount of each Mortgaged Property located in such states. See "Risk
Factors -- Risks Related to the Mortgage Loans -- Risks Relating to
Enforceability of Cross-Collateralization" in this prospectus supplement and
"Certain Characteristics of the Mortgage Loans" in Annex A to this prospectus
supplement.
As to the Pool Loans, the portion of the principal amount that is
allocated to any particular Mortgaged Property is referred to in this
prospectus supplement as the "Allocated Loan Amount." The Allocated Loan Amount
for each such Mortgage Loan has been determined as provided in the related
Mortgage Loan.
HUD Section 8 Loans. Three of the Multifamily Loans, representing less
than 2.14% of the Initial Outstanding Pool Balance, are secured by Mortgaged
Properties that are eligible for low
S-81
<PAGE>
income rent subsidies under the United States Department of Housing and Urban
Development ("HUD") "Section 8" program ("Section 8"). Section 8 rent subsidies
provided for the direct or indirect payment of rental subsidies by HUD to
owners of certain types of low income multifamily housing properties on behalf
of eligible tenants. Tenant eligibility is determined based upon family income
and size, as well as the median income for the area. The subsidy paid by HUD is
based on the difference between the rent charged to the tenant (which rent is
established by HUD) and the tenant's ability to pay. The payment of subsidies
to a particular project owner is made pursuant to a Housing Assistance Payment
contract (a "HAP Contract") between HUD and the owner of the project or a local
public housing authority. Upon expiration of a HAP Contract, the rental
subsidies terminate.
Delinquency. As of the Cut-off Date, none of the Mortgage Loans were 30
days or more delinquent, or had been 30 days or more delinquent during the 12
calendar months preceding the Cut-off Date.
Borrower Concentrations. Several groups of Mortgage Loans are made to the
same borrower or have related borrowers ("Related Borrower Loan Groups") that
are affiliated with one another through partial or complete direct or indirect
common ownership. The three largest of these groups represent 4.28%, 3.30%, and
3.07% respectively, of the Initial Outstanding Pool Balance.
Single-Tenant Mortgage Loans. In the case of fourteen Mortgage Loans,
representing 12.16% of the Initial Outstanding Pool Balance, one or more of the
related Mortgaged Properties are 100% leased to a single tenant (each such
Mortgage Loan, a "Single-Tenant Mortgage Loan"). The Mortgaged Property
securing each Single-Tenant Mortgage Loan is generally subject to a single
space lease, which generally have a primary lease term that expires on or after
the scheduled maturity date or Anticipated Repayment Date of the related
Mortgage Loan. The amount of the monthly rental payments payable by the tenant
under the lease is equal to or greater than the scheduled payment of all
principal, interest and other amounts (other than any Balloon Payment) due each
month on the related Mortgage Loan.
Geographic Location. The Mortgaged Properties are located throughout
thirty states, with the largest concentrations in the State of Michigan
(twenty-three Mortgaged Properties, which represent security for 20.32% of the
Initial Outstanding Pool Balance), the State of New York (twelve Mortgaged
Properties, which represent security for 16.64% of the Initial Outstanding Pool
Balance) and the State of California (twenty-four Mortgaged Properties, which
represent 13.86% of the Initial Outstanding Pool Balance). No other state has a
concentration of Mortgaged Properties that represents security for more than
7.60% of the Initial Outstanding Pool Balance.
CHANGES IN MORTGAGE POOL CHARACTERISTICS
The description in this prospectus supplement, including Annex A, of the
Mortgage Pool and the Mortgaged Properties is based upon the Mortgage Pool as
expected to be constituted at the close of business on the Cut-off Date, as
adjusted for the scheduled principal payments due on the Mortgage Loans 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. This may cause the range
of Mortgage Rates and maturities as well as the other characteristics of the
Mortgage Loans to vary from those described herein.
A Current Report on Form 8-K (the "Form 8-K") will be available to
purchasers of the Offered Certificates and will be filed by the Depositor,
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 the Mortgage
Pool as set forth in the preceding paragraph, such removal will be noted in the
Form 8-K. Such Form 8-K will be available to purchasers and potential
purchasers of the Offered Certificates.
S-82
<PAGE>
DESCRIPTION OF THE OFFERED CERTIFICATES
GENERAL
The Certificates will be issued pursuant to the Pooling and Servicing
Agreement and will consist of 20 classes (each, a "Class") to be designated as
the Class X Certificates, Class A-1 Certificates, Class A-2 Certificates, Class
B Certificates, Class C Certificates, Class D Certificates, Class E
Certificates, Class F Certificates, Class G Certificates, Class H Certificates,
Class J Certificates, Class K Certificates, Class L Certificates, Class M
Certificates, Class N Certificates, Class O Certificates, Class Q-1
Certificates, Class Q-2 Certificates, Class R Certificates and Class LR
Certificates. Only the Class A-1, Class A-2, Class B, Class C, Class D and
Class E Certificates (the "Offered Certificates") are offered hereby. The Class
X, Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class N,
Class O, Class Q-1, Class Q-2, Class R and Class LR Certificates (the "Private
Certificates") are not offered hereby.
The Certificates represent in the aggregate the entire beneficial
ownership interest in a Trust consisting of, among other things: (i) the
Mortgage Loans and all payments under and proceeds of the Mortgage Loans due
after the Cut-off Date; (ii) any Mortgaged Property acquired on behalf of the
Trust through foreclosure or deed in lieu of foreclosure (upon acquisition, an
"REO Property"); (iii) such funds or assets as from time to time are deposited
in the Collection Account, the Distribution Account, the Excess Interest
Distribution Account, the Default Interest Distribution Account, the Excess
Liquidation Proceeds Account, the Interest Reserve Account and any account
established in connection with REO Properties (an "REO Account"), excluding
such funds or assets allocable to holders of the Companion Loans; (iv) the
rights of the mortgagee under all insurance policies with respect to the
Mortgage Loans and the Mortgaged Properties, to the extent of the Trust's
interests therein; (v) the Depositor's rights and remedies under the Mortgage
Loan Purchase Agreements relating to Mortgage Loan documents delivery
requirements with respect to the Mortgage Loans and the representations and
warranties of the related Mortgage Loan Seller regarding its Mortgage Loans;
and (vi) all of the mortgagee's right, title and interest in the Reserve
Accounts and Lock Box Accounts, to the extent of the Trust's interests therein.
Upon initial issuance, the Class A-1, Class A-2, Class B, Class C, Class
D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class N and Class O Certificates (collectively, the "Principal Balance
Certificates" and each a "Principal Balance Certificate") will have the
following aggregate principal balances (each, a "Certificate Balance") (in each
case, subject to a variance of plus or minus 5%):
<TABLE>
<CAPTION>
INITIAL APPROXIMATE
AGGREGATE PERCENT APPROXIMATE
CERTIFICATE OF INITIAL POOL PERCENT
CLASS BALANCE BALANCE OF CREDIT SUPPORT
----- ------- ------- -----------------
<S> <C> <C> <C>
Offered Certificates
Class A-1 $148,498,000 16.54% 23.000%(1)
Class A-2 542,915,000 60.46 23.000(1)
Class B 38,162,000 4.25 18.750
Class C 39,284,000 4.37 14.375
Class D 13,469,000 1.50 12.875
Class E 25,815,000 2.87 10.000
Private Certificates
Class F 11,224,000 1.25 8.750
Class G 26,938,000 3.00 5.750
Class H 6,734,000 0.75 5.000
Class J 6,734,000 0.75 4.250
Class K 10,101,000 1.12 3.125
Class L 7,856,000 0.87 2.250
Class M 6,734,000 0.75 1.500
Class N 4,489,000 0.50 1.000
Class O 8,987,215 1.00 0
</TABLE>
------------
(1) Represents the approximate credit support for the Class A-1 and Class A-2
Certificates in the aggregate.
S-83
<PAGE>
The Class X Certificates will have an initial notional balance (the
"Notional Balance") equal to $897,940,215, which is equal to the aggregate
Certificate Balance of the Principal Balance Certificates as of the Cut-off
Date.
The Class Q-1, Class Q-2, Class R and Class LR Certificates will not have
Certificate Balances or Notional Balances.
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; provided, however, that in
the event that Realized Losses previously allocated to a Class of Certificates
in reduction of the Certificate Balance thereof are recovered subsequent to the
reduction of the Certificate Balance of such Class to zero, such Class may
receive distributions in respect of such recoveries in accordance with the
priorities set forth under "-- Distributions -- Payment Priorities" in this
prospectus supplement.
The respective Certificate Balance of each Class of Certificates (other
than the Class Q-1, Class Q-2, Class X, Class R and Class LR Certificates) will
in each case be reduced by amounts actually distributed thereon that are
allocable to principal and by any Realized Losses allocated to such Class of
Certificates. The Class X Certificates represent a right to receive interest
accrued as described below on a Notional Balance. The Notional Balance of the
Class X Certificates will for purposes of distributions on each Distribution
Date equal the aggregate Certificate Balance of the Principal Balance
Certificates immediately prior to such Distribution Date. The Notional Balance
of the Class X Certificates will be reduced to the extent of all reductions in
the aggregate Certificate Balance of the Principal Balance Certificates. The
Class X Certificates consist of 15 separate component interests, each of which
(collectively the "Class X Components") relates to a separate Class of
Principal Balance Certificates. The Class X Components are used in determining
the Pass-Through Rate of the Class X Certificates. However, because the Class F
Certificates has a pass-through rate equal to the Weighted Average Net Mortgage
Pass-Through Rate, the component relating to such Class will not contribute any
interest to the Class X Certificates.
DISTRIBUTIONS
Method, Timing and Amount. Distributions on the Certificates will be made
on the 15th day of each month or, if such 15th day is not a business day, then
on the next succeeding business day, commencing in October 2000 (each, a
"Distribution Date"). All distributions (other than the final distribution on
any Certificate) will be made by the Bond Administrator to the persons in whose
names the Certificates are registered at the close of business on the last
business day of the calendar month immediately preceding the month in which
such Distribution Date occurs (the "Record Date"). Such distributions will be
made (a) by wire transfer in immediately available funds to the account
specified by the Certificateholder at a bank or other entity having appropriate
facilities therefor, if such Certificateholder provides the Bond Administrator
with wiring instructions no less than five business days prior to the related
Record Date, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on any Offered Certificates will be made in like manner, but
only upon presentment or surrender (for notation that the Certificate Balance
thereof has been reduced to zero) of such Certificate at the location specified
in the notice to the holder thereof of such final distribution. All
distributions made with respect to a Class of Certificates on each Distribution
Date will be allocated pro rata among the outstanding Certificates of such
Class based on their respective Percentage Interests. The "Percentage Interest"
evidenced by any Offered Certificate is equal to the initial denomination
thereof as of the Closing Date divided by the initial Certificate Balance of
the related Class.
The aggregate distribution to be made with respect to the Certificates on
any Distribution Date will equal the Available Funds. The "Available Funds" for
any Distribution Date will be the sum of (i) all previously undistributed
Monthly Payments or other receipts on account of principal
S-84
<PAGE>
and interest on or in respect of the Mortgage Loans (including Unscheduled
Payments and Net REO Proceeds, if any, but excluding Excess Liquidation
Proceeds) received by the Servicer in the related Collection Period, (ii) all
P&I Advances made by the Servicer or the Trustee, as applicable, in respect of
such Distribution Date, (iii) all other amounts required to be deposited in the
Collection Account by the Servicer pursuant to the Pooling and Servicing
Agreement allocable to the Mortgage Loans for the applicable Collection Period,
(iv) any late payments of Monthly Payments received after the end of the
Collection Period relating to such Distribution Date but prior to the related
Servicer Remittance Date, (v) any amounts representing Prepayment Interest
Shortfalls remitted by the Servicer to the Collection Account (as described
under "-- Prepayment Interest Shortfall" below) and (vi) for the Distribution
Date occurring in each March, the Withheld Amounts then on deposit in the
Interest Reserve Account as described under "The Pooling and Servicing
Agreement -- Accounts -- Interest Reserve Account" below, but excluding the
following:
(a) amounts permitted to be used to reimburse the Servicer or the
Trustee, as applicable, for previously unreimbursed Advances and interest
thereon as described in this prospectus supplement under "The Pooling and
Servicing Agreement -- Advances";
(b) the aggregate amount of the Servicing Fee (which includes the fees
for the Servicer, the Trustee, the Bond Administrator and fees for primary
servicing functions), and the other Servicing Compensation (e.g., Net
Prepayment Interest Excess, late payment fees (to the extent not applied to
the reimbursement of interest on Advances and certain expenses, as provided
in the Pooling and Servicing Agreement), assumption fees, loan modification
fees, extension fees, loan service transaction fees, demand fees,
beneficiary statement charges and similar fees) payable to the Servicer,
the Trustee and the Bond Administrator and the Special Servicing Fee (and
other amounts payable to the Special Servicer described in this prospectus
supplement under "The Pooling and Servicing Agreement -- Special
Servicing"), together with interest thereon to the extent provided in the
Pooling and Servicing Agreement and reinvestment earnings on payments
received with respect to the Mortgage Loans which the Servicer or Special
Servicer is entitled to receive as additional servicing compensation, in
each case in respect of such Distribution Date;
(c) all amounts representing scheduled Monthly Payments due after the
related Due Date;
(d) to the extent permitted by the Pooling and Servicing Agreement,
that portion of net liquidation proceeds, net insurance proceeds and net
condemnation proceeds with respect to a Mortgage Loan which represents any
unpaid Servicing Fee and special servicing compensation together with
interest thereon as described in this prospectus supplement, to which the
Servicer, the Special Servicer, any subservicer, the Bond Administrator and
the Trustee are entitled;
(e) all amounts representing certain expenses reimbursable or payable
to the Servicer, the Special Servicer, the Trustee or the Bond
Administrator and other amounts permitted to be retained by the Servicer or
withdrawn pursuant to the Pooling and Servicing Agreement in respect of
various items, including interest thereon as provided in the Pooling and
Servicing Agreement;
(f) Prepayment Premiums;
(g) Net Default Interest;
(h) Excess Interest;
(i) all amounts received with respect to each Mortgage Loan previously
purchased or repurchased from the Trust pursuant to the Pooling and
Servicing Agreement or a Mortgage Loan Purchase Agreement during the
related Collection Period and subsequent to the date as of which such
Mortgage Loan was purchased or repurchased;
S-85
<PAGE>
(j) the amount reasonably determined by the Bond Administrator to be
necessary to pay any applicable federal, state or local taxes imposed on
the Upper-Tier REMIC, the Lower-Tier REMIC or the related Loan REMIC under
the circumstances and to the extent described in the Pooling and Servicing
Agreement; and
(k) with respect to any Distribution Date occurring in each February,
and in any January occurring in a year that is not a leap year, the
Withheld Amounts to be deposited in the Interest Reserve Account and held
for future distribution.
The "Monthly Payment" with respect to any Mortgage Loan (other than any
REO Loan) and any Due Date is the scheduled monthly payment of principal (if
any) and interest at the Mortgage Rate, excluding any Balloon Payment (but not
excluding any constant Monthly Payment due on a Balloon Loan), which is payable
by the related borrower on the related Due Date. The Monthly Payment with
respect to an REO Loan for any Distribution Date is the monthly payment that
would otherwise have been payable on the related Due Date had the related Note
not been discharged, determined as set forth in the Pooling and Servicing
Agreement.
"Unscheduled Payments" are all net liquidation proceeds, net insurance
proceeds and net condemnation proceeds payable under the Mortgage Loans, the
repurchase price of any Mortgage Loan repurchased by a Mortgage Loan Seller due
to a breach of a representation or warranty made by it or the purchase price
paid by the parties described in this prospectus supplement under "The Pooling
and Servicing Agreement -- Optional Termination" and "-- Realization Upon
Defaulted Mortgage Loans," and any other payments under or with respect to the
Mortgage Loans not scheduled to be made, including (i) Principal Prepayments
(but excluding Prepayment Premiums) and (ii) if applicable, the repurchase
price paid for the Wilton Office Plaza loan, exclusive of any yield maintenance
premium. See "Yield and Maturity Considerations -- Yield Considerations --
Certain Relevant Factors" in this prospectus supplement.
"Net REO Proceeds" with respect to any REO Property and any related REO
Loan are all revenues received by the Special Servicer with respect to such REO
Property or REO Loan net of any insurance premiums, taxes, assessments and
other costs and expenses permitted to be paid therefrom pursuant to the Pooling
and Servicing Agreement.
"Principal Prepayments" are payments of principal made by a borrower on a
Mortgage Loan which are received in advance of the scheduled Due Date for such
payments and which are not accompanied by an amount of interest representing
the full amount of scheduled interest due on any date or dates in any month or
months subsequent to the month of prepayment, other than any amount paid in
connection with the release of the related Mortgaged Property through
defeasance.
The "Collection Period" with respect to a Distribution Date and each
Mortgage Loan, is the period that begins immediately following the
Determination Date in the calendar month preceding the month in which such
Distribution Date occurs (or, in the case of the initial Distribution Date,
immediately following the Cut-off Date) and ends on the Determination Date in
the calendar month in which such Distribution Date occurs; provided, that with
respect to the Mortgage Loans known as "Arrowhead Self Storage," "Embassy
Suites -- Corpus Christi" and "Embassy Suites -- Marlborough," with Due Dates
that occur after the Determination Date and with respect to any other Mortgage
Loan with a grace period expiring after the Determination Date but prior to the
next Distribution Date (the "Extended Due Date Mortgage Loans"), the Collection
Period will be deemed to end on those Due Dates or at the end of those grace
periods, as applicable. The "Determination Date" will be the 6th business day
preceding each Distribution Date.
"Net Default Interest" with respect to any Mortgage Loan is any Default
Interest accrued on such Mortgage Loan less amounts required to pay the
Servicer, the Special Servicer or the Trustee, as applicable, interest on
Advances at the Advance Rate and to reimburse the Trust for certain trust fund
expenses.
S-86
<PAGE>
"Default Interest" with respect to any Mortgage Loan is interest accrued
on such Mortgage Loan at the excess of (i) the related Default Rate over (ii)
the sum of the related Mortgage Rate and, if applicable, the related Excess
Rate.
The "Default Rate" with respect to any Mortgage Loan is the per annum rate
at which interest accrues on such Mortgage Loan following any event of default
on such Mortgage Loan including a default in the payment of a Monthly Payment
or a Balloon Payment.
"Excess Interest" with respect to each of the Mortgage Loans that has a
Revised Rate, interest accrued on such Mortgage Loan allocable to the Excess
Rate.
"Excess Rate" with respect to each of the Mortgage Loans that has a
Revised Rate, the difference between (a) the applicable Revised Rate and (b)
the applicable Mortgage Rate or if a Loan Pair is involved, the weighted
average of the Mortgage Rates for the Mortgage Loan and the Companion Loan.
Payment Priorities. As used below in describing the priorities of
distribution of Available Funds for each Distribution Date, the terms set forth
below will have the following meanings:
The "Interest Accrual Amount" with respect to any Distribution Date and
any Class of Certificates (other than the Class Q-1, Class Q-2, Class R and
Class LR Certificates), is equal to interest for the related Interest Accrual
Period at the Pass-Through Rate for such Class on the related Certificate
Balance or Notional Balance (provided, that for interest accrual purposes any
distributions in reduction of Certificate Balance or reductions in Notional
Balance as a result of allocations of Realized Losses on the Distribution Date
occurring in an Interest Accrual Period will be deemed to have been made on the
first day of such Interest Accrual Period), as applicable, minus the amount of
any Excess Prepayment Interest Shortfall allocated to such Class with respect
to such Distribution Date. Calculations of interest due in respect of the
Certificates will be made on the basis of a 360-day year consisting of twelve
30-day months.
"Appraisal Reduction Amount" is the amount described under "-- Appraisal
Reductions" below.
"Delinquency" means any failure of the borrower to make a scheduled
payment on a Due Date.
The "Interest Accrual Period" with respect to any Distribution Date is the
calendar month immediately preceding the month in which such Distribution Date
occurs.
An "Interest Shortfall" with respect to any Distribution Date for any
Class of Offered Certificates is any shortfall in the amount of interest
required to be distributed on such Class on such Distribution Date. No interest
accrues on Interest Shortfalls.
The "Pass-Through Rate" for any Class of Offered Certificates is the per
annum rate at which interest accrues on the Certificates of such Class during
any Interest Accrual Period. The Pass-Through Rate on the Class A-1
Certificates is a per annum rate equal to 7.206%. The Pass-Through Rate on the
Class A-2, Class B, Class C, Class D and Class E Certificates will, at all
times, be equal to the lesser of the initial Pass-Through Rate for such Class,
as described in "Executive Summary -- The Certificates" in this prospectus
supplement and the Weighted Average Net Mortgage Pass-Through Rate. The
Pass-Through Rate applicable to the Class F Certificates will be, at all times,
equal to the Weighted Average Net Mortgage Pass-Through Rate. The Pass-Through
Rates applicable to the Class G, Class H, Class J, Class K, Class L, Class M,
Class N and Class O Certificates will, at all times, be equal to the lesser of
a fixed rate specified in the Pooling and Servicing Agreement and the Weighted
Average Net Mortgage Pass-Through Rate. The Pass-Through Rate applicable to the
Class X Certificates for any Distribution Date will be variable and will be
equal to the weighted average (by Certificate Balance of the corresponding
Class of Principal Balance Certificates) of the Pass-Through Rates then
applicable to each Class X Component for such Distribution Date. The
Pass-Through Rate in respect of each Class X Component for any Distribution
Date will be variable and will be equal to the excess, if any, of the
S-87
<PAGE>
Weighted Average Net Mortgage Pass-Through Rate for such Distribution Date over
the Pass-Through Rate for such Distribution Date applicable to the related
Class of Principal Balance Certificates. The Pass-Through Rate for any Class X
Component relating to a Class of Principal Balance Certificates having a
Pass-Through Rate equal to the Weighted Average Net Mortgage Pass-Through Rate
will be zero.
The "Weighted Average Net Mortgage Pass-Through Rate" for any Distribution
Date is a per annum rate equal to a fraction (expressed as a percentage) the
numerator of which is the sum for all Mortgage Loans of the products of (i) the
Net Mortgage Pass-Through Rate of each such Mortgage Loan as of the immediately
preceding Distribution Date and (ii) the Stated Principal Balance of each such
Mortgage Loan, and the denominator of which is the sum of the Stated Principal
Balances of all such Mortgage Loans as of the immediately preceding
Distribution Date.
The "Due Date" with respect to any Mortgage Loan and any month, is the
first day, the tenth day or the eleventh day of such month in the related
Collection Period as specified in the related Note for such Mortgage Loan.
The "Net Mortgage Pass-Through Rate" with respect to any Mortgage Loan and
any Distribution Date is the Mortgage Pass-Through Rate for such Mortgage Loan
for the related Interest Accrual Period minus the Servicing Fee Rate.
Notwithstanding the foregoing, if any Mortgage Loan does not accrue interest on
the basis of a 360-day year consisting of twelve 30-day months, then the Net
Mortgage Pass-Through Rate of such Mortgage Loan for any Mortgage Loan interest
accrual period will be the annualized rate at which interest would have to
accrue in respect of such Mortgage Loan on the basis of a 360-day year
consisting of twelve 30-day months in order to produce the aggregate amount of
interest actually accrued in respect of such Mortgage Loan less the Servicing
Fee Rate during such Mortgage Loan's interest accrual period at the related
Mortgage Rate; provided, however, that with respect to each Mortgage Loan, the
Mortgage Rate for the one-month period (i) preceding the Due Dates in (a)
January and February in each year that is not a leap year or (b) February only
in each year that is a leap year and (ii) preceding the Due Date in March, will
be the per annum rate stated in the related Mortgage Note.
The "Mortgage Rate" with respect to each Mortgage Loan and any Interest
Accrual Period is the annual rate, not including any Excess Rate, at which
interest accrues on such Mortgage Loan during such period (in the absence of a
default), as set forth in the related Note and on Annex A to this prospectus
supplement. The Mortgage Rate for purposes of calculating the Net Mortgage
Pass-Through Rate and the Weighted Average Net Mortgage Pass-Through Rate will
be the Mortgage Rate of such Mortgage Loan without giving effect to any default
rate and without taking into account any reduction in the interest rate by a
bankruptcy court pursuant to a plan of reorganization or pursuant to any of its
equitable powers or a reduction of interest or principal due to a modification
as described under "The Pooling and Servicing Agreement -- Modifications" in
this prospectus supplement.
The "Principal Distribution Amount" for any Distribution Date will be
equal to the sum of the following items without duplication:
(i) the principal component of all scheduled Monthly Payments (other
than Balloon Payments) due on the Mortgage Loans on or before the related
Due Date (if received or advanced);
(ii) the principal component of all Assumed Scheduled Payments due on
or before the related Due Date (if received or advanced) with respect to
any Mortgage Loan that is delinquent in respect of its Balloon Payment;
(iii) the Stated Principal Balance of each Mortgage Loan that was,
during the related Collection Period, repurchased from the Trust in
connection with the breach of a representation or warranty or purchased
from the Trust as described in this prospectus supplement under "The
Pooling and Servicing Agreement -- Optional Termination";
S-88
<PAGE>
(iv) the portion of Unscheduled Payments (to the extent not included
in clause (iii)) allocable to principal of any Mortgage Loan which was
liquidated during the related Collection Period;
(v) all Balloon Payments and, to the extent not included in the
preceding clauses, any other principal payment on any Mortgage Loan
received on or after the Maturity Date thereof, to the extent received
during the related Collection Period;
(vi) to the extent not included in the preceding clause (iii) or (iv),
all other Principal Prepayments received in the related Collection Period;
and
(vii) to the extent not included in the preceding clauses, any other
full or partial recoveries in respect of principal, including net insurance
proceeds, net liquidation proceeds and Net REO Proceeds received in the
related Collection Period (in the case of clauses (i) through (vii), net of
any related outstanding P&I Advances allocable to principal).
The "Assumed Scheduled Payment" with respect to any Mortgage Loan that is
delinquent in respect of its Balloon Payment (including any REO Loan as to
which the Balloon Payment would have been past due) is an amount equal to the
sum of (a) the principal portion of the Monthly Payment that would have been
due on such Mortgage Loan on the related Due Date (or the portion thereof not
received) based on the constant payment required by the related Note or the
original amortization or payment schedule thereof (as calculated with interest
at the related Mortgage Rate), if applicable, assuming such Balloon Payment has
not become due after giving effect to any modification, and (b) interest at the
applicable Net Mortgage Pass-Through Rate.
An "REO Loan" is any Mortgage Loan as to which the related Mortgaged
Property has become an REO Property.
Distribution of Available Funds. On each Distribution Date, prior to the
Crossover Date, the Available Funds for such Distribution Date will be
distributed in the following amounts and order of priority:
(i) First, pro rata, in respect of interest, to the Class A-1, Class
A-2 and Class X Certificates, up to an amount equal to the aggregate
Interest Accrual Amounts of such Classes;
(ii) Second, pro rata, to the Class A-1, Class A-2 and Class X
Certificates, in respect of interest, up to an amount equal to the
aggregate unpaid Interest Shortfalls previously allocated to such Classes;
(iii) Third, to the Class A-1 Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount until the Certificate Balance of such Class is reduced to zero;
(iv) Fourth, to the Class A-2 Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses, until the Certificate Balance of such Class is
reduced to zero;
(v) Fifth, to the Class B Certificates in respect of interest, up to
an amount equal to the Interest Accrual Amount of such Class;
(vi) Sixth, to the Class B Certificates, in respect of interest, up to
an amount equal to the aggregate unpaid Interest Shortfalls previously
allocated to such Class;
(vii) Seventh, to the Class B Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses, until the Certificate Balance of such Class is
reduced to zero;
(viii) Eighth, to the Class B Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
S-89
<PAGE>
(ix) Ninth, to the Class C Certificates in respect of interest, up to
an amount equal to the Interest Accrual Amount of such Class;
(x) Tenth, to the Class C Certificates, in respect of interest, up to
an amount equal to the aggregate unpaid Interest Shortfalls previously
allocated to such Class;
(xi) Eleventh, to the Class C Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses, until the Certificate Balance of such Class is
reduced to zero;
(xii) Twelfth, to the Class C Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
(xiii) Thirteenth, to the Class D Certificates in respect of interest,
up to an amount equal to the Interest Accrual Amount of such Class;
(xiv) Fourteenth, to the Class D Certificates, in respect of interest,
up to an amount equal to the aggregate unpaid Interest Shortfalls
previously allocated to such Class;
(xv) Fifteenth, to the Class D Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses, until the Certificate Balance of such Class is
reduced to zero;
(xvi) Sixteenth, to the Class D Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
(xvii) Seventeenth, to the Class E Certificates in respect of
interest, up to an amount equal to the Interest Accrual Amount of such
Class;
(xviii) Eighteenth, to the Class E Certificates, in respect of
interest, up to an amount equal to the aggregate unpaid Interest Shortfalls
previously allocated to such Class;
(xix) Nineteenth, to the Class E Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses, until the Certificate Balance of such Class is
reduced to zero;
(xx) Twentieth, to the Class E Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
(xxi) Twenty-first, to the Class F Certificates in respect of
interest, up to an amount equal to the Interest Accrual Amount of such
Class;
(xxii) Twenty-second, to the Class F Certificates, in respect of
interest, up to an amount equal to the aggregate unpaid Interest Shortfalls
previously allocated to such Class;
(xxiii) Twenty-third, to the Class F Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses, until the Certificate Balance of such Class is
reduced to zero;
(xxiv) Twenty-fourth, to the Class F Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
(xxv) Twenty-fifth, to the Class G Certificates in respect of
interest, up to an amount equal to the Interest Accrual Amount of such
Class;
S-90
<PAGE>
(xxvi) Twenty-sixth, to the Class G Certificates, in respect of
interest, up to an amount equal to the aggregate unpaid Interest Shortfalls
previously allocated to such Class;
(xxvii) Twenty-seventh, to the Class G Certificates, in reduction of
the Certificate Balance thereof, an amount equal to the Principal
Distribution Amount less amounts of Principal Distribution Amount
distributed pursuant to all prior clauses, until the Certificate Balance of
such Class is reduced to zero;
(xxviii) Twenty-eighth, to the Class G Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
(xxix) Twenty-ninth, to the Class H Certificates in respect of
interest, up to an amount equal to the Interest Accrual Amount of such
Class;
(xxx) Thirtieth, to the Class H Certificates, in respect of interest,
up to an amount equal to the aggregate unpaid Interest Shortfalls
previously allocated to such Class;
(xxxi) Thirty-first, to the Class H Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses, until the Certificate Balance of such Class is
reduced to zero;
(xxxii) Thirty-second, to the Class H Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
(xxxiii) Thirty-third, to the Class J Certificates in respect of
interest, up to an amount equal to the Interest Accrual Amount of such
Class;
(xxxiv) Thirty-fourth, to the Class J Certificates, in respect of
interest, up to an amount equal to the aggregate unpaid Interest Shortfalls
previously allocated to such Class;
(xxxv) Thirty-fifth, to the Class J Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses, until the Certificate Balance of such Class is
reduced to zero;
(xxxvi) Thirty-sixth, to the Class J Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
(xxxvii) Thirty-seventh, to the Class K Certificates in respect of
interest, up to an amount equal to the Interest Accrual Amount of such
Class;
(xxxviii) Thirty-eighth, to the Class K Certificates, in respect of
interest, up to an amount equal to the aggregate unpaid Interest Shortfalls
previously allocated to such Class;
(xxxix) Thirty-ninth, to the Class K Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses, until the Certificate Balance of such Class is
reduced to zero;
(xl) Fortieth, to the Class K Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
(xli) Forty-first, to the Class L Certificates in respect of interest,
up to an amount equal to the Interest Accrual Amount of such Class;
(xlii) Forty-second, to the Class L Certificates, in respect of
interest, up to an amount equal to the aggregate unpaid Interest Shortfalls
previously allocated to such Class;
S-91
<PAGE>
(xliii) Forty-third, to the Class L Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses, until the Certificate Balance of such Class is
reduced to zero;
(xliv) Forty-fourth, to the Class L Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
(xlv) Forty-fifth, to the Class M Certificates in respect of interest,
up to an amount equal to the Interest Accrual Amount of such Class;
(xlvi) Forty-sixth, to the Class M Certificates, in respect of
interest, up to an amount equal to the aggregate unpaid Interest Shortfalls
previously allocated to such Class;
(xlvii) Forty-seventh, to the Class M Certificates, in reduction of
the Certificate Balance thereof, an amount equal to the Principal
Distribution Amount less amounts of Principal Distribution Amount
distributed pursuant to all prior clauses, until the Certificate Balance of
such Class is reduced to zero;
(xlviii) Forty-eighth, to the Class M Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
(xlix) Forty-ninth, to the Class N Certificates in respect of
interest, up to an amount equal to the Interest Accrual Amount of such
Class;
(l) Fiftieth, to the Class N Certificates, in respect of interest, up
to an amount equal to the aggregate unpaid Interest Shortfalls previously
allocated to such Class;
(li) Fifty-first, to the Class N Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses until the Certificate Balance of such Class is reduced
to zero;
(lii) Fifty-second, to the Class N Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class;
(liii) Fifty-third, to the Class O Certificates in respect of
interest, up to an amount equal to the Interest Accrual Amount of such
Class;
(liv) Fifty-fourth, to the Class O Certificates, in respect of
interest, up to an amount equal to the aggregate unpaid Interest Shortfalls
previously allocated to such Class;
(lv) Fifty-fifth, to the Class O Certificates, in reduction of the
Certificate Balance thereof, an amount equal to the Principal Distribution
Amount less amounts of Principal Distribution Amount distributed pursuant
to all prior clauses, until the Certificate Balance of such Class is
reduced to zero;
(lvi) Fifty-sixth, to the Class O Certificates, to the extent not
distributed pursuant to all prior clauses, for the unreimbursed amounts of
Realized Losses, if any, an amount equal to the aggregate of such
unreimbursed Realized Losses previously allocated to such Class; and
(lvii) Fifty-seventh, to the Class R and Class LR Certificates as
specified in the Pooling and Servicing Agreement.
All references to "pro rata" in the preceding clauses unless otherwise
specified mean pro rata based upon the amount distributable pursuant to such
clause.
Notwithstanding the foregoing, on each Distribution Date occurring on or
after the Crossover Date, the Principal Distribution Amount will be distributed
to the Class A-1 and Class A-2
S-92
<PAGE>
Certificates, pro rata, based on their respective Certificate Balances, in
reduction of their respective Certificate Balances, until the Certificate
Balance of each such Class is reduced to zero, and any unreimbursed amounts of
Realized Losses previously allocated to such Classes, if available, will be
distributed pro rata based on the amount of unreimbursed Realized Losses
previously allocated to such Classes. The "Crossover Date" is the Distribution
Date on which the Certificate Balance of each Class of Principal Balance
Certificates, other than the Class A-1 and Class A-2 Certificates, have been
reduced to zero. The Class X Certificates will not be entitled to any
distribution of principal.
Prepayment Premiums. Any Prepayment Premium actually collected with
respect to a Mortgage Loan during any particular Collection Period will be
distributed on the related Distribution Date first, to the holders of each
Class of Offered Certificates (not in reduction of the Certificate Balances
thereof) then entitled to principal distributions and the Class X Certificates,
until the Certificate Balance of the Offered Certificates has been reduced to
zero; and then between the Class F Certificates (not in reduction of the
Certificate Balance thereof) and the Class X Certificates until the Certificate
Balance of the Class F Certificates has been reduced to zero, in an aggregate
amount up to the product of (a) such Prepayment Premium, (b) the Discount Rate
Fraction of each such Class and (c) the Principal Allocation Fraction of each
such Class. The "Discount Rate Fraction" of each Class is equal to a fraction
(not greater than 1.0 or less than zero) the numerator of which is equal to the
excess of (x) the Pass-Through Rate for such Class of Certificates over (y) the
relevant Discount Rate (as defined below) and the denominator of which is equal
to the excess of (A) the Mortgage Rate of the related Mortgage Loan over (B)
the relevant Discount Rate. With respect to any Distribution Date and each
Class of Certificates, the "Principal Allocation Fraction" is a fraction the
numerator of which is the Principal Distribution Amount allocated to such Class
of Certificates for such Distribution Date and the denominator of which is the
Principal Distribution Amount for all Classes of Certificates as of such
Distribution Date. The portion of the Prepayment Premium remaining after the
payment of the amount calculated as described above will be distributed to the
holders of the Class X Certificates.
The "Discount Rate" means the yield (compounded monthly) for "This Week"
as reported by the Federal Reserve Board in Federal Reserve Statistical Release
H.15(519) for the constant maturity treasury having a maturity coterminous with
the Maturity Date or Anticipated Repayment Date of such Mortgage Loan as of the
Determination Date. If there is no Discount Rate for instruments having a
maturity coterminous with the remaining term (to maturity or Anticipated
Repayment Date, where applicable) of the relevant Mortgage Loan, then the
Discount Rate will be equal to the linear interpolation of the yields of the
constant maturity treasuries with maturities next longer and shorter than such
remaining term to maturity or Anticipated Repayment Date.
The Prepayment Premiums, if any, collected on the Mortgage Loans during
any Collection Period may not be sufficient to fully compensate
Certificateholders of any Class for any loss in yield attributable to the
related prepayments of principal.
Default Interest and Excess Interest. On each Distribution Date, Net
Default Interest received in the related Collection Period with respect to a
default on a Mortgage Loan and allocable to such Mortgage Loan and Excess
Interest received in the related Collection Period and allocable to a Mortgage
Loan will be distributed solely to the Class Q-1 and Class Q-2 Certificates,
respectively, to the extent set forth in the Pooling and Servicing Agreement,
and will not be available for distribution to holders of the Offered
Certificates. The Class Q-1 and Class Q-2 Certificates are not entitled to any
other distributions of interest, principal or Prepayment Premiums. There can be
no assurance that Excess Interest, even if accrued, will be paid or collected.
The Servicer may waive all or any accrued Excess Interest in connection with a
prepayment in full of a Mortgage Loan or for any Mortgage Loan that has a
Companion Loan, such Mortgage Loan and Companion Loan (a "Loan Pair") prior to
its maturity date, if the Servicer determines that (1) in the absence of the
waiver of such Excess Interest, there is a reasonable likelihood that such
Mortgage Loan or Loan Pair will not be paid in full on its maturity date and
(2) the waiver of such Excess Interest is reasonably likely to produce a larger
payment to the Certificateholders (and if a Loan Pair, the
S-93
<PAGE>
holder of the related Companion Loan) on a present value basis than a refusal
to waive such Excess Interest; provided, that the Servicer shall not effect
such waiver if, upon notice from the Bond Administrator, the Holders of
Certificates representing at least a majority of the aggregate percentage
interests of the Class Q-1 Certificates object to such waiver within 30 days
after notice thereof is given unless failure to give such waiver would be
inconsistent with the Servicing Standard.
REALIZED LOSSES
The Certificate Balance of the Certificates will be reduced without
distribution on any Distribution Date to the extent of any Realized Loss
allocated to the applicable Class of Certificates with respect to such
Distribution Date. As referred to herein, the "Realized Loss" with respect to
any Distribution Date shall mean the amount, if any, by which the aggregate
Certificate Balance of the Regular Certificates (other than the Class X
Certificates) after giving effect to distributions made on such Distribution
Date exceeds the aggregate Stated Principal Balance of the Mortgage Loans
immediately following the Determination Date preceding such Distribution Date.
Any such Realized Losses will be applied to the Classes of Certificates in the
following order, until the Certificate Balance of each is reduced to zero:
first, to the Class O Certificates, second, to the Class N Certificates, third,
to the Class M Certificates, fourth, to the Class L Certificates, fifth to the
Class K Certificates, sixth, to the Class J Certificates, seventh, to the Class
H Certificates, eighth, to the Class G Certificates, ninth, to the Class F
Certificates, tenth, to the Class E Certificates, eleventh, to the Class D
Certificates, twelfth, to the Class C Certificates, thirteenth, to the Class B
Certificates, and finally, pro rata, to the Class A-1 and Class A-2
Certificates based on their respective Certificate Balances. Any amounts
recovered in respect of any such amounts previously allocated as Realized
Losses will be distributed to the Classes of Principal Balance Certificates in
reverse order of allocation of such Realized Losses thereto. Shortfalls in
Available Funds resulting from interest on Advances (to the extent not covered
by Default Interest and late charges), extraordinary expenses of the Trust and
other additional expenses of the Trust, a reduction of the interest rate of a
Mortgage Loan by a bankruptcy court pursuant to a plan of reorganization or
pursuant to any of its equitable powers, a reduction in interest rate or a
forgiveness of principal of a Mortgage Loan as described under "The Pooling and
Servicing Agreement -- Modifications," in this prospectus supplement or
otherwise, will be allocated in the same manner as Realized Losses. Excess
Prepayment Interest Shortfalls, as described under "-- Prepayment Interest
Shortfall" in this prospectus supplement, will be allocated to, and be deemed
distributed to, each Class of Certificates, pro rata, based upon amounts
distributable in respect of interest to each such Class (without giving effect
to any such allocation of Excess Prepayment Interest Shortfall). The Notional
Balance of the Class X Certificates will be reduced to reflect reductions in
the Certificate Balances of the Principal Balance Certificates as a result of
write-offs in respect of final recovery determinations in respect of
liquidation of defaulted Mortgage Loans.
The "Stated Principal Balance" of each Mortgage Loan will generally equal
the Cut-off Date Principal Balance thereof (or in the case of a Replacement
Mortgage Loan, the outstanding principal balance as of the related date of
substitution), reduced (to not less than zero) on each Distribution Date by (i)
all payments or other collections (or Advances in lieu thereof) of principal of
such Mortgage Loan that have been distributed on the Certificates on such
Distribution Date or applied to any other payments required under the Pooling
and Servicing Agreement and (ii) any principal forgiven by the Special Servicer
and other principal losses realized in respect of such Mortgage Loan during the
related Collection Period.
PREPAYMENT INTEREST SHORTFALL
For any Distribution Date, a "Prepayment Interest Shortfall" will arise
with respect to any Mortgage Loan if a mortgagor makes a full Principal
Prepayment or a Balloon Payment during the related Collection Period, and the
date such payment was made (or, in the case of a Balloon Payment, the date
through which interest thereon accrues) occurred prior to the Due Date for such
S-94
<PAGE>
Mortgage Loan in the related Collection Period. Such a shortfall arises because
the amount of interest which accrues on the amount of such Principal Prepayment
or the principal portion of a Balloon Payment, as the case may be, will be less
than the corresponding amount of interest accruing on the Certificates and fees
payable to the Trustee and the Servicer. In such case, the Prepayment Interest
Shortfall will generally equal the excess of (a) the aggregate amount of
interest which would have accrued on the Stated Principal Balance of such
Mortgage Loan for the one month period ending on such Due Date if such
Principal Prepayment or Balloon Payment had not been made over (b) the
aggregate interest that did so accrue through the date such payment was made.
In any case in which a Principal Prepayment in full or in part or a
Balloon Payment is made during any Collection Period after the Due Date for a
Mortgage Loan in the related Collection Period, "Prepayment Interest Excess"
will arise since the amount of interest which accrues on the amount of such
Principal Prepayment or the principal portion of a Balloon Payment will exceed
the corresponding amount of interest accruing on the Certificates and fees
payable to the Trustee and the Servicer.
To the extent that the aggregate of such Prepayment Interest Shortfalls
for all Mortgage Loans that are not specially serviced exceed such Prepayment
Interest Excess for such Mortgage Loans as of any Distribution Date ("Net
Prepayment Interest Shortfall"), such amount will reduce the aggregate Master
Servicing Fee (but not the fees payable to the Special Servicer in the case of
Specially Serviced Mortgage Loans and not the Trustee Fee) in an amount
necessary to offset such Net Prepayment Interest Shortfalls. See "The Pooling
and Servicing Agreement -- Servicing Compensation and Payment of Expenses" in
this prospectus supplement. The aggregate Prepayment Interest Shortfalls in
excess of the sum of (i) the aggregate Prepayment Interest Excess and (ii) the
aggregate Master Servicing Fee ("Excess Prepayment Interest Shortfall") will
generally be allocated to each Class of Certificates, pro rata, based on
interest amounts distributable (without giving effect to any such allocation of
Excess Prepayment Interest Shortfall) to each such Class.
To the extent that such Prepayment Interest Excess for all Mortgage Loans
exceeds such Prepayment Interest Shortfalls for all Mortgage Loans as of any
Distribution Date, such excess amount (the "Net Prepayment Interest Excess")
will be payable to the Servicer as additional compensation.
SUBORDINATION
As a means of providing a certain amount of protection to the holders of
the Class A-1, Class A-2 and Class X Certificates (except as set forth below)
against losses associated with delinquent and defaulted Mortgage Loans, the
rights of the holders of the Class B, Class C, Class D, Class E, Class F, Class
G, Class H, Class J, Class K, Class L, Class M, Class N and Class O
Certificates to receive distributions of interest and principal (if applicable)
with respect to the Mortgage Loans, as applicable, will be subordinated to such
rights of the holders of the Class A-1, Class A-2 and Class X Certificates. The
Class B Certificates will be likewise protected by the subordination of the
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class
L, Class M, Class N and Class O Certificates. The Class C Certificates will be
likewise protected by the subordination of the Class D, Class E, Class F, Class
G, Class H, Class J, Class K, Class L, Class M, Class N and Class O
Certificates. The Class D Certificates will be likewise protected by the
subordination of the Class E, Class F, Class G, Class H, Class J, Class K,
Class L, Class M, Class N and Class O Certificates. The Class E Certificates
will be likewise protected by the subordination of the Class F, Class G, Class
H, Class J, Class K, Class L, Class M, Class N and Class O Certificates. This
subordination will be effected in two ways: (i) by the preferential right of
the holders of a Class of Regular Certificates to receive on any Distribution
Date the amounts of interest and principal, distributable in respect of such
Regular Certificates on such date prior to any distribution being made on such
Distribution Date in respect of any Classes of Regular Certificates subordinate
thereto, and (ii) by the allocation of Realized Losses (as defined herein),
first, to the Class O Certificates, second, to the Class N Certificates, third,
to the Class M Certificates, fourth to the Class L Certificates, fifth,
S-95
<PAGE>
to the Class K Certificates, sixth, to the Class J Certificates, seventh, to
the Class H Certificates, eighth, to the Class G Certificates, ninth, to the
Class F Certificates, tenth, to the Class E Certificates, eleventh, to the
Class D Certificates, twelfth, to the Class C Certificates, thirteenth, to the
Class B Certificates, and finally, pro rata, to the Class A-1 and Class A-2
Certificates based on their respective Certificate Balances. No other form of
credit enhancement will be available for the benefit of the holders of the
Offered Certificates.
APPRAISAL REDUCTIONS
With respect to any Mortgage Loan or Loan Pair, the first Distribution
Date following the earliest of (i) the date on which such Mortgage Loan becomes
a Modified Mortgage Loan (as defined below), (ii) the 90th day following the
occurrence of any uncured delinquency in Monthly Payments with respect to such
Mortgage Loan or the related Companion Loan, (iii) receipt of notice that the
related borrower has filed a bankruptcy petition or the date on which a
receiver is appointed and continues in such capacity or the 60th day after the
related borrower becomes the subject of involuntary bankruptcy proceedings and
such proceedings are not dismissed in respect of the Mortgaged Property
securing such Mortgage Loan, (iv) the date on which the Mortgaged Property
securing such Mortgage Loan becomes an REO Property and (v) 60 days after the
third anniversary of any extension of a Mortgage Loan (any of (i), (ii), (iii),
(iv) and (v), an "Appraisal Reduction Event"), an Appraisal Reduction Amount
will be calculated. The "Appraisal Reduction Amount" for any Distribution Date
and for any Mortgage Loan as to which any Appraisal Reduction Event has
occurred will be an amount equal to the excess of (a) the outstanding Stated
Principal Balance of such Mortgage Loan over (b) the excess of (i) 90% of the
sum of the appraised values (net of any prior liens but including all escrows
and reserves (other than escrows and reserves for taxes and insurance)) of the
related Mortgaged Properties as determined by independent MAI appraisals (the
costs of which shall be paid by the Servicer or the Special Servicer as an
Advance) or, in the case of Mortgage Loans having a principal balance under
$2,000,0000, 90% of the sum of the estimated values of the related Mortgaged
Properties, as described below over (ii) the sum of (A) to the extent not
previously advanced by the Servicer or the Trustee, all unpaid interest on such
Mortgage Loan or Loan Pair at a per annum rate equal to the Mortgage Rate, (B)
all unreimbursed Property Advances, the principal portion of all unreimbursed
P&I Advances and all unpaid interest on Advances at the Advance Rate in respect
of such Mortgage Loan, (C) any other unpaid additional Trust expenses in
respect of such Mortgage Loan or Loan Pair and (D) all currently due and unpaid
real estate taxes, ground rents and assessments and insurance premiums and all
other amounts due and unpaid under the Mortgage Loan or Loan Pair (which taxes,
premiums (net of any escrows or reserves therefor) and other amounts have not
been the subject of an Advance by the Servicer, the Special Servicer or the
Trustee). If no independent MAI appraisal has been obtained within twelve
months prior to the first Distribution Date on or after an Appraisal Reduction
Event has occurred, the Special Servicer will be required to estimate the value
of the related Mortgaged Properties and such estimate will be used for purposes
of the Appraisal Reduction Amount. Notwithstanding the foregoing, within 60
days after the Appraisal Reduction Event (or in the case of an Appraisal
Reduction Event occurring by reason of clause (ii) of the definition thereof,
30 days) (i) with respect to Mortgage Loans having a principal balance of
$2,000,000 or higher, the Special Servicer will be required to obtain an
independent MAI appraisal, and (ii) for Mortgage Loans having a principal
balance under $2,000,000, the Special Servicer will be required, at its option,
(A) to provide its good faith estimate (a "Small Loan Appraisal Estimate") of
the value of the Mortgaged Properties within the same time period as an
appraisal would otherwise be required and such Small Loan Appraisal Estimate
will be used in lieu of an independent MAI Appraisal to calculate an Appraisal
Reduction Amount for such Mortgage Loans, or (B) to obtain, with the consent of
the Directing Certificateholder or if a Loan Pair is involved, the holder of
the related Companion Loan, an Updated Appraisal. On the first Distribution
Date occurring on or after the delivery of such independent MAI appraisal, the
Special Servicer will be required to adjust the Appraisal Reduction Amount to
take into account such appraisal (regardless of whether the independent MAI
appraisal is higher or lower than the Small Loan Appraisal Estimate). To the
extent required in the Pooling and
S-96
<PAGE>
Servicing Agreement, Appraisal Reduction Amounts will be recalculated annually
based on Updated Appraisals. Each Appraisal Reduction Amount in respect of a
Loan Pair will be allocated first to the related Companion Loan in such Loan
Pair and then to the related Mortgage Loan in such Loan Pair.
Contemporaneously with the earliest of (i) the effective date of any
modification of the stated maturity, Mortgage Rate, principal balance or
amortization terms of any Mortgage Loan or Companion Loan, any extension of the
Maturity Date of a Mortgage Loan or Companion Loan or consent to the release of
any Mortgaged Property or REO Property from the lien of the related Mortgage
other than pursuant to the terms of the Mortgage Loan or related Companion
Loan, (ii) the occurrence of an Appraisal Reduction Event, (iii) a default in
the payment of a Balloon Payment for which an extension has not been granted or
(iv) the date on which the Special Servicer, consistent with the Servicing
Standard, requests an Updated Appraisal, the Special Servicer will be required
to obtain an appraisal (or a letter update for an existing appraisal which is
less than two years old) of the Mortgaged Property, or REO Property, as the
case may be, from an independent appraiser who is a member of the Appraiser
Institute (an "Updated Appraisal") or a Small Loan Appraisal Estimate, as
applicable, provided, that, the Special Servicer will not be required to obtain
an Updated Appraisal or Small Loan Appraisal Estimate of any Mortgaged Property
with respect to which there exists an appraisal or Small Loan Appraisal
Estimate which is less than twelve months old. The Special Servicer will be
required to update, on an annual basis, each Small Loan Appraisal Estimate or
Updated Appraisal for so long as the related Mortgage Loan remains specially
serviced.
In the event that an Appraisal Reduction Event occurs with respect to a
Mortgage Loan, the amount advanced by the Servicer with respect to delinquent
payments of interest for such Mortgage Loan will be reduced as described under
"The Pooling and Servicing Agreement -- Advances" in this prospectus
supplement.
A "Modified Mortgage Loan" is any Specially Serviced Mortgage Loan which
has been modified by the Special Servicer in a manner that: (a) affects the
amount or timing of any payment of principal or interest due thereon (other
than, or in addition to, bringing current Monthly Payments with respect to such
Mortgage Loan); (b) except as expressly contemplated by the related Mortgage,
results in a release of the lien of the Mortgage on any material portion of the
related Mortgaged Property without a corresponding principal prepayment in an
amount not less than the fair market value (as is) of the property to be
released; or (c) in the reasonable good faith judgment of the Special Servicer,
otherwise materially impairs the security for such Mortgage Loan or reduces the
likelihood of timely payment of amounts due thereon.
DELIVERY, FORM AND DENOMINATION
The Offered Certificates will be issuable in registered form, in minimum
denominations of Certificate Balance of (i) $10,000 with respect to the Class
A-1 and Class A-2 Certificates and multiples of $1 in excess thereof; and (ii)
$25,000 with respect to Classes B, C, D and E Certificates and multiples of $1
in excess thereof.
The Offered Certificates will initially be represented by one or more
global Certificates for each such Class registered in the name of the nominee
of DTC. The Depositor has been informed by DTC that DTC's nominee will be Cede
& Co. No holder of an Offered Certificate will be entitled to receive a
certificate issued in fully registered, certificated form (each, a "Definitive
Certificate") representing its interest in such Class, except under the limited
circumstances described in the prospectus under "Description of the
Certificates -- Book Entry Registration and Definitive Certificates." Unless
and until Definitive Certificates are issued, all references to actions by
holders of the Offered Certificates will refer to actions taken by DTC upon
instructions received from holders of Offered Certificates through its
participating organizations (together with Clearstream Banking, societe anonyme
("Clearstream") and Euroclear participating organizations, the "Participants"),
and all references herein to payments, notices, reports, statements and other
information to holders of Offered Certificates will refer to payments, notices,
reports and
S-97
<PAGE>
statements to DTC or Cede & Co., as the registered holder of the Offered
Certificates, for distribution to holders of Offered Certificates through its
Participants in accordance with DTC procedures; provided, however, that to the
extent that the party responsible for distributing any report, statement or
other information has been provided with the name of the beneficial owner of a
Certificate (or the prospective transferee of such beneficial owner), such
report, statement or other information will be provided to such beneficial
owner (or prospective transferee).
Until Definitive Certificates are issued in respect of the Offered
Certificates, interests in the Offered Certificates will be transferred on the
book-entry records of DTC and its Participants. The Bond Administrator will
initially serve as certificate registrar (in such capacity, the "Certificate
Registrar") for purposes of recording and otherwise providing for the
registration of the Offered Certificates.
A "Certificateholder" under the Pooling and Servicing Agreement will be
the person in whose name a Certificate is registered in the certificate
register maintained pursuant to the Pooling and Servicing Agreement, except
that solely for the purpose of giving any consent or taking any action pursuant
to the Pooling and Servicing Agreement, any Certificate registered in the name
of the Depositor, the Servicer, the Special Servicer, the Trustee (in its
individual capacity), the Bond Administrator, a manager of a Mortgaged
Property, a mortgagor or any person affiliated with the Depositor, the
Servicer, the Special Servicer, the Trustee, the Bond Administrator, such
manager or a mortgagor will be deemed not to be outstanding and the Voting
Rights to which it is entitled will not be taken into account in determining
whether the requisite percentage of Voting Rights necessary to effect any such
consent or take any such action has been obtained; provided, however, that for
purposes of obtaining the consent of Certificateholders to an amendment to the
Pooling and Servicing Agreement, any Certificates beneficially owned by the
Servicer or Special Servicer or an affiliate will be deemed to be outstanding,
provided that such amendment does not relate to compensation of the Servicer or
Special Servicer or otherwise benefit the Servicer or the Special Servicer in
any material respect; provided, further, that for purposes of obtaining the
consent of Certificateholders to any action proposed to be taken by the Special
Servicer with respect to a Specially Serviced Mortgage Loan, any Certificates
beneficially owned by the Special Servicer or an affiliate will be deemed not
to be outstanding, provided further, however, that such restrictions will not
apply to the exercise of the Special Servicer's rights, if any, as a member of
the Controlling Class. Notwithstanding the foregoing, solely for purposes of
providing or distributing any reports, statements or other information pursuant
to the Pooling and Servicing Agreement, a Certificateholder will include any
beneficial owner (or prospective transferee of a beneficial owner) to the
extent that the party required or permitted to provide or distribute such
report, statement or other information has been provided with the name of such
beneficial owner (or prospective transferee). The Percentage Interest of any
Class of Offered Certificate will be equal to the percentage obtained by
dividing the denomination of such Certificate by the aggregate initial
Certificate Balance of such Class of Certificates. See "Description of the
Certificates -- Book-Entry Registration and Definitive Certificates" in the
prospectus.
BOOK-ENTRY REGISTRATION
Holders of Offered Certificates may hold their Certificates through DTC
(in the United States) or Clearstream or Euroclear (in Europe) if they are
Participants of such system, or indirectly through organizations that are
participants in such systems. Clearstream and Euroclear will hold omnibus
positions on behalf of the Clearstream Participants and the Euroclear
Participants, respectively, through customers' securities accounts in
Clearstream's and Euroclear's names on the books of their respective
depositaries (collectively, the "Depositaries") which in turn will hold such
positions in customers' securities accounts in the Depositaries' names on the
books of DTC. DTC is a limited purpose trust company organized under the New
York Banking Law, a "banking organization" within the meaning of the New York
Banking Law, a member of the Federal Reserve System, a "clearing corporation"
within the meaning of the New York Uniform Commercial Code and a "clearing
agency" registered pursuant to Section 17A of the Securities Exchange Act of
1934, as amended. DTC was created to hold securities for its Participants and
to facilitate the
S-98
<PAGE>
clearance and settlement of securities transactions between Participants
through electronic computerized book-entries, thereby eliminating the need for
physical movement of certificates. Participants include securities brokers and
dealers, banks, trust companies and clearing corporations. Indirect access to
the DTC system also is available to others such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly ("Indirect Participants").
Transfers between DTC Participants will occur in accordance with DTC
rules. Transfers between Clearstream Participants and Euroclear Participants
will occur in accordance with their applicable rules and operating procedures.
Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly through Clearstream Participants or
Euroclear Participants, on the other, will be effected in DTC in accordance
with DTC rules on behalf of the relevant European international clearing system
by its Depositary; however, such cross-market transactions will require
delivery of instructions to the relevant European international clearing system
by the counterparty in such system in accordance with its rules and procedures.
If the transaction complies with all relevant requirements, Euroclear or
Clearstream, as the case may be, will then deliver instructions to the
Depository to take action to effect final settlement on its behalf.
Because of time-zone differences, credits of securities in Clearstream or
Euroclear as a result of a transaction with a DTC Participant will be made
during the subsequent securities settlement processing, dated the business day
following the DTC settlement date, and such credits or any transactions in such
securities settled during such processing will be reported to the relevant
Clearstream Participant or Euroclear Participant on such business day. Cash
received in Clearstream or Euroclear as a result of sales of securities by or
through a Clearstream Participant or a Euroclear Participant to a DTC
Participant will be received with value on the DTC settlement date but will be
available in the relevant Clearstream or Euroclear cash account only as of the
business day following settlement in DTC.
The holders of Offered Certificates that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of,
or other interests in, Offered Certificates may do so only through Participants
and Indirect Participants. In addition, holders of Offered Certificates will
receive all distributions of principal and interest from the Bond Administrator
through the Participants who in turn will receive them from DTC. Under a
book-entry format, holders of Offered Certificates may experience some delay in
their receipt of payments, reports and notices, since such payments, reports
and notices will be forwarded by the Bond Administrator to Cede & Co., as
nominee for DTC. DTC will forward such payments, reports and notices to its
Participants, which thereafter will forward them to Indirect Participants,
Clearstream, Euroclear or holders of Offered Certificates.
Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"), DTC is required to make book-entry transfers of
Offered Certificates among Participants on whose behalf it acts with respect to
the Offered Certificates and to receive and transmit distributions of principal
of, and interest on, the Offered Certificates. Participants and Indirect
Participants with which the holders of Offered Certificates have accounts with
respect to the Offered Certificates similarly are required to make book-entry
transfers and receive and transmit such payments on behalf of their respective
holders of Offered Certificates. Accordingly, although the holders of Offered
Certificates will not possess the Offered Certificates, the Rules provide a
mechanism by which Participants will receive payments on Offered Certificates
and will be able to transfer their interest.
Because DTC can only act on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a holder of
Offered Certificates to pledge such Certificates to persons or entities that do
not participate in the DTC system, or to otherwise act with respect to such
Certificates, may be limited due to the lack of a physical certificate for such
Certificates.
S-99
<PAGE>
DTC has advised the Depositor that it will take any action permitted to be
taken by a holder of an Offered Certificate under the Pooling and Servicing
Agreement only at the direction of one or more Participants to whose accounts
with DTC the Offered Certificates are credited. DTC may take conflicting
actions with respect to other undivided interests to the extent that such
actions are taken on behalf of Participants whose holdings include such
undivided interests.
Clearstream is incorporated under the laws of Luxembourg as a professional
depository. Clearstream holds securities for its participating organizations
("Clearstream Participants") and facilitates the clearance and settlement of
securities transactions between Clearstream Participants through electronic
book-entry changes in accounts of Clearstream Participants, thereby eliminating
the need for physical movement of certificates.
Euroclear was created in 1968 to hold securities for participants of the
Euroclear system ("Euroclear Participants") and to clear and settle
transactions between Euroclear Participants through simultaneous electronic
book-entry delivery against payment.
Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear
and the related Operating Procedures of the Euroclear System and applicable
Belgian law (collectively, the "Terms and Conditions"). The Terms and
Conditions govern transfers of securities and cash within the Euroclear system,
withdrawal of securities and cash from the Euroclear system, and receipts of
payments with respect to securities in the Euroclear system.
Although DTC, Euroclear and Clearstream have implemented the foregoing
procedures in order to facilitate transfers of interests in Global Certificates
among Participants of DTC, Euroclear and Clearstream, they are under no
obligation to perform or to continue to comply with such procedures, and such
procedures may be discontinued at any time. None of the Depositor, the Trustee,
the Bond Administrator, the Servicer, the Special Servicer or the Underwriters
will have any responsibility for the performance by DTC, Euroclear or
Clearstream or their respective direct or indirect Participants of their
respective obligations under the rules and procedures governing their
operations.
The information herein concerning DTC, Clearstream and Euroclear and their
book-entry systems has been obtained from sources believed to be reliable, but
the Depositor takes no responsibility for the accuracy or completeness thereof.
DEFINITIVE CERTIFICATES
Definitive Certificates will be delivered to beneficial owners of the
Offered Certificates ("Certificate Owners") (or their nominees) only if (i) DTC
is no longer willing or able properly to discharge its responsibilities as
depository with respect to the Book-Entry Certificates, and the Depositor is
unable to locate a qualified successor, (ii) the Depositor, at its sole option,
elects to terminate the book-entry system through DTC with respect to some or
all of any Class or Classes of Certificates, or (iii) after the occurrence of
an Event of Default under the Pooling and Servicing Agreement, Certificate
Owners representing a majority in principal amount of the Book-Entry
Certificates then outstanding advise the Bond Administrator and DTC through DTC
Participants in writing that the continuation of a book-entry system through
DTC (or a successor thereto) is no longer in the best interest of Certificate
Owners.
Upon the occurrence of any of the events described in clauses (i) through
(iii) in the immediately preceding paragraph, the Bond Administrator is
required to notify all affected Certificateholders (through DTC and related DTC
Participants) of the availability through DTC of Definitive Certificates. Upon
delivery of Definitive Certificates, the Trustee, the Bond Administrator, the
Certificate Registrar and the Servicer will recognize the holders of such
Definitive Certificates as holders under the Pooling and Servicing Agreement
("Holders"). Distributions of principal and interest on the Definitive
Certificates will be made by the Bond Administrator directly to Holders of
Definitive Certificates in accordance with the procedures set forth in the
Prospectus and the Pooling and Servicing Agreement.
S-100
<PAGE>
Upon the occurrence of any of the events described in clauses (i) through
(iii) of the second preceding paragraph, requests for transfer of Definitive
Certificates will be required to be submitted directly to the Certificate
Registrar in a form acceptable to the Certificate Registrar (such as the forms
which will appear on the back of the certificate representing a Definitive
Certificate), signed by the Holder or such Holder's legal representative and
accompanied by the Definitive Certificate or Certificates for which transfer is
being requested. The Bond Administrator will be appointed as the initial
Certificate Registrar.
TRANSFER RESTRICTIONS
In the event that holders of the Class B, Class C, Class D or Class E
Certificates (the "Subordinated Offered Certificates") become entitled to
receive Definitive Certificates under the circumstances described above under
"-- Definitive Certificates", each prospective transferee of a Subordinated
Offered Certificate that is a Definitive Certificate will be required to (i)
deliver to the Certificate Registrar and the Bond Administrator a
representation letter substantially in the form set forth as an exhibit to the
Pooling and Servicing Agreement stating that such transferee is not an employee
benefit plan or other retirement arrangement subject to Title I of the Employee
Retirement Income Security Act of 1974, as amended ("ERISA") or Section 4975 of
the Internal Revenue Code of 1986, as amended (the "Code"), or a governmental
plan (as defined in Section 3(32) of ERISA) subject to any federal, state or
local law ("Similar Law") which is, to a material extent, similar to the
foregoing provisions of ERISA or the Code (each, a "Plan"), or a person acting
on behalf of or investing the assets of a Plan, other than an insurance company
investing the assets of its general account under circumstances whereby the
purchase and subsequent holding of a Subordinated Offered Certificate would be
exempt from the prohibited transaction restrictions of ERISA and the Code under
Sections I and III of PTE 95-60, or a substantially similar exemption under
Similar Law or (ii) provide documentation as described under "ERISA
Considerations" in this prospectus supplement. The purchaser or transferee of
any interest in a Subordinated Offered Certificate that is not a Definitive
Certificate shall be deemed to represent that it is not a person described in
clause (i) above.
The Subordinated Offered 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-101
<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 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 for the Class A-1 Certificates
will be fixed. The Pass-Through Rates applicable to the Class A-2, Class B,
Class C, Class D and Class E Certificates for any Distribution Date will be
equal to the lesser of a specified fixed rate and the Weighted Average Net
Mortgage Pass-Through Rate with respect to such Distribution Date. Accordingly,
the yield on the Offered Certificates (other than the Class A-1 Certificates)
will be sensitive to changes in the relative composition of the Mortgage Loans
as a result of scheduled amortization, voluntary prepayments, liquidations of
Mortgage Loans following default and repurchases of Mortgage Loans. Losses or
payments of principal on the Mortgage Loans with higher Net Mortgage Rates
could result in a reduction in the Weighted Average Net Mortgage Pass-Through
Rate, thereby, to the extent that the Weighted Average Net Mortgage
Pass-Through Rate is reduced below the specified fixed rate with respect to the
Class A-2, Class B, Class C, Class D and Class E Certificates, reducing the
Pass-Through Rates on such Classes of Offered Certificates.
See "Yield and Maturity Considerations" in the prospectus, "Description of
the Offered Certificates" and "Description of the Mortgage Pool" in this
prospectus supplement and "-- Yield Considerations -- Rate and Timing of
Principal Payments."
Rate and Timing of Principal Payments. The yield to holders of the Offered
Certificates 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, among other things, 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). Prepayments and,
assuming the respective stated maturity dates thereof have not occurred,
liquidations and purchases of the Mortgage Loans, will result in distributions
on the Principal Balance Certificates of amounts that otherwise would have been
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 Principal Balance Certificates) while work-outs are
negotiated or foreclosures are completed. See "The Pooling and Servicing
Agreement -- Amendment" and "-- Modifications" in this prospectus supplement
and "Description of the Pooling Agreements -- Realization Upon Defaulted
Mortgage Loans" and "Certain Legal Aspects of the Mortgage Loans --
Foreclosure" in the prospectus. The failure on the part of any borrower to pay
its ARD Loan on its Anticipated Repayment Date may result in significant delays
in payments of principal on such ARD Loan and, accordingly, on the Offered
Certificates. 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 an Offered Certificate may
vary from the anticipated yield will depend upon the degree to which such
Certificate is purchased at a discount or premium and when, and to what degree,
payments of principal on the Mortgage Loans are in turn distributed on or
otherwise result in the reduction of the Certificate Balance of such
S-102
<PAGE>
Certificate. An investor should consider, in the case of an 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 an
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 generally be borne: first, by the holders
of the respective Classes of Subordinate Certificates, in reverse alphabetical
order of Class designation, to the extent of amounts otherwise distributable in
respect of their Certificates; and then, by the holders of the Offered
Certificates. Further, any Net Prepayment Interest Shortfall for each
Distribution Date will be allocated on such Distribution Date among each Class
of Certificates, pro rata, in accordance with the respective Interest Accrual
Amounts for each such Class of Certificates for such Distribution Date.
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, prepayment
lock-out periods 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 comparable
residential and/or commercial space 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" in this prospectus supplement and "Risk
Factors" and "Yield and Maturity Considerations -- Yield and Prepayment
Considerations" in the prospectus.
The rate of prepayment on the Mortgage Loan 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. If a Mortgage Loan is not in a lock-out period, the Prepayment Premium,
if any, in respect of such Mortgage Loan may not be sufficient economic
disincentive to prevent the related borrower from voluntarily prepaying the
loan as part of a refinancing thereof. See "Description of the Mortgage Pool --
Certain Terms and Conditions of the Mortgage Loans" in this prospectus
supplement.
With respect to the Mortgage Loan known as Wilton Office Plaza (the
"Wilton Office Plaza Loan"), which represents 0.61% of the Initial Outstanding
Pool Balance, the borrower is currently permitted to defease such Mortgage Loan
under the related loan documents. If the borrower defeases such Mortgage Loan
at any time prior to the second anniversary of the Closing Date, GACC will be
required to repurchase such Mortgage Loan at the Repurchase Price plus yield
maintenance. The price paid by GACC will be passed through to
Certificateholders with the same effect as if such Mortgage Loan had been
prepaid in full with yield maintenance. The yield maintenance premium will be
treated as a Prepayment Premium for purposes of allocations among
Certificateholders but will represent an obligation of GACC held by the Trust
Fund and paid from the portion of the Trust Fund exclusive of the Upper-Tier
REMIC, the Lower-Tier REMIC and the Loan REMICs. In addition, GACC will be
required to indemnify the Trust for any prohibited transaction tax associated
with such repurchase.
S-103
<PAGE>
Delay in Payment of Distributions. Because monthly distributions will not
be made to Certificateholders until a date that is scheduled to be at least 15
days following the end of the related Interest Accrual 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 Interest. As described under "Description of the Offered
Certificates -- Distributions" in this prospectus supplement, if the portion of
the Available Distribution Amount to be distributed in respect of interest on
any Class of Offered Certificates on any Distribution Date is less than the
respective Interest Accrual Amount 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 a Principal Balance 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. For purposes of this prospectus supplement, the weighted average life
of a Principal Balance Certificate is determined by (i) multiplying the amount
of each principal distribution thereon by the number of years from the Closing
Date to the related Distribution Date, (ii) summing the results and (iii)
dividing the sum by the aggregate amount of the reductions in the Certificate
Balance of such Certificate. Accordingly, the weighted average life of any such
Certificate will be influenced by, among other things, the rate at which
principal of the Mortgage Loans is paid or otherwise collected or advanced and
the extent to which such payments, collections or advances of principal are in
turn applied in reduction of the Certificate Balance of the Class of
Certificates to which such Certificate belongs. If the Balloon Payment on a
Balloon Loan having a Due Date after the Determination Date in any month is
received on the stated maturity date thereof, the excess of such payment over
the related Assumed Monthly Payment will not be included in the Available
Distribution Amount until the Distribution Date in the following month.
Therefore, the weighted average life of the Principal Balance Certificates may
be extended.
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 ("CPR") model. The CPR Model assumes that a group of mortgage loans
experiences prepayments each month at a specified constant annual rate. As used
in each of the following sets of tables with respect to any particular Class,
the column headed "0%" assumes that none of the Mortgage Loans is prepaid
before maturity (or the Anticipated Repayment Date, in the case of an ARD
Loan). The columns headed "25%," "50%," "75%," and "100%" assume that no
prepayments are made on any Mortgage Loan during such Mortgage Loan's
prepayment lock-out or defeasance period, if any, or during such Mortgage
Loan's yield maintenance period, if any, and are otherwise made on each of the
Mortgage Loans at the indicated CPR percentages. There is no assurance,
however, that prepayments of the Mortgage Loans (whether or not in a prepayment
lock-out or defeasance period or a yield maintenance period) will conform to
any particular CPR percentages, and no representation is made that the Mortgage
Loans will prepay in accordance with the assumptions at any of the CPR
percentages shown or at any other particular prepayment rate, that all the
Mortgage Loans will prepay in accordance with the assumptions at the same rate
or that Mortgage Loans that are in a prepayment lock-out or defeasance period
or a yield maintenance period will not prepay as a result of involuntary
liquidations upon default or otherwise. A "prepayment lock-out period" is any
period during which the terms of the Mortgage Loan prohibit voluntary
prepayments on the part of the borrower. A "defeasance period" is any period
during which the borrower may, under the terms of the Mortgage Loan, exercise a
Defeasance Option. A "yield maintenance period" is any period during which the
terms of the Mortgage Loan provide that voluntary prepayments be accompanied by
a Prepayment Premium calculated on the basis of a yield maintenance formula.
S-104
<PAGE>
The following tables indicate the percentage of the initial Certificate
Balance of each Class of Offered Certificates that would be outstanding after
each of the dates shown at the indicated CPR percentages and the corresponding
weighted average life of each such Class of Certificates. The tables have been
prepared on the basis of the information set forth on Annex A to this
prospectus supplement and the following assumptions (collectively, the
"Modeling Assumptions"): (i) the initial Certificate Balance and the
Pass-Through Rate for each Class of Certificates are as set forth herein, (ii)
the scheduled Monthly Payments for each Mortgage Loan are based on such
Mortgage Loan's Cut-off Date Balance, stated monthly principal and interest
payments, and the Mortgage Rate in effect as of the Cut-off Date for such
Mortgage Loan, (iii) all scheduled Monthly Payments (including Balloon
Payments) are assumed to be timely received on the first day of each month
commencing in October 2000, (iv) there are no delinquencies or losses in
respect of the Mortgage Loans, there are no extensions of maturity in respect
of the Mortgage Loans, there are no Appraisal Reductions with respect to the
Mortgage Loans and there are no casualties or condemnations affecting the
Mortgaged Properties, (v) prepayments are made on each of the Mortgage Loans at
the indicated CPR percentages set forth in the table (without regard to any
limitations in such Mortgage Loans on partial voluntary principal prepayments)
(except to the extent modified below by the assumption numbered (xiii)), (vi)
the ARD Loans mature on their respective Anticipated Repayment Dates, (vii) all
Mortgage Loans accrue interest under the method as specified in Annex A, (viii)
neither the Servicer nor the Depositor exercises its right of optional
termination described herein, (ix) no Mortgage Loan is required to be
repurchased by the related Mortgage Loan Seller, (x) no Prepayment Interest
Shortfalls are incurred and no Prepayment Premiums are collected, (xi) there
are no additional trust fund expenses, (xii) distributions on the Certificates
are made on the 15th day of each month, commencing in October 2000, (xiii) no
prepayments are received as to any Mortgage Loan during such Mortgage Loan's
prepayment lock-out period or defeasance period, if any, or yield maintenance
period, if any, (xiv) the prepayment provisions for each Mortgage Loan are as
set forth on Annex A to this prospectus, supplement, assuming the term for the
Prepayment Provisions begins on such Mortgage Loan's first payment date, (xv)
no Mortgage Loan is repurchased by a holder of a Companion Loan; (xvi) the
Closing Date is September 20, 2000; and (xvii) in the case of the Crystal Park
Loan, that the payment terms are as described in "Description of the Mortgage
Pool -- Crystal Park Loan and Property -- The Crystal Park Loan -- Payment
Terms". To the extent that the Mortgage Loans have characteristics or
experience performance that differs from those assumed in preparing the tables
set forth below, the Class A-1, Class A-2, Class B, Class C, Class D and Class
E Certificates may mature earlier or later than indicated by the tables. It is
highly unlikely that the Mortgage Loans will prepay or perform in accordance
with the Modeling Assumptions at any constant rate until maturity or that all
the Mortgage Loans will prepay in accordance with the Modeling Assumptions or
at the same rate. In particular, certain of the Mortgage Loans may not permit
voluntary partial prepayments. In addition, variations in the actual prepayment
experience and the balance of the specific 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. In addition, there can be no
assurance that the actual pre-tax yields on, or any other payment
characteristics of, any Class of Offered Certificates will correspond to any of
the information shown in the yield tables herein, or that the aggregate
purchase prices of the Offered Certificates will be as assumed. Accordingly,
investors must make their own decisions as to the appropriate assumptions
(including prepayment assumptions) to be used in deciding whether to purchase
the Offered Certificates.
Investors are urged to conduct their own analyses of the rates at which
the Mortgage Loans may be expected to prepay.
Based on the Modeling Assumptions, the following tables indicate the
resulting weighted average lives of the Class A-1, Class A-2, Class B, Class C,
Class D and Class E Certificates and set forth the percentage of the initial
Certificate Balance of each such Class of Certificates that would be
outstanding after the Closing Date and each of the Distribution Dates shown
under the applicable assumptions at the indicated CPR percentages.
S-105
<PAGE>
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF
THE CLASS A-1 CERTIFICATES AT THE SPECIFIED CPRS
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
---- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
Initial ................................... 100% 100% 100% 100% 100%
September, 2001 ........................... 94 94 94 94 94
September, 2002 ........................... 88 88 88 88 88
September, 2003 ........................... 82 82 82 82 82
September, 2004 ........................... 75 75 75 75 75
September, 2005 ........................... 67 67 67 67 67
September, 2006 ........................... 59 58 57 56 48
September, 2007 ........................... 39 39 39 39 39
September, 2008 ........................... 0 0 0 0 0
Weighted Average Life (in years) .......... 5.60 5.59 5.57 5.55 5.48
</TABLE>
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF
THE CLASS A-2 CERTIFICATES AT THE SPECIFIED CPRS
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
---- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
Initial ................................... 100% 100% 100% 100% 100%
September, 2001 ........................... 100 100 100 100 100
September, 2002 ........................... 100 100 100 100 100
September, 2003 ........................... 100 100 100 100 100
September, 2004 ........................... 100 100 100 100 100
September, 2005 ........................... 100 100 100 100 100
September, 2006 ........................... 100 100 100 100 100
September, 2007 ........................... 100 100 100 100 100
September, 2008 ........................... 90 90 90 90 90
September, 2009 ........................... 72 70 68 65 41
September, 2010 ........................... 0 0 0 0 0
Weighted Average Life (in years) .......... 9.07 9.06 9.04 9.02 8.82
</TABLE>
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF
THE CLASS B CERTIFICATES AT THE SPECIFIED CPRS
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
---- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
Initial ................................... 100% 100% 100% 100% 100%
September, 2001 ........................... 100 100 100 100 100
September, 2002 ........................... 100 100 100 100 100
September, 2003 ........................... 100 100 100 100 100
September, 2004 ........................... 100 100 100 100 100
September, 2005 ........................... 100 100 100 100 100
September, 2006 ........................... 100 100 100 100 100
September, 2007 ........................... 100 100 100 100 100
September, 2008 ........................... 100 100 100 100 100
September, 2009 ........................... 100 100 100 100 100
September, 2010 ........................... 0 0 0 0 0
Weighted Average Life (in years) .......... 9.57 9.57 9.57 9.57 9.49
</TABLE>
S-106
<PAGE>
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF
THE CLASS C CERTIFICATES AT THE SPECIFIED CPRS
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
---- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
Initial ................................... 100% 100% 100% 100% 100%
September, 2001 ........................... 100 100 100 100 100
September, 2002 ........................... 100 100 100 100 100
September, 2003 ........................... 100 100 100 100 100
September, 2004 ........................... 100 100 100 100 100
September, 2005 ........................... 100 100 100 100 100
September, 2006 ........................... 100 100 100 100 100
September, 2007 ........................... 100 100 100 100 100
September, 2008 ........................... 100 100 100 100 100
September, 2009 ........................... 100 100 100 100 100
September, 2010 ........................... 0 0 0 0 0
Weighted Average Life (in years) .......... 9.67 9.64 9.62 9.59 9.52
</TABLE>
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF
THE CLASS D CERTIFICATES AT THE SPECIFIED CPRS
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
---- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
Initial ................................... 100% 100% 100% 100% 100%
September, 2001 ........................... 100 100 100 100 100
September, 2002 ........................... 100 100 100 100 100
September, 2003 ........................... 100 100 100 100 100
September, 2004 ........................... 100 100 100 100 100
September, 2005 ........................... 100 100 100 100 100
September, 2006 ........................... 100 100 100 100 100
September, 2007 ........................... 100 100 100 100 100
September, 2008 ........................... 100 100 100 100 100
September, 2009 ........................... 100 100 100 100 100
September, 2010 ........................... 0 0 0 0 0
Weighted Average Life (in years) .......... 9.74 9.74 9.70 9.65 9.57
</TABLE>
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF
THE CLASS E CERTIFICATES AT THE SPECIFIED CPRS
0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
DATE 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
---- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
Initial ................................... 100% 100% 100% 100% 100%
September, 2001 ........................... 100 100 100 100 100
September, 2002 ........................... 100 100 100 100 100
September, 2003 ........................... 100 100 100 100 100
September, 2004 ........................... 100 100 100 100 100
September, 2005 ........................... 100 100 100 100 100
September, 2006 ........................... 100 100 100 100 100
September, 2007 ........................... 100 100 100 100 100
September, 2008 ........................... 100 100 100 100 100
September, 2009 ........................... 100 100 100 100 100
September, 2010 ........................... 0 0 0 0 0
Weighted Average Life (in years) .......... 9.74 9.74 9.74 9.71 9.57
</TABLE>
S-107
<PAGE>
CERTAIN PRICE/YIELD TABLES
The tables set forth below show the corporate bond equivalent ("CBE")
yield and weighted average life in years with respect to each Class of Offered
Certificates under the Modeling Assumptions.
The yields set forth in the following tables were calculated by
determining the monthly discount rates which, when applied to the assumed
stream of cash flows to be paid on each Class of Offered Certificates, would
cause the discounted present value of such assumed stream of cash flows as of
September 20, 2000 to equal the assumed purchase prices, plus accrued interest
at the applicable Pass-Through Rate as stated on the cover of this prospectus
supplement from and including September 1, 2000 to but excluding the Closing
Date, and converting such monthly rates to semi-annual corporate bond
equivalent rates. Such calculation does not take into account variations that
may occur in the interest rates at which investors may be able to reinvest
funds received by them as reductions of the Certificate Balances of such
Classes of Offered Certificates and consequently does not purport to reflect
the return on any investment in such Classes of Offered Certificates when such
reinvestment rates are considered. Purchase prices are expressed in 32nds and
interpreted as a percentage of the initial Certificate Balance of the specified
Class (i.e., 99-16 means 9916/32%) and are exclusive of accrued interest.
PRE-TAX YIELD TO MATURITY (CBE), WEIGHTED AVERAGE LIFE, FIRST PRINCIPAL PAYMENT
DATE AND LAST PRINCIPAL PAYMENT DATE FOR THE CLASS A-1 CERTIFICATES AT THE
SPECIFIED CPRS 0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
ASSUMED PRICE
(32NDS) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
------- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
99-00 ............................... 7.482% 7.482% 7.483% 7.483% 7.485%
99-04 ............................... 7.453% 7.453% 7.453% 7.454% 7.455%
99-08 ............................... 7.424% 7.424% 7.424% 7.425% 7.426%
99-12 ............................... 7.395% 7.395% 7.395% 7.395% 7.396%
99-16 ............................... 7.366% 7.366% 7.366% 7.366% 7.367%
99-20 ............................... 7.337% 7.337% 7.337% 7.337% 7.337%
99-24 ............................... 7.308% 7.308% 7.308% 7.308% 7.308%
99-28 ............................... 7.279% 7.279% 7.279% 7.279% 7.279%
100-00 ............................... 7.250% 7.250% 7.250% 7.250% 7.249%
100-04 ............................... 7.222% 7.222% 7.221% 7.221% 7.220%
100-08 ............................... 7.193% 7.193% 7.193% 7.192% 7.191%
100-12 ............................... 7.164% 7.164% 7.164% 7.163% 7.162%
100-16 ............................... 7.136% 7.136% 7.135% 7.135% 7.133%
100-20 ............................... 7.107% 7.107% 7.107% 7.106% 7.104%
100-24 ............................... 7.079% 7.078% 7.078% 7.077% 7.075%
100-28 ............................... 7.050% 7.050% 7.050% 7.049% 7.046%
101-00 ............................... 7.022% 7.022% 7.021% 7.020% 7.017%
Weighted Average Life (yrs.) ......... 5.600 5.588 5.574 5.552 5.483
First Principal Payment Date ......... Oct-2000 Oct-2000 Oct-2000 Oct-2000 Oct-2000
Last Principal Payment Date .......... Sep-2008 Aug-2008 Aug-2008 Jul-2008 Apr-2008
</TABLE>
S-108
<PAGE>
PRE-TAX YIELD TO MATURITY (CBE), WEIGHTED AVERAGE LIFE, FIRST PRINCIPAL PAYMENT
DATE AND LAST PRINCIPAL PAYMENT DATE FOR THE CLASS A-2 CERTIFICATES AT THE
SPECIFIED CPRS 0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
ASSUMED PRICE
(32NDS) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
------- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
99-16 ............................... 7.565% 7.565% 7.565% 7.565% 7.565%
99-20 ............................... 7.545% 7.545% 7.545% 7.545% 7.545%
99-24 ............................... 7.525% 7.525% 7.525% 7.525% 7.525%
99-28 ............................... 7.506% 7.506% 7.506% 7.506% 7.505%
100-00 ............................... 7.486% 7.486% 7.486% 7.486% 7.485%
100-04 ............................... 7.467% 7.467% 7.467% 7.467% 7.466%
100-08 ............................... 7.447% 7.447% 7.447% 7.447% 7.446%
100-12 ............................... 7.428% 7.428% 7.428% 7.428% 7.426%
100-16 ............................... 7.409% 7.409% 7.408% 7.408% 7.406%
100-20 ............................... 7.389% 7.389% 7.389% 7.389% 7.386%
100-24 ............................... 7.370% 7.370% 7.370% 7.369% 7.367%
100-28 ............................... 7.351% 7.350% 7.350% 7.350% 7.347%
101-00 ............................... 7.331% 7.331% 7.331% 7.331% 7.327%
101-04 ............................... 7.312% 7.312% 7.312% 7.311% 7.308%
101-08 ............................... 7.293% 7.293% 7.292% 7.292% 7.288%
101-12 ............................... 7.274% 7.273% 7.273% 7.273% 7.269%
101-16 ............................... 7.255% 7.254% 7.254% 7.254% 7.249%
Weighted Average Life (yrs.) ......... 9.071 9.060 9.045 9.021 8.819
First Principal Payment Date ......... Sep-2008 Aug-2008 Aug-2008 Jul-2008 Apr-2008
Last Principal Payment Date .......... Apr-2010 Apr-2010 Apr-2010 Apr-2010 Mar-2010
</TABLE>
PRE-TAX YIELD TO MATURITY (CBE), WEIGHTED AVERAGE LIFE, FIRST PRINCIPAL PAYMENT
DATE AND LAST PRINCIPAL PAYMENT DATE FOR THE CLASS B CERTIFICATES AT THE
SPECIFIED CPRS 0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
ASSUMED PRICE
(32NDS) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
------- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
99-00 ............................. 7.720% 7.720% 7.720% 7.720% 7.720%
99-04 ............................. 7.701% 7.701% 7.701% 7.701% 7.701%
99-08 ............................. 7.682% 7.682% 7.682% 7.682% 7.682%
99-12 ............................. 7.663% 7.663% 7.663% 7.663% 7.663%
99-16 ............................. 7.644% 7.644% 7.644% 7.644% 7.644%
99-20 ............................. 7.625% 7.625% 7.625% 7.625% 7.625%
99-24 ............................. 7.606% 7.606% 7.606% 7.606% 7.606%
99-28 ............................. 7.587% 7.587% 7.587% 7.587% 7.587%
100-00 ............................. 7.568% 7.568% 7.568% 7.568% 7.568%
100-04 ............................. 7.549% 7.549% 7.549% 7.549% 7.549%
100-08 ............................. 7.530% 7.530% 7.530% 7.530% 7.530%
100-12 ............................. 7.512% 7.512% 7.512% 7.512% 7.511%
100-16 ............................. 7.493% 7.493% 7.493% 7.493% 7.492%
100-20 ............................. 7.474% 7.474% 7.474% 7.474% 7.473%
100-24 ............................. 7.455% 7.455% 7.455% 7.455% 7.454%
100-28 ............................. 7.437% 7.437% 7.437% 7.437% 7.436%
101-00 ............................. 7.418% 7.418% 7.418% 7.418% 7.417%
Weighted Average Life (yrs.) ....... 9.569 9.569 9.569 9.569 9.486
First Principal Payment Date ....... Apr-2010 Apr-2010 Apr-2010 Apr-2010 Mar-2010
Last Principal Payment Date ........ Apr-2010 Apr-2010 Apr-2010 Apr-2010 Mar-2010
</TABLE>
S-109
<PAGE>
PRE-TAX YIELD TO MATURITY (CBE), WEIGHTED AVERAGE LIFE, FIRST PRINCIPAL PAYMENT
DATE AND LAST PRINCIPAL PAYMENT DATE FOR THE CLASS C CERTIFICATES AT THE
SPECIFIED CPRS 0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
ASSUMED PRICE
(32NDS) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
------- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
99-16 ............................... 7.861% 7.861% 7.861% 7.861% 7.862%
99-20 ............................... 7.842% 7.842% 7.842% 7.842% 7.842%
99-24 ............................... 7.823% 7.823% 7.823% 7.823% 7.823%
99-28 ............................... 7.804% 7.804% 7.804% 7.804% 7.804%
100-00 ............................... 7.785% 7.785% 7.785% 7.785% 7.785%
100-04 ............................... 7.766% 7.766% 7.766% 7.766% 7.766%
100-08 ............................... 7.748% 7.747% 7.747% 7.747% 7.747%
100-12 ............................... 7.729% 7.729% 7.728% 7.728% 7.728%
100-16 ............................... 7.710% 7.710% 7.710% 7.709% 7.709%
100-20 ............................... 7.691% 7.691% 7.691% 7.690% 7.690%
100-24 ............................... 7.673% 7.672% 7.672% 7.672% 7.671%
100-28 ............................... 7.654% 7.653% 7.653% 7.653% 7.652%
101-00 ............................... 7.635% 7.635% 7.634% 7.634% 7.633%
101-04 ............................... 7.617% 7.616% 7.616% 7.615% 7.614%
101-08 ............................... 7.598% 7.597% 7.597% 7.597% 7.595%
101-12 ............................... 7.579% 7.579% 7.578% 7.578% 7.577%
101-16 ............................... 7.561% 7.560% 7.560% 7.559% 7.558%
Weighted Average Life (yrs.) ......... 9.674 9.644 9.618 9.590 9.517
First Principal Payment Date ......... Apr-2010 Apr-2010 Apr-2010 Apr-2010 Mar-2010
Last Principal Payment Date .......... Jun-2010 Jun-2010 May-2010 May-2010 Apr-2010
</TABLE>
PRE-TAX YIELD TO MATURITY (CBE), WEIGHTED AVERAGE LIFE, FIRST PRINCIPAL PAYMENT
DATE AND LAST PRINCIPAL PAYMENT DATE FOR THE CLASS D CERTIFICATES AT THE
SPECIFIED CPRS 0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
ASSUMED PRICE
(32NDS) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
------- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
99-16 ............................... 7.962% 7.962% 7.962% 7.962% 7.962%
99-20 ............................... 7.943% 7.943% 7.943% 7.943% 7.943%
99-24 ............................... 7.924% 7.924% 7.924% 7.924% 7.924%
99-28 ............................... 7.905% 7.905% 7.905% 7.905% 7.905%
100-00 ............................... 7.886% 7.886% 7.886% 7.886% 7.885%
100-04 ............................... 7.867% 7.867% 7.867% 7.867% 7.866%
100-08 ............................... 7.848% 7.848% 7.848% 7.848% 7.847%
100-12 ............................... 7.829% 7.829% 7.829% 7.829% 7.828%
100-16 ............................... 7.811% 7.811% 7.810% 7.810% 7.809%
100-20 ............................... 7.792% 7.792% 7.791% 7.791% 7.790%
100-24 ............................... 7.773% 7.773% 7.773% 7.772% 7.771%
100-28 ............................... 7.754% 7.754% 7.754% 7.753% 7.752%
101-00 ............................... 7.736% 7.736% 7.735% 7.735% 7.733%
101-04 ............................... 7.717% 7.717% 7.717% 7.716% 7.715%
101-08 ............................... 7.699% 7.699% 7.698% 7.697% 7.696%
101-12 ............................... 7.680% 7.680% 7.679% 7.678% 7.677%
101-16 ............................... 7.661% 7.661% 7.661% 7.660% 7.658%
Weighted Average Life (yrs.) ......... 9.736 9.736 9.698 9.653 9.569
First Principal Payment Date ......... Jun-2010 Jun-2010 May-2010 May-2010 Apr-2010
Last Principal Payment Date .......... Jun-2010 Jun-2010 Jun-2010 May-2010 Apr-2010
</TABLE>
S-110
<PAGE>
PRE-TAX YIELD TO MATURITY (CBE), WEIGHTED AVERAGE LIFE, FIRST PRINCIPAL PAYMENT
DATE AND LAST PRINCIPAL PAYMENT DATE FOR THE CLASS E CERTIFICATES AT THE
SPECIFIED CPRS 0% CPR DURING LOCKOUT, DEFEASANCE AND YIELD MAINTENANCE --
OTHERWISE AT INDICATED CPR
<TABLE>
<CAPTION>
ASSUMED PRICE
(32NDS) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
------- ------ ------- ------- ------- --------
<S> <C> <C> <C> <C> <C>
99-08 ............................... 8.338% 8.338% 8.338% 8.338% 8.339%
99-12 ............................... 8.319% 8.319% 8.319% 8.319% 8.319%
99-16 ............................... 8.299% 8.299% 8.299% 8.299% 8.300%
99-20 ............................... 8.280% 8.280% 8.280% 8.280% 8.280%
99-24 ............................... 8.261% 8.261% 8.261% 8.261% 8.261%
99-28 ............................... 8.242% 8.242% 8.242% 8.241% 8.241%
100-00 ............................... 8.222% 8.222% 8.222% 8.222% 8.222%
100-04 ............................... 8.203% 8.203% 8.203% 8.203% 8.202%
100-08 ............................... 8.184% 8.184% 8.184% 8.184% 8.183%
100-12 ............................... 8.165% 8.165% 8.165% 8.165% 8.164%
100-16 ............................... 8.146% 8.146% 8.146% 8.146% 8.144%
100-20 ............................... 8.127% 8.127% 8.127% 8.127% 8.125%
100-24 ............................... 8.108% 8.108% 8.108% 8.108% 8.106%
100-28 ............................... 8.089% 8.089% 8.089% 8.089% 8.087%
101-00 ............................... 8.070% 8.070% 8.070% 8.070% 8.068%
101-04 ............................... 8.051% 8.051% 8.051% 8.051% 8.048%
101-08 ............................... 8.032% 8.032% 8.032% 8.032% 8.029%
Weighted Average Life (yrs.) ......... 9.736 9.736 9.736 9.712 9.569
First Principal Payment Date ......... Jun-2010 Jun-2010 Jun-2010 May-2010 Apr-2010
Last Principal Payment Date .......... Jun-2010 Jun-2010 Jun-2010 Jun-2010 Apr-2010
</TABLE>
S-111
<PAGE>
THE POOLING AND SERVICING AGREEMENT
GENERAL
The Certificates will be issued pursuant to a Pooling and Servicing
Agreement, to be dated as of September 1, 2000 (the "Pooling and Servicing
Agreement"), by and among the Depositor, the Servicer, the Special Servicer,
the Trustee, the Bond Administrator and the holder of each Companion Loan.
Reference is made to the prospectus for important information in addition
to that set forth in this prospectus supplement regarding the terms of the
Pooling and Servicing Agreement and terms and conditions of the Offered
Certificates. The Bond Administrator has informed the Depositor that it will
provide to a prospective or actual holder of an Offered Certificate at the
expense of the requesting party, upon written request, a copy (without
exhibits) of the Pooling and Servicing Agreement. Requests should be addressed
to LaSalle Bank National Association, 135 South LaSalle Street, Chicago,
Illinois 60603, Attention: Asset Backed Securities Trust Services Group -- COMM
2000-C1.
ASSIGNMENT OF THE MORTGAGE LOANS
The Depositor will purchase the Mortgage Loans to be included in the
Mortgage Pool on or before the Closing Date from GACC, Morgan Guaranty and
LaSalle pursuant to three separate Mortgage Loan Purchase Agreements (the
"Mortgage Loan Purchase Agreements"). See "Description of the Mortgage Pool --
The Mortgage Loan Sellers" in this prospectus supplement.
On the Closing Date, the Depositor will sell, transfer or otherwise
convey, assign or cause the assignment of the Mortgage Loans, without recourse,
together with the Depositor's rights and remedies against GACC, Morgan Guaranty
and LaSalle in respect of breaches of representations and warranties regarding
the Mortgage Loans, to the Trustee for the benefit of the holders of the
Certificates. On or prior to the Closing Date, the Depositor will deliver to
the custodian designated by the Trustee (the "Custodian"), with respect to each
Mortgage Loan, certain documents and instruments (the "Mortgage Loan
Documents") including, among other things, the following: (i) the original Note
endorsed in blank and delivered to the Custodian; (ii) the original mortgage or
counterpart thereof; (iii) the assignment of the mortgage in recordable form in
favor of the Trustee; (iv) if applicable, preceding assignments of mortgages;
(v) the related security agreement, if applicable; (vi) to the extent not
contained in the Mortgages, the original assignments of leases and rents or
counterpart thereof; (vii) if applicable, the original assignments of
assignments of leases and rents to the Trustee; (viii) if applicable, preceding
assignments of assignments of leases and rents; (ix) where applicable, a
"filed"-marked copy of the UCC-1 financing statements, if any, including UCC-3
continuation statements and UCC-3 assignments; (x) if any, the original loan
agreements; and (xi) the original lender's title insurance policy (or marked
commitments to insure). The Custodian will hold such documents in trust for the
benefit of the holders of the Certificates and with respect to any Mortgage
Loan that has a Companion Loan, for the benefit of the holder of the related
Companion Loan. The Custodian is obligated to review certain documents for each
Mortgage Loan within 90 days after the Closing Date and report any missing
documents or certain types of defects therein to the Depositor, the Servicer,
the Special Servicer, the Directing Certificateholder, the related holder of a
Companion Loan, if any, and the related Mortgage Loan Seller. In addition, the
Servicer, at the direction of the Directing Certificateholder, may require a
Mortgage Loan Seller to establish a cash reserve (or letter of credit) in the
amount of 20% of the principal balance of any Mortgage Loan for which any
documents specified in clauses (i) through (ix) of the third preceding sentence
remain missing, uncorrected, unrecorded or unassigned 18 months after the
Closing Date. Each of the Mortgage Loan Sellers will retain a third party
vendor to complete the assignment and recording of the related Mortgage Loan
Documents. The Mortgage Loan Sellers will be required to effect (at the expense
of the related Mortgage Loan Seller) the assignment and recordation of the
Mortgage Loan Documents until the assignment and recordation of all Mortgage
Loan Documents has been completed.
S-112
<PAGE>
REPRESENTATIONS AND WARRANTIES; REPURCHASE; SUBSTITUTION
In the Pooling and Servicing Agreement, the Depositor will assign the
representations and warranties made by GACC, Morgan Guaranty and LaSalle to the
Depositor in the Mortgage Loan Purchase Agreements to the Trustee for the
benefit of Certificateholders.
In their respective Mortgage Loan Purchase Agreements, each of GACC,
Morgan Guaranty and LaSalle will represent and warrant with respect to its
respective Mortgage Loans, subject to certain exceptions set forth in the
Mortgage Loan Purchase Agreements, as of the Closing Date, or as of such other
date specifically provided in the representation and warranty, among other
things, generally to the effect that: (i) the Mortgage Loan Seller owns such
Mortgage Loan free and clear of any and all liens, encumbrances and other
interests on, in or to such Mortgage Loan; (ii) the Mortgage Loan Seller has
full right and authority to sell, assign and transfer such Mortgage Loan; (iii)
the information set forth in the Mortgage Loan Schedule attached to the
Mortgage Loan Purchase Agreement was true and correct in all material respects
as of the Cut-off Date; (iv) such Mortgage Loan was not delinquent (giving
effect to any applicable grace period) as of the Cut-off Date, and has not been
during the twelve-month period prior thereto, 30 days or more delinquent in
respect of any debt service payment required thereunder (without giving effect
to any applicable grace period); (v) the lien of the related Mortgage is
insured by an American Land Title Association, or an equivalent form of,
lender's title insurance policy, insuring the first priority lien of the
Mortgage, subject only to certain permitted encumbrances; (vi) the Mortgage
Loan Seller has not waived any material default, breach, violation or event of
acceleration existing under the related Mortgage or Note; (vii) there is no
valid offset, defense or counterclaim to such Mortgage Loan or the related
security agreements; (viii) to the Mortgage Loan Seller's knowledge, there is
no proceeding pending or threatened for the total or partial condemnation of
the related Mortgaged Property and, to the Mortgage Loan Seller's knowledge,
the related Mortgaged Property is free and clear of any damage that would
materially and adversely affect the value of such Mortgaged Property as
security for the related Mortgage Loan; (ix) at origination, such Mortgage Loan
complied in all material respects with all applicable laws relating to the
origination, funding and terms of a Mortgage Loan (including usury laws) except
for provisions relating to default interest, yield maintenance charges or
prepayment premiums; (x) the proceeds of such Mortgage Loan have been fully
disbursed and there is no requirement for future advances thereunder; (xi) the
Note and Mortgage for such Mortgage Loan and all other documents and
instruments evidencing or securing such Mortgage Loan are each the legal, valid
and binding obligation of the maker thereof (subject to any non-recourse
provisions contained in any of the foregoing agreements and any applicable
state anti-deficiency legislation) except with respect to provisions relating
to default interest, yield maintenance charges or prepayment premiums; (xii)
the Mortgage requires the related borrower to maintain in respect of each
Mortgaged Property insurance against loss by hazards and comprehensive general
liability insurance in amounts generally required by the related Mortgage Loan
Seller, and at least twelve months' rental or business interruption insurance,
and all of such insurance required under the Mortgage for such Mortgage Loan is
in full force and effect and names the originator, the Mortgage Loan Seller, or
their respective successors or assigns as an additional insured; (xiii) each
related Mortgaged Property was subject to an environmental site assessment or
similar review within 15 months prior to the Closing Date; and the Mortgage
Loan Seller has no knowledge of any material and adverse environmental
condition or circumstance affecting such Mortgaged Property that was not
disclosed in the related report(s); such environmental report reveals no known,
and the Mortgage Loan Seller has no knowledge of, circumstances or conditions
with respect to the Mortgaged Property that would (A) constitute or result in a
material violation of any environmental laws, (B) require any expenditure
material in relation to the principal balance of such Mortgage Loan to achieve
or maintain compliance in all material respects with any environmental laws for
which adequate sums were not reserved in connection with the origination of the
Mortgage Loan, or (C) require substantial cleanup, remedial action or other
material response under any environmental laws in excess of any escrow reserved
at the origination of the Mortgage Loan; (xiv) such Mortgage Loan is not
cross-collateralized with any mortgage loan that is not included
S-113
<PAGE>
in the Trust or any Mortgage Loan not identified on the Mortgage Loan Schedule
as so cross-collateralized; (xv) all escrow deposits relating to such Mortgage
Loan that as of the Closing Date were required to be deposited with the
mortgagee or its agent under the terms of the related loan documents, have been
so deposited; (xvi) as of the date of origination of such Mortgage Loan and, to
the knowledge of the Mortgage Loan Seller, as of the Closing Date, each related
Mortgaged Property was and is free and clear of any mechanics' and
materialmen's liens or liens in the nature thereof which create a lien prior to
that created by the related Mortgage; (xvii) no holder of the Mortgage Loan
has, to the Mortgage Loan Seller's knowledge, advanced funds or induced,
solicited or knowingly received any advance of funds from a party, directly or
indirectly, for the payment of any amount required by the Mortgage Loan;
(xviii) to the Mortgage Loan Seller's knowledge, as of the Closing Date the
related mortgagor or operator of the related Mortgaged Property was in
possession of all material licenses, permits and authorizations required by
applicable laws for the ownership, occupancy and operation of each related
Mortgaged Property as it was then operated; (xix) the related Mortgage or Note,
together with applicable state law, contains customary and enforceable
provisions such as to render the rights and remedies of the holders thereof
adequate for the practical realization against the related Mortgaged Property
of the principal benefits of the security intended to be provided thereby; (xx)
as to any Mortgaged Property that constitutes a leasehold estate, such ground
lease is in full force and effect, permits the lien of the Mortgage, is
assignable to the Trust and satisfies certain other specified criteria; (xxi)
the Mortgage does not require the holder thereof to release the lien of the
Mortgage on all or any portion of the Mortgaged Property except upon full
payment of amounts due under the Mortgage Loan or the satisfaction of certain
other conditions; (xxii) the Mortgage Loan does not permit the related
Mortgaged Property to be encumbered by any lien junior to or of equal priority
with the Mortgage without the consent of the mortgagee; (xxiii) the related
Mortgage Loan provides that it will be accelerated if the related Mortgaged
Property is sold (except for a one-time transfer) or encumbered by subordinate
financing; (xxiv) as to those Mortgage Loans that are ARD Loans, the maximum
rate increase after the Anticipated Repayment Date is not greater than 200
basis points above the initial interest rate, such Mortgage Loan begins
amortizing immediately, the Anticipated Repayment Date is not less than seven
years from the origination date, and satisfies certain other criteria; (xxv) as
of the origination date of all Mortgage Loans, the related borrower covenanted
to be a single-asset entity, and such borrower was in compliance with such
covenant; and (xxvi) with respect to any Mortgage Loan that permits the related
borrower to defease all or a portion of such Mortgage Loan, the related
Mortgage Loan Documents require the related borrower to pay all reasonable
expenses associated with a defeasance or satisfy certain other criteria.
GACC has also covenanted in its Mortgage Loan Purchase Agreement to
repurchase the Wilton Office Plaza Loan if such Mortgage Loan becomes subject
to a defeasance within two years of the Closing Date.
The Pooling and Servicing Agreement requires that the Custodian, the
Servicer, the Special Servicer, the Trustee or the Bond Administrator must
notify the Depositor, the Bond Administrator, the affected Mortgage Loan
Seller, the Directing Certificateholder, the Custodian, the Servicer, the
Special Servicer and the Trustee, as applicable, upon its becoming aware of any
breach of any representation or warranty contained in the above clauses that
materially and adversely affects the value of such Mortgage Loan or the
interests of the holders of the Certificates therein. Each of the Mortgage Loan
Purchase Agreements provides that, with respect to any such Mortgage Loan,
within 90 days after notice from the Servicer, the Special Servicer, the
Trustee, the Custodian or the Bond Administrator, the affected Mortgage Loan
Seller shall either (a) repurchase such Mortgage Loan (and any other Mortgage
Loan that is cross-collateralized with such Mortgage Loan) at an amount equal
to (i) the unpaid principal balance of the Mortgage Loan (and any other
Mortgage Loan that is cross-collateralized with such Mortgage Loan) as of the
Due Date as to which a payment was last made by the borrower (less any Advances
previously made on account of principal), (ii) unpaid accrued interest on such
Mortgage Loan (and any other Mortgage Loan that is cross-collateralized with
such Mortgage Loan) up to the Due Date in the month
S-114
<PAGE>
following the month in which such repurchase occurs (less P&I Advances
previously made on account of interest), (iii) the amount of any unreimbursed
Advances (with interest thereon) and any unreimbursed servicing compensation
and/or trust fund expenses relating to such Mortgage Loan (and any related
cross-collateralized Mortgage Loan) and (iv) any expenses reasonably incurred
or to be incurred by the Servicer, the Special Servicer, the Bond Administrator
or the Trustee in respect of the breach or defect giving rise to the repurchase
obligation, including any expenses arising out of the enforcement of the
repurchase obligation (such price, the "Repurchase Price"); provided, however,
that in the event that such breach is capable of being cured, as determined by
the Servicer or the Special Servicer, as applicable, but not within such 90-day
period and the applicable Mortgage Loan Seller has commenced and is diligently
proceeding with the cure of such breach, such Mortgage Loan Seller will have up
to an additional 90 days to complete such cure as provided in the Pooling and
Servicing Agreement; provided, further, that with respect to such additional
period, the applicable Mortgage Loan Seller is required deliver an officer's
certificate to the Trustee, the Bond Administrator, the Servicer and the
Special Servicer setting forth the reason such breach is not capable of being
cured within the initial 90-day period and what actions such Mortgage Loan
Seller is pursuing in connection with the cure thereof and stating that the
Mortgage Loan Seller anticipates that such breach will be cured within the
additional period; and provided, further, that in the event the Mortgage Loan
Seller fails to cure such breach, the Repurchase Price shall include interest
on any Advances made in respect of such Mortgage Loan (and any related
cross-collateralized Mortgage Loan); (b) within two years of the Closing Date
but subject to confirmation by the Rating Agencies that a substitution will not
cause a downgrade, qualification or withdrawal of the then current rating on
any Class of Certificates and the consent of the Directing Certificateholder
and in the case of any Mortgage Loan that has a Companion Loan, the related
holder of such Companion Loan (or its Operating Advisor), substitute a new
mortgage loan (a "Replacement Mortgage Loan") for the affected Mortgage Loan
(together with any related cross-collateralized Mortgage Loan, the "Removed
Mortgage Loan"); provided that the following criteria are met: (i) the
Replacement Mortgage Loan has certain financial terms substantially similar to
the Removed Mortgage Loan, (ii) the Replacement Mortgage Loan is a Qualifying
Substitute Mortgage Loan, (iii) the Replacement Mortgage Loan is a "qualified
replacement mortgage" within the meaning of Section 860G(a)(4) of the Code and
(iv) the respective Mortgage Loan Seller deposits in the Distribution Account
the amount, if any, by which the Stated Principal Balance of the Removed
Mortgage Loan exceeds the Stated Principal Balance of the Replacement Mortgage
Loan (the "Substitution Shortfall Amount"); or (c) promptly cure such breach in
all material respects.
A "Qualifying Substitute Mortgage Loan" is a Mortgage Loan that, among
other things: (i) has a Stated Principal Balance of not more than the Stated
Principal Balance of the related Removed Mortgage Loan, (ii) accrues interest
at a rate of interest at least equal to that of the related Removed Mortgage
Loan, (iii) is a fixed-rate Mortgage Loan, and (iv) has a remaining term to
stated maturity of not greater than, and not more than two years less than, the
related Removed Mortgage Loan.
The obligations of GACC, Morgan Guaranty and LaSalle to repurchase,
substitute or cure constitute the sole remedies available to holders of
Certificates or the Trustee for a breach of a representation or warranty by
GACC, Morgan Guaranty or LaSalle with respect to its Mortgage Loan. None of the
Servicer, the Special Servicer, the Trustee or the Bond Administrator will be
obligated to purchase or substitute a Mortgage Loan if GACC, Morgan Guaranty or
LaSalle defaults on its obligation to repurchase, substitute or cure, and no
assurance can be given that GACC, Morgan Guaranty or LaSalle will fulfill such
obligations. No assurance can be given that the GACC, Morgan Guaranty or
LaSalle will perform any obligation to cure or repurchase a Mortgage Loan for a
breach of any representation referred to in the third preceding paragraph. If
such obligation is not met as to a Mortgage Loan that is not a "qualified
mortgage" within the meaning of Section 860G(a)(3) of the Code, the Upper-Tier
REMIC, the Lower-Tier REMIC and the related Loan REMIC may fail to qualify to
be treated as REMICs for federal income tax purposes.
S-115
<PAGE>
SERVICING OF THE MORTGAGE LOANS; COLLECTION OF PAYMENTS
The Pooling and Servicing Agreement requires the Servicer and Special
Servicer to service and administer the Mortgage Loans and Companion Loans on
behalf of the Trust solely in the best interests of and for the benefit of all
of the Certificateholders and in the case of the Mortgage Loans that have
Companion Loans, of the holders of such Companion Loans as a collective whole
(as determined by the Servicer or Special Servicer, as the case may be, in the
exercise of its reasonable judgment) in accordance with applicable law, the
terms of the Pooling and Servicing Agreement and the Mortgage Loans and
Companion Loans and to the extent not inconsistent with the foregoing, in the
same manner in which, and with the same care, skill, prudence and diligence
with which, it (a) services and administers similar mortgage loans comparable
to the Mortgage Loans (including, in the case of the Special Servicer, REO
Loans) and held for other third party portfolios or (b) administers mortgage
loans for its own account, whichever standard is higher, but without regard to
(i) any known relationship that the Servicer or Special Servicer, or an
affiliate of the Servicer or Special Servicer, may have with a borrower or any
other party to the Pooling and Servicing Agreement, including any lending
relationship with or equity interest in a borrower; (ii) the ownership of any
Certificate by the Servicer or Special Servicer or any affiliate of the
Servicer or Special Servicer, as applicable; (iii) the Servicer's obligation to
make Advances, the Special Servicer's right to make Property Advances or the
Servicer's or Special Servicer's obligation to incur servicing expenses with
respect to the Mortgage Loans and Companion Loans; (iv) the Servicer's, Special
Servicer's or any subservicer's right to receive compensation for its services
under the Pooling and Servicing Agreement or with respect to any particular
transaction; (v) the ownership, or servicing or management for others, by the
Servicer or Special Servicer of any other mortgage loans or property (the
"Servicing Standard"); or (vi) any repurchase or indemnity obligation on the
part of any Mortgage Loan Seller. The Servicer and the Special Servicer are
permitted, at their own expense, to employ subservicers, agents or attorneys in
performing any of their respective obligations under the Pooling and Servicing
Agreement, but will not thereby be relieved of any such obligation, and will be
responsible for the acts and omissions of any such subservicers, agents or
attorneys. The Pooling and Servicing Agreement provides, however, that neither
the Servicer, the Special Servicer nor any of their respective directors,
officers, employees members, managers or agents shall have any liability to the
Trust or the Certificateholders for taking any action or refraining from taking
an action in good faith, or for errors in judgment. The foregoing provision
would not protect the Servicer or the Special Servicer for the breach of its
representations or warranties in the Pooling and Servicing Agreement, the
breach of certain specified covenants therein or any liability by reason of
willful misconduct, bad faith, fraud or negligence in the performance of its
duties or by reason of its reckless disregard of obligations or duties under
the Pooling and Servicing Agreement.
The Pooling and Servicing Agreement requires the Servicer or the Special
Servicer, as applicable, to make reasonable efforts to collect all payments
called for under the terms and provisions of the Mortgage Loans, to the extent
such procedures are consistent with the Servicing Standard. Consistent with the
above, the Servicer or Special Servicer may, in its discretion, waive any late
payment charge in connection with any delinquent Monthly Payment or Balloon
Payment with respect to any Mortgage Loan. With respect to the ARD Loans, the
Servicer and Special Servicer will be directed in the Pooling and Servicing
Agreement not to take any enforcement action with respect to payment of Excess
Interest or principal in excess of the principal component of the constant
Monthly Payment prior to the final maturity date.
In general, the Companion Loans will be serviced and administered under
the Pooling and Servicing Agreement as though they were Mortgage Loans except
that no P&I Advances will be made for any delinquent principal and/or interest
payments. If a Companion Loan becomes specially serviced, then the related
Mortgage Loan will become a Specially Serviced Mortgage Loan.
ADVANCES
The Servicer will be obligated to advance, on the business day immediately
preceding a Distribution Date (the "Servicer Remittance Date") an amount (each
such amount, a "P&I
S-116
<PAGE>
Advance") equal to the amount not received in respect of the Monthly Payment or
Assumed Monthly Payment on a Mortgage Loan (with interest at the Net Mortgage
Pass-Through Rate plus the Trustee Fee Rate) that was delinquent as of the
close of business on the immediately preceding Due Date (and which delinquent
payment has not been received as of the Servicer Remittance Date), or, in the
event of a default in the payment of amounts due on the maturity date of a
Mortgage Loan, the amount equal to the Monthly Payment or portion thereof or
the Assumed Monthly Payment not received that was due prior to the maturity
date; provided, however, the Servicer will not be required to make an Advance
to the extent it determines that such Advance would not be ultimately
recoverable from late payments, condemnation proceeds, net insurance proceeds,
net liquidation proceeds and other collections with respect to the related
Mortgage Loan. P&I Advances are intended to maintain a regular flow of
scheduled interest and principal payments to holders of the Certificates
entitled thereto, rather than to guarantee or insure against losses. Neither
the Servicer nor the Trustee will be required or permitted to make a P&I
Advance for Excess Interest or Default Interest or in respect of principal
and/or interest due on any Companion Loan. The Special Servicer will not be
required or permitted to make any P&I Advance. The amount required to be
advanced in respect of delinquent Monthly Payments or Assumed Scheduled
Payments on a Mortgage Loan or Loan Pair that has been subject to an Appraisal
Reduction Event will equal the product of (a) the amount that would be required
to be advanced by the Servicer without giving effect to such Appraisal
Reduction Event and (b) a fraction, the numerator of which is the Stated
Principal Balance of the Mortgage Loan (as of the last day of the related
Collection Period) less any Appraisal Reduction Amounts thereof (to the extent
such Appraisal Reduction Amount exceeds the principal balance of any related
Companion Loan) and the denominator of which is the Stated Principal Balance
(as of the last day of the related Collection Period).
In addition to P&I Advances, the Servicer will also be obligated (subject
to the limitations described herein) to make advances ("Property Advances," and
together with P&I Advances, "Advances") to pay delinquent real estate taxes,
assessments and hazard insurance premiums and to cover other similar costs and
expenses necessary to preserve the priority of the related Mortgage, enforce
the terms of any Mortgage Loan or to protect, manage and maintain each related
Mortgaged Property. The Special Servicer, at its option, may make any Property
Advance to be made on any Specially Serviced Mortgage Loan.
To the extent the Servicer or the Special Servicer fails to make an
Advance it is required (or, in the case of the Special Servicer, permitted) to
make under the Pooling and Servicing Agreement, the Trustee, subject to a
determination of recoverability, will make such required Advance pursuant to
the terms of the Pooling and Servicing Agreement. The Trustee will be entitled
to rely conclusively on any non-recoverability determination of the Servicer or
the Special Servicer, as applicable. See "-- The Trustee and the Bond
Administrator" below.
The Servicer, the Special Servicer or the Trustee, as applicable, will be
entitled to reimbursement for any Advance made by it in an amount equal to the
amount of such Advance (i) from late payments on the related Mortgage Loan by
the mortgagor, (ii) from insurance proceeds, condemnation proceeds, liquidation
proceeds from the sale of the related Specially Serviced Mortgage Loan or the
related Mortgaged Property or other collections relating to the Mortgage Loan
or (iii) upon determining in good faith that such Advance is not recoverable in
the manner described in the preceding two clauses, from any other amounts from
time to time on deposit in the Collection Account. The Servicer, the Special
Servicer or the Trustee, as applicable, will be entitled to payment of interest
on any Advance made by it in an amount equal to the amount of interest accrued
thereon at the Advance Rate (i) from the amount of Default Interest on the
related Mortgage Loan by the mortgagor, (ii) from late payment fees on the
related Mortgage Loan by the mortgagor, and (iii) upon determining in good
faith that such interest is not recoverable in the manner described in the
preceding two clauses, from any other amounts from time to time on deposit in
the Collection Account.
S-117
<PAGE>
The Servicer, the Special Servicer and the Trustee will each be entitled
to receive interest on Advances at a per annum rate equal to the Prime Rate
(the "Advance Rate"), compounded monthly, as of each Servicer Remittance Date
and the Servicer will be authorized to pay itself, the Special Servicer or the
Trustee, as applicable, such interest monthly prior to any payment to holders
of Certificates, provided that no interest shall accrue and be payable on any
P&I Advances until the grace period for a late payment by the underlying
borrower has expired. To the extent that the payment of such interest at the
Advance Rate results in a shortfall in amounts otherwise payable on one or more
Classes of Certificates on the next Distribution Date, the Servicer or the
Trustee, as applicable, will be obligated to make a cash advance to cover such
shortfall, but only to the extent the Servicer or the Trustee, as applicable,
concludes that, with respect to each such Advance, such Advance can be
recovered from amounts payable on or in respect of the Mortgage Loan to which
the Advance is related. If the interest on such Advance is not recovered from
Default Interest and late charges on such Mortgage Loan, a shortfall will
result which will have the same effect as a Realized Loss. The "Prime Rate" is
the rate, for any day, set forth as such in the "Money Rates" section of The
Wall Street Journal, Eastern Edition.
The obligation of the Servicer or the Trustee, as applicable, to make
Advances (or the right of the Special Servicer to make Property Advances) with
respect to any Mortgage Loan pursuant to the Pooling and Servicing Agreement
continues through the foreclosure of such Mortgage Loan and until the
liquidation of the Mortgage Loan or disposition of the related REO Properties.
P&I Advances are intended to provide a limited amount of liquidity, not to
guarantee or insure against losses. None of the Servicer, the Special Servicer
or the Trustee will be required to make any Advance that it determines in its
good faith business judgment will not be recoverable by the Servicer, the
Special Servicer or the Trustee, as applicable, out of related late payments
(including late payment fees), insurance proceeds, liquidation proceeds and
other collections with respect to the Mortgage Loan as to which such Advances
are to be made. In addition, if the Servicer, the Special Servicer or the
Trustee, as applicable, determines in its good faith business judgment that any
Advance previously made will not be recoverable from the foregoing sources,
then the Servicer, the Special Servicer or the Trustee, as applicable, will be
entitled to reimburse itself for such Advance, plus interest thereon, out of
amounts payable on or in respect of all of the Mortgage Loans prior to
distributions on the Certificates. Any such judgment or determination with
respect to the recoverability of Advances must be evidenced by an officers'
certificate delivered to the Depositor, the Bond Administrator and the Trustee
in the case of the Servicer and the Special Servicer, and delivered to the
Depositor, the Servicer and the Bond Administrator in the case of the Trustee,
setting forth such judgment or determination of nonrecoverability and the
considerations of the Servicer, the Special Servicer or the Trustee, as
applicable, forming the basis of such determination (including but not limited
to information selected by the person making such determination in its good
faith discretion such as related income and expense statements, rent rolls,
occupancy status, property inspections, inquiries by the Servicer, the Special
Servicer or the Trustee, as applicable, and an independent appraisal performed
in accordance with Appraiser Institute standards conducted within the past
twelve months on the applicable Mortgaged Property).
With respect to Mortgage Loans that have Companion Loans, Property
Advances will be made with respect to both such loans. However, neither the
Servicer nor the Trustee will make P&I Advances on Companion Loans.
ACCOUNTS
Collection Account. The Servicer will establish and maintain one or more
segregated accounts (the "Collection Account") pursuant to the Pooling and
Servicing Agreement, and will be required to deposit into the Collection
Account all payments in respect of the Mortgage Loans, other than amounts
permitted to be withheld by the Servicer or amounts to be deposited into any
Reserve Account.
S-118
<PAGE>
Distribution Accounts. The Bond Administrator will establish and maintain
one or more segregated accounts (the "Distribution Account") in the name of the
Trustee for the benefit of the holders of Certificates. With respect to each
Distribution Date, the Servicer will remit on or before each Servicer
Remittance Date to the Bond Administrator, and the Bond Administrator will
deposit into the Distribution Account, to the extent of funds on deposit in the
Collection Account, on the Servicer Remittance Date an aggregate amount of
immediately available funds equal to the sum of (i) the Available Funds
(including all P&I Advances) and (ii) the Trustee Fee (which includes the Bond
Administrator Fee). To the extent the Servicer fails to do so, the Trustee will
deposit all P&I Advances into the Distribution Account as described herein. See
"Description of the Offered Certificates -- Distributions" in this prospectus
supplement.
Interest Reserve Account. The Bond Administrator will establish and
maintain an "Interest Reserve Account" in the name of the Trustee for the
benefit of the holders of the Certificates. With respect to each Distribution
Date occurring in February and each Distribution Date occurring in any January
which occurs in a year that is not a leap year, there shall be deposited, in
respect of each Mortgage Loan that does not accrue interest on the basis of a
360-day year of twelve 30-day months, an amount equal to one day's interest at
the related Mortgage Rate (net of any Servicing Fee payable therefrom) on the
respective Stated Principal Balance as of the immediately preceding Due Date,
to the extent a Monthly Payment or P&I Advance is made in respect thereof (all
amounts so deposited in any consecutive January (if applicable) and February,
"Withheld Amounts"). With respect to each Distribution Date occurring in March,
an amount is required to be withdrawn from the Interest Reserve Account in
respect of each such Mortgage Loan equal to the related Withheld Amounts from
the preceding January (if applicable) and February, if any, and deposited into
the Distribution Account.
The Bond Administrator will also establish and maintain one or more
segregated accounts or sub-accounts for each "Loan REMIC Distribution Account,"
the "Lower-Tier Distribution Account," the "Upper-Tier Distribution Account,"
the "Excess Interest Distribution Account", the "Default Interest Distribution
Account" and the "Excess Proceeds Liquidation Account," each in the name of the
Trustee for the benefit of the holders of the Certificates.
The Collection Account, the Lower-Tier Distribution Account, the Loan
REMIC Distribution Accounts, the Upper-Tier Distribution Account, the Excess
Interest Distribution Account, the Default Interest Distribution Account and
the Excess Proceeds Liquidation Account will be held in the name of the Trustee
(or the Servicer or Bond Administrator on behalf of the Trustee) on behalf of
the holders of Certificates and the Servicer will be authorized to make
withdrawals from the Collection Account. Each of the Collection Account, any
REO Account, the Lower-Tier Distribution Account, the Loan REMIC Distribution
Accounts, the Upper-Tier Distribution Account, the Excess Interest Distribution
Account, the Default Interest Distribution Account and the Excess Liquidation
Proceeds Account will be either (i) (A) an account or accounts maintained with
a depository institution or trust company the short term unsecured debt
obligations or commercial paper of which are rated at least A-1 by S&P and F-1
by Fitch in the case of accounts in which deposits have a maturity of 30 days
or less or, in the case of accounts in which deposits have a maturity of more
than 30 days, the long term unsecured debt obligations of which are rated at
least "AA-" by Fitch and "A" by S&P or (B) as to which the Bond Administrator
has received written confirmation from each of the Rating Agencies that holding
funds in such account would not cause any Rating Agency to qualify, withdraw or
downgrade any of its then-current ratings on the Certificates or (ii) a
segregated trust account or accounts maintained with a federal or state
chartered depository institution or trust company acting in its fiduciary
capacity which, in the case of a state chartered depository institution, is
subject to regulations substantially similar to 12 C.F.R. Section 9.10(b),
having in either case a combined capital surplus of at least $50,000,000 and
subject to supervision or examination by federal and state authority, or (iii)
any other account that, as evidenced by a written confirmation from each Rating
Agency that such account would not, in and of itself, cause a downgrade,
qualification or withdrawal of the then-current ratings assigned to the
Certificates, which may be an account maintained with the Trustee, the Bond
Administrator or the Servicer.
S-119
<PAGE>
Amounts on deposit in the Collection Account and any REO Account may be
invested in certain United States government securities and other high-quality
investments specified in the Pooling and Servicing Agreement ("Permitted
Investments"). Interest or other income earned on funds in the Collection
Account will be paid to the Servicer (except to the extent required to be paid
to the related borrower) as additional servicing compensation and interest or
other income earned on funds in any REO Account will be payable to the Special
Servicer.
WITHDRAWALS FROM THE COLLECTION ACCOUNT
The Servicer may make withdrawals from the Collection Account for the
following purposes, to the extent permitted and in the priorities provided in
the Pooling and Servicing Agreement: (i) to remit on each Servicer Remittance
Date to the Bond Administrator for its deposit (A) to the Distribution Account
an amount equal to the sum of (I) Available Funds and any Prepayment Premiums
and (II) the Trustee Fee for such Distribution Date, (B) to the Distribution
Account for deposit into the Default Interest Distribution Account an amount
equal to the Net Default Interest allocable to the Mortgage Loans received in
the related Collection Period, (C) to the Distribution Account for deposit into
the Excess Interest Distribution Account an amount equal to the Excess Interest
allocable to the Mortgage Loans received in the related Collection Period, if
any and (D) to the Distribution Account for deposit into the Excess Liquidation
Proceeds Account an amount equal to the Excess Liquidation Proceeds allocable
to the Mortgage Loans received in the related Collection Period, if any; (ii)
to pay or reimburse the Servicer, the Special Servicer or the Trustee, as
applicable, for Advances made by either of them and, if applicable, interest on
Advances (provided, that the Trustee will have priority with respect to such
payment or reimbursement), the Servicer's and the Special Servicer's right to
reimbursement for items described in this clause (ii) being limited as
described in this prospectus supplement under "-- Advances"; (iii) to pay on
each Servicer Remittance Date to the Servicer and the Special Servicer as
compensation, the aggregate unpaid Servicing Compensation, Special Servicing
Fee, Workout Fee, Liquidation Fee, and any other servicing or special servicing
compensation in respect of the immediately preceding calendar month; (iv) to
pay on or before each Distribution Date to the related Mortgage Loan Seller
with respect to each Mortgage Loan or REO Property that has previously been
purchased or repurchased by it pursuant to the Pooling and Servicing Agreement,
all amounts received thereon during the related Collection Period and
subsequent to the date as of which the amount required to effect such purchase
or repurchase was determined; (v) to the extent not reimbursed or paid pursuant
to any of the above clauses, to reimburse or pay the Servicer, the Special
Servicer, the Trustee, the Bond Administrator and/or the Depositor for unpaid
servicing compensation (in the case of the Servicer, the Special Servicer or
the Trustee) and certain other unreimbursed expenses incurred by such persons
pursuant to and to the extent reimbursable under the Pooling and Servicing
Agreement and to satisfy any indemnification obligations of the Trust under the
Pooling and Servicing Agreement; (vi) to pay to the Bond Administrator amounts
requested by it to pay taxes on certain net income with respect to REO
Properties; (vii) to withdraw any amount deposited into the Collection Account
that was not required to be deposited therein; (viii) to remit on each Servicer
Remittance Date to the paying agent for each Companion Loan the amount payable
on such Companion Loan as described in the Pooling and Servicing Agreement; and
(ix) to clear and terminate the Collection Account pursuant to a plan for
termination and liquidation of the Trust.
ENFORCEMENT OF "DUE-ON-SALE" AND "DUE-ON-ENCUMBRANCE" CLAUSES
In general, the Mortgage Loans and Loan Pairs contain provisions in the
nature of "due-on-sale" clauses, which by their terms (a) provide that the
Mortgage Loans and Loan Pairs shall (or may at the mortgagee's option) become
due and payable upon the sale or other transfer of an interest in the related
Mortgaged Property or (b) provide that the Mortgage Loans and Loan Pairs may
not be assumed without the consent of the related mortgagee in connection with
any such sale or other transfer. The Servicer or the Special Servicer, as
applicable, will not be required to enforce any such due-on-sale clauses and in
connection therewith will not be required to (i)
S-120
<PAGE>
accelerate payments thereon or (ii) withhold its consent to such an assumption
if (x) such provision is not exercisable under applicable law or such provision
is reasonably likely to result in meritorious legal action by the borrower or
(y) the Servicer or the Special Servicer, as applicable, determines, in
accordance with the Servicing Standard, that granting such consent would be
likely to result in a greater recovery, on a present value basis (discounting
at the related Mortgage Rate or in the case of a Mortgage Loan that has a
Companion Loan, at the weighted average of the related Mortgage Rates), than
would enforcement of such clause. If the Servicer or the Special Servicer, as
applicable, determines that (i) granting such consent would be likely to result
in a greater recovery, or (ii) such provisions are not legally enforceable, the
Servicer or the Special Servicer, as applicable, is authorized to take or enter
into an assumption agreement from or with the proposed transferee as obligor
thereon provided that (a) the credit status of the prospective transferee is in
compliance with the Servicer's or Special Servicer's, as applicable, regular
commercial mortgage origination or servicing standards and criteria and the
terms of the related Mortgage and (b) the Servicer or the Special Servicer, as
applicable, with respect to Mortgage Loans that represent more than 5% of the
then-current aggregate Stated Principal Balance of the Mortgage Loans (taking
into account for the purposes of this calculation, (i) in the case of any such
Mortgage Loan that is cross-collateralized with another mortgage loan, any
Mortgage Loan with which it is cross-collateralized and (ii) in the case of any
such Mortgage Loan with respect to which the related borrower or its affiliate
is a borrower with respect to one or more other Mortgage Loans or Companion
Loans, such other Mortgage Loans and Companion Loans), has received written
confirmation from S&P and Fitch, or as to any Mortgage Loan that is one of the
ten largest Mortgage Loans in the Trust (based on its then unpaid principal
balance), has received such confirmation from Fitch, that such assumption or
substitution would not, in and of itself, cause a downgrade, qualification or
withdrawal of the then-current ratings assigned to the Certificates. The
Servicer or Special Servicer may not approve an assumption or substitution
without requiring the related mortgagee to pay any fees owed to the Rating
Agencies associated with the approval of such assumption or substitution unless
the related Mortgage Loan Documents expressly prohibit the Servicer or Special
Servicer from requiring such payment. No assumption agreement may contain any
terms that are different from any term of any Mortgage or related Note, except
pursuant to the provisions described under "-- Realization Upon Defaulted
Mortgage Loans" and "-- Modifications" in this prospectus supplement. The
Special Servicer will have the right to consent to any assumption of a Mortgage
Loan that is not a Specially Serviced Mortgage Loan; provided, however, that
the Special Servicer will also be required to obtain the consent of the
Directing Certificateholders (or the related holder of a Companion Loan, as
applicable) to any such assumption, in each case, to the extent described in
this prospectus supplement under "The Pooling and Servicing Agreement --
Special Servicing."
In general, the Mortgage Loans and Loan Pairs contain provisions in the
nature of a "due-on-encumbrance" clause which by their terms (a) provide that
the Mortgage Loans shall (or may at the mortgagee's option) become due and
payable upon the creation of any lien or other encumbrance on the related
Mortgaged Property, or (b) require the consent of the related mortgagee to the
creation of any such lien or other encumbrance on the related Mortgaged
Property. The Servicer or the Special Servicer, as applicable, will not be
required to enforce such due-on-encumbrance clauses and in connection therewith
will not be required to (i) accelerate payments thereon or (ii) withhold its
consent to such lien or encumbrance if the Servicer or the Special Servicer, as
applicable, (x) determines, in accordance with the Servicing Standard, that
such enforcement would not be in the best interests of the Trust and (y)
receives prior written confirmation from S&P and Fitch, that granting such
consent would not, in and of itself, cause a downgrade, qualification or
withdrawal of any of the then-current ratings assigned to the Certificates;
provided, that in the case of Fitch, such confirmation shall only be required
with respect to Mortgage Loans that represent more than 5% of the then-current
aggregate Stated Principal Balance of the Mortgage Loans or as to any Mortgage
Loan that is one of the ten largest Mortgage Loans in the Trust (based on its
then unpaid principal balance). The Special Servicer will have the right to
consent to the waiver of any due-on-encumbrance clauses with regard to any
S-121
<PAGE>
Mortgage Loan that is not a Specially Serviced Mortgage Loan, and the Special
Servicer will also be required to obtain the consent of the Directing
Certificateholders (or the related holder of a Companion Loan, as applicable)
to any such waiver of a due-on-encumbrance clause, to the extent described in
this prospectus supplement under "-- Special Servicing." See "Certain Legal
Aspects of Mortgage Loans -- Due-on-Sale and Due-on-Encumbrance Provisions" in
the prospectus.
DEFEASANCE
Prior to permitting release of any Mortgaged Properties, to the extent not
inconsistent with the related Mortgage Loan, the Pooling and Servicing
Agreement requires the Servicer to obtain written confirmation from each Rating
Agency that such release would not, in and of itself, result in a downgrade,
qualification or withdrawal of the then-current ratings assigned to the
Certificates. In addition, the Pooling and Servicing Agreement requires the
Servicer to, in accordance with the Servicing Standard, enforce provisions in
the related Mortgage Loan Documents requiring the borrower to pay all
reasonable expenses associated with a defeasance.
INSPECTIONS
The Servicer (or with respect to any Specially Serviced Mortgage Loan and
REO Property, the Special Servicer) is required to inspect or cause to be
inspected each Mortgaged Property (i) at such times and in such manner as are
consistent with the Servicing Standards described herein, but in any event is
required to inspect each Mortgaged Property securing a Note, with a Stated
Principal Balance (or in the case of a Note secured by more than one Mortgaged
Property, having an Allocated Loan Amount) of (a) $2,000,000 or more at least
once every twelve months and (b) less than $2,000,000 at least once every 24
months, in each case commencing in 2001 (or at such lesser frequency as each
Rating Agency has confirmed in writing to the Servicer that such schedule will
not result in the withdrawal, downgrading or qualification of the then-current
ratings assigned to the Certificates), (ii) if the DSCR for the related
Mortgage Loan is less than 1.0x, and (iii) if the related Mortgage Loan is in
default or is more than 60 days delinquent.
INSURANCE POLICIES
The Pooling and Servicing Agreement requires the Servicer, to the extent
provided in the related Mortgage Loan (or the Special Servicer in the case of
an REO Property), to obtain or cause the mortgagor on the related Mortgage Loan
to maintain fire and hazard insurance with extended coverage on the related
Mortgaged Property in an amount which is at least equal to the lesser of (A)
one hundred percent (100%) of the then "full insurable replacement cost" of the
improvements, and (B) the outstanding principal balance of the related Mortgage
Loan, or such greater amount or such endorsement as is necessary to prevent any
reduction, by reason of the application of co-insurance and to prevent the
Trustee thereunder from being deemed a co-insurer. The Pooling and Servicing
Agreement also requires the Servicer (or the Special Servicer in the case of an
REO Property) to obtain or cause the mortgagor on each Mortgaged Property to
maintain insurance providing coverage against at least 12 months of business
interruptions (24 months with respect to an REO Property) and any other
insurance as is required in the related Mortgage Loan and customarily obtained
at commercially reasonable rates. In the case of an REO Property, if the
Special Servicer fails to maintain fire and hazard insurance as described above
or flood insurance as described below, the Servicer shall maintain such
insurance, subject to the provisions of the Pooling and Servicing Agreement
concerning nonrecoverable Advances. Any cost incurred by the Servicer or
Special Servicer in maintaining any such insurance shall not, for the purpose
of calculating distributions to Certificateholders, be added to the unpaid
principal balance of the related Mortgage Loan, notwithstanding that the terms
of such Mortgage Loan so permit.
In general, the standard form of fire and hazard extended coverage policy
covers physical damage to or destruction of the improvements of the property by
fire, lightning, explosion,
S-122
<PAGE>
smoke, windstorm, hail, riot, strike and civil commotion, subject to certain
conditions and exclusions in each policy. Although the policies relating to the
Mortgage Loans will be underwritten by different insurers in different states
and therefore will not contain identical terms and conditions, most such
policies will not cover any physical damage resulting from war, revolution,
governmental actions, floods and other water-related causes, earth movement
(including earthquakes, landslides and mudflows), wet or dry rot, vermin,
domestic animals and certain other kinds of uninsured risks. When improvements
on a Mortgaged Property are located in a federally designated flood area, the
Pooling and Servicing Agreement requires the Servicer to use its best efforts
to cause the related borrower to maintain, or if not maintained, to itself
obtain (subject to the provisions of the Pooling and Servicing Agreement
concerning nonrecoverable Advances) flood insurance, to the extent required by
such Mortgage Loan. Such flood insurance shall be in an amount equal to the
lesser of (i) the outstanding principal balance of the related Mortgage Loan,
(ii) the maximum amount of such insurance required by the terms of the related
Mortgage and available for the related property under the National Flood
Insurance Act of 1968, as amended, if available, and (iii) 100% of the
replacement cost of the improvements located in the special flood hazard area
on the related Mortgaged Property, except to the extent self-insurance is
permitted under the related Mortgage Loan. If an REO Property (i) is located in
an area identified in the Federal Register by the Federal Emergency Management
Agency as having special flood hazards or (ii) is related to a Mortgage Loan
pursuant to which earthquake insurance was in place at the time of origination
and continues to be available at commercially reasonable rates, the Pooling and
Servicing Agreement requires that the Special Servicer obtain (subject to the
provisions of the Pooling and Servicing Agreement concerning nonrecoverable
Advances) flood insurance and/or earthquake insurance. If a recovery due to a
flood or earthquake is not available for an REO Property but would have been
available if such insurance were maintained, the Special Servicer will be
required (subject to the provisions of the Pooling and Servicing Agreement
concerning nonrecoverable Advances) to (i) immediately deposit into the
Collection Account from its own funds the amount that would have been recovered
or (ii) apply to the restoration and repair of the property from its own funds
the amount that would have been recovered, if such application is consistent
with the Servicing Standard; provided, however, that the Special Servicer shall
not be responsible for any shortfall in insurance proceeds resulting from an
insurer's refusal or inability to pay a claim.
The Servicer or the Special Servicer may obtain and maintain a blanket or
mortgage impairment insurance policy insuring against fire and hazard losses on
all of the Mortgaged Properties (other than REO Properties) as to which the
related borrower has not maintained insurance to satisfy its obligations
concerning the maintenance of insurance coverage. Any such blanket insurance
policy shall be maintained with an insurer qualified under the terms of the
Pooling and Servicing Agreement. Additionally, the Servicer or the Special
Servicer may obtain a master force placed insurance policy, as long as such
policy is issued by an insurer qualified under the terms of the Pooling and
Servicing Agreement and provides no less coverage in scope and amount than
otherwise required to be maintained as described in the preceding paragraphs.
The ability of the Servicer to assure that fire and hazard, flood or
earthquake insurance proceeds are appropriately applied may be dependent upon
its being named as an additional insured under such policy, or upon the extent
to which information in this regard is furnished by mortgagors.
Under the terms of the Mortgage Loans, the borrowers will be required to
present claims to insurers under hazard insurance policies maintained on the
related Mortgaged Properties. The Servicer or Special Servicer, as applicable,
on behalf of itself, the Trustee and Certificateholders, is obligated to
present or cause to be presented claims under any blanket insurance policy
insuring against hazard losses on Mortgaged Properties securing the Mortgage
Loans. However, the ability of the Servicer or Special Servicer, as applicable,
to present or cause to be presented such claims is dependent upon the extent to
which information in this regard is furnished to the Servicer or Special
Servicer, as applicable, by the borrowers.
S-123
<PAGE>
All insurance policies required shall name the Trustee or the Servicer or
the Special Servicer, on behalf of the Trustee as the mortgagee, as loss payee.
EVIDENCE AS TO COMPLIANCE
The Pooling and Servicing Agreement requires the Servicer to cause a
nationally recognized firm of independent public accountants, which is a member
of the American Institute of Certified Public Accountants, to furnish to the
Bond Administrator, the Depositor and the Rating Agencies on or before April 15
of each year, beginning April 15, 2001, a statement to the effect that such
firm has examined certain documents and records relating to the servicing of
similar mortgage loans for the preceding twelve months and that on the basis of
their examination, conducted substantially in compliance with generally
accepted auditing standards and the Uniform Single Attestation Program for
Mortgage Bankers or the Audit Program for Mortgages serviced for Freddie Mac,
such servicing has been conducted in compliance with similar agreements except
for such significant exceptions or errors in records that, in the opinion of
such firm, generally accepted auditing standards and the Uniform Single
Attestation Program for Mortgage Bankers or the Audit Program for Mortgages
serviced for Freddie Mac require it to report, in which case such exceptions
and errors shall be so reported.
The Pooling and Servicing Agreement also requires the Servicer to deliver
to the Bond Administrator, the Depositor and the Rating Agencies on or before
April 15 of each year, beginning April 15, 2001, an officer's certificate of
the Servicer stating that, to the best of such officer's knowledge, the
Servicer has fulfilled its obligations under the Pooling and Servicing
Agreement throughout the preceding year or, if there has been a default,
specifying each default known to such officer and the action proposed to be
taken with respect thereto.
CERTAIN MATTERS REGARDING THE DEPOSITOR, THE SERVICER AND THE SPECIAL SERVICER
Each of the Servicer and Special Servicer may assign its rights and
delegate its duties and obligations under the Pooling and Servicing Agreement
in connection with the sale or transfer of a substantial portion of its
mortgage servicing or asset management portfolio, provided that certain
conditions are satisfied including obtaining the consent of the Trustee and
Bond Administrator and written confirmation of each Rating Agency that such
assignment or delegation will not cause a qualification, withdrawal or
downgrading of the then-current ratings assigned to the Certificates. The
Pooling and Servicing Agreement provides that the Servicer or Special Servicer
may not otherwise resign from its obligations and duties as Servicer or Special
Servicer thereunder, except upon the determination that performance of its
duties is no longer permissible under applicable law and provided that such
determination is evidenced by an opinion of counsel delivered to the Trustee
and the Bond Administrator. No such resignation may become effective until the
Trustee or a successor Servicer or Special Servicer has assumed the obligations
of the Servicer or Special Servicer under the Pooling and Servicing Agreement.
The Trustee or any other successor Servicer or Special Servicer assuming the
obligations of the Servicer or Special Servicer under the Pooling and Servicing
Agreement will be entitled to the compensation to which the Servicer or Special
Servicer would have been entitled. If no successor Servicer or Special Servicer
can be obtained to perform such obligations for such compensation, additional
amounts payable to such successor Servicer or Special Servicer will be treated
as Realized Losses. In addition, the Pooling and Servicing Agreement provides
that the Trustee is permitted to remove the Servicer or the Special Servicer
upon receipt of notice from Fitch that if such Servicer or Special Servicer is
not removed there is the risk of a downgrade, qualification or withdrawal of
the then-current rating of any Class of Certificates.
The Pooling and Servicing Agreement also provides that none of the
Depositor, the Servicer or the Special Servicer, or any director, officer,
employee, member, manager or agent (including subservicers) of the Depositor,
the Servicer or the Special Servicer will be under any liability to the Trust,
or the holders of Certificates for any action taken or for refraining from the
taking of any action in good faith pursuant to the Pooling and Servicing
Agreement (including actions taken at
S-124
<PAGE>
the direction of the Controlling Class), or for errors in judgment; provided,
however, that none of the Depositor, the Servicer or the Special Servicer or
any director, officer, employee, member, manager or agent (including
subservicers) of the Depositor, the Servicer and the Special Servicer will be
protected against any breach of its representations and warranties made in the
Pooling and Servicing Agreement or any liability which would otherwise be
imposed by reason of willful misconduct, bad faith, fraud or negligence (or in
the case of the Servicer, by reason of any specific liability imposed for a
breach of the Servicing Standard) in the performance of duties thereunder or by
reason of reckless disregard of obligations and duties thereunder. The Pooling
and Servicing Agreement further provides that the Depositor, the Servicer and
the Special Servicer and any director, officer, employee, member, manager or
agent (including subservicers) of the Depositor, the Servicer and the Special
Servicer will be entitled to indemnification by the Trust for any loss,
liability or expense incurred in connection with any claim or legal action
relating to the Pooling and Servicing Agreement or the Certificates, other than
any loss, liability or expense (i) incurred by reason of willful misconduct,
bad faith, fraud or negligence (or in the case of the Servicer, by reason of
any specific liability imposed for a breach of the Servicing Standard) in the
performance of duties thereunder or by reason of reckless disregard of
obligations and duties thereunder or (ii) imposed by any taxing authority if
such loss, liability or expense is not specifically reimbursable pursuant to
the terms of the Pooling and Servicing Agreement.
In addition, the Pooling and Servicing Agreement provides that none of the
Depositor, the Servicer or the Special Servicer will be under any obligation to
appear in, prosecute or defend any legal action unless such action is related
to its duties under the Pooling and Servicing Agreement and which in its
opinion does not expose it to any expense or liability. The Depositor, the
Servicer or the Special Servicer may, however, in its discretion undertake any
such action which it may deem necessary or desirable with respect to the
Pooling and Servicing Agreement and the rights and duties of the parties
thereto and the interests of the holders of Certificates thereunder. In such
event, the legal expenses and costs of such action and any liability resulting
therefrom will be expenses, costs and liabilities of the Trust, and the
Depositor, the Servicer and the Special Servicer will be entitled to be
reimbursed therefor and to charge the Collection Account.
The Depositor is not obligated to monitor or supervise the performance of
the Servicer, the Special Servicer, the Trustee or the Bond Administrator under
the Pooling and Servicing Agreement. The Depositor may, but is not obligated
to, enforce the obligations of the Servicer or the Special Servicer under the
Pooling and Servicing Agreement and may, but is not obligated to, perform or
cause a designee to perform any defaulted obligation of the Servicer or the
Special Servicer or exercise any right of the Servicer or the Special Servicer
under the Pooling and Servicing Agreement. In the event the Depositor
undertakes any such action, it will be reimbursed by the Trust from the
Collection Account to the extent not recoverable from the Servicer or Special
Servicer, as applicable. Any such action by the Depositor will not relieve the
Servicer or the Special Servicer of its obligations under the Pooling and
Servicing Agreement.
Any person into which the Servicer may be merged or consolidated, or any
person resulting from any merger or consolidation to which the Servicer is a
party, or any person succeeding to the business of the Servicer, will be the
successor of the Servicer under the Pooling and Servicing Agreement, and shall
be deemed to have assumed all of the liabilities and obligations of the
Servicer under the Pooling and Servicing Agreement if each of the Rating
Agencies has confirmed in writing that such merger or consolidation or transfer
of assets or succession, in and of itself, will not cause a downgrade,
qualification or withdrawal of the then-current ratings assigned by such Rating
Agency for any Class of Certificates.
EVENTS OF DEFAULT
Events of default of the Servicer (each, an "Event of Default") under the
Pooling and Servicing Agreement consist, among other things, of (i) any failure
by the Servicer to remit to the Collection Account or any failure by the
Servicer to remit to the Bond Administrator for the Bond Administrator to
deposit into the Distribution Account any amount required to be so remitted
S-125
<PAGE>
pursuant to the Pooling and Servicing Agreement (including P&I Advances); or
(ii) any failure by the Servicer duly to observe or perform in any material
respect any of its other covenants or agreements or the breach of its
representations or warranties under the Pooling and Servicing Agreement which
continues unremedied for thirty days after the giving of written notice of such
failure to the Servicer by the Depositor, the Bond Administrator, the Trustee
or any holder of a Companion Loan, or to the Servicer, the Depositor, the Bond
Administrator and the Trustee by the holders of Certificates evidencing
Percentage Interests of at least 25% of any affected Class; or (iii) any
failure by the Servicer to make any Property Advances as required pursuant to
the Pooling and Servicing Agreement; or (iv) confirmation in writing by Fitch
that not terminating the Servicer would, in and of itself, cause the
then-current rating assigned to any Class of Certificates to be qualified,
withdrawn or downgraded; or (v) certain events of insolvency, readjustment of
debt, marshaling of assets and liabilities or similar proceedings and certain
actions by, on behalf of or against the Servicer indicating its insolvency or
inability to pay its obligations; or (vi) the Servicer shall no longer be an
"approved" or "acceptable" servicer by any of the Rating Agencies for mortgage
pools similar to the Trust.
Events of Default of the Special Servicer under the Pooling and Servicing
Agreement include the items specified in clauses (i) through (vi) above with
respect to, and to the extent applicable to, the Special Servicer.
RIGHTS UPON EVENT OF DEFAULT
If an Event of Default with respect to the Servicer or the Special
Servicer, as applicable, occurs, then the Trustee may, and at the direction of
the holders of Certificates evidencing at least 25% of the aggregate Voting
Rights of all Certificateholders, the Trustee will be required to, terminate
all of the rights and obligations of the Servicer as servicer or the Special
Servicer as special servicer under the Pooling and Servicing Agreement and in
and to the Trust. Notwithstanding the foregoing, upon any termination of the
Servicer or the Special Servicer, as applicable, under the Pooling and
Servicing Agreement, the Servicer or the Special Servicer, as applicable, will
continue to be entitled to receive all accrued and unpaid servicing
compensation through the date of termination plus all Advances and interest
thereon as provided in the Pooling and Servicing Agreement. In the event that
the Servicer is also the Special Servicer and the Servicer is terminated, the
Servicer will also be terminated as Special Servicer.
On and after the date of termination following an Event of Default by the
Servicer or the Special Servicer, the Trustee will succeed to all authority and
power of the Servicer (and the Special Servicer if the Special Servicer is also
the Servicer) under the Pooling and Servicing Agreement and will be entitled to
the compensation arrangements to which the Servicer (and the Special Servicer
if the Servicer is also the Special Servicer) would have been entitled. If the
Trustee is unwilling or unable so to act, or if the holders of Certificates
evidencing at least 25% of the aggregate Voting Rights of all
Certificateholders so request, or if the Trustee shall not be an "approved"
servicer by any of the Rating Agencies for mortgage pools similar to the Trust,
the Trustee must appoint, or petition a court of competent jurisdiction for the
appointment of, a mortgage loan servicing institution the appointment of which
will not result in the downgrading, qualification or withdrawal of the rating
or ratings then assigned to any Class of Certificates as evidenced in writing
by each Rating Agency to act as successor to the Servicer or the Special
Servicer, as applicable, under the Pooling and Servicing Agreement. Pending
such appointment, the Trustee is obligated to act in such capacity. The Trustee
and any such successor may agree upon the servicing compensation to be paid.
If the Special Servicer is not the Servicer and an Event of Default with
respect to the Special Servicer occurs, upon the termination of the Special
Servicer the Servicer will succeed to all the power and authority of the
Special Servicer under the Pooling and Servicing Agreement (provided that such
succession would not result in the downgrading, qualification or withdrawal of
the rating or ratings then assigned to any Class of Certificates as evidenced
in writing by each Rating Agency) and will be entitled to the compensation to
which the Special Servicer would have been entitled.
S-126
<PAGE>
No Certificateholder will have any right under the Pooling and Servicing
Agreement to institute any proceeding with respect to the Pooling and Servicing
Agreement or the Mortgage Loans, unless, with respect to the Pooling and
Servicing Agreement, such holder previously shall have given to the Trustee a
written notice of a default under the Pooling and Servicing Agreement, and of
the continuance thereof, and unless also the holders of Certificates of any
Class affected thereby evidencing Percentage Interests of at least 25% of such
Class shall have made written request of the Trustee to institute such
proceeding in its capacity as Trustee under the Pooling and Servicing Agreement
and shall have offered to the Trustee such reasonable security or indemnity as
it may require against the costs, expenses and liabilities to be incurred
therein or thereby, and the Trustee, for 60 days after its receipt of such
notice, request and offer of indemnity, shall have neglected or refused to
institute such proceeding.
The Trustee will have no obligation to make any investigation of matters
arising under the Pooling and Servicing Agreement or to institute, conduct or
defend any litigation thereunder or in relation thereto at the request, order
or direction of any of the holders of Certificates, unless such holders of
Certificates shall have offered to the Trustee reasonable security or indemnity
against the costs, expenses and liabilities which may be incurred therein or
thereby.
AMENDMENT
The Pooling and Servicing Agreement may be amended at any time by the
Depositor, the Servicer, the Special Servicer, the Trustee and the Bond
Administrator without the consent of any of the holders of Certificates or any
holder of a Companion Loan (i) to cure any ambiguity; (ii) to correct or
supplement any provisions therein which may be defective or inconsistent with
any other provisions therein; (iii) to amend any provision thereof to the
extent necessary or desirable to maintain the rating or ratings then assigned
to each Class of Certificates (provided, that such amendment does not adversely
affect in any material respect the interests of any Certificateholder or any
holder of the Companion Loan not consenting thereto); (iv) to amend or
supplement a provision which will not adversely affect in any material respect
the interests of any Certificateholder or any holder of a Companion Loan not
consenting thereto, as evidenced in writing by an opinion of counsel or, if
solely affecting any Certificateholder, confirmation in writing from each
Rating Agency that such amendment will not result in a qualification,
withdrawal or downgrading of the then-current ratings assigned to the
Certificates; and (v) to amend or supplement any provisions therein to the
extent not inconsistent with the provisions of the Pooling and Servicing
Agreement and which will not result in a downgrade, qualification or withdrawal
of the then-current ratings assigned to any Class of Certificates as confirmed
in writing by each Rating Agency (provided, that such amendment does not
adversely affect in any material respect the interests of any Certificateholder
or any holder of the Companion Loan not consenting thereto). The Pooling and
Servicing Agreement requires that no such amendment shall cause the Upper-Tier
REMIC, the Lower-Tier REMIC or either Loan REMIC to fail to qualify as a REMIC.
The Pooling and Servicing Agreement may also be amended from time to time
by the Depositor, the Servicer, the Special Servicer, the Trustee and the Bond
Administrator with the consent of the holders of Certificates evidencing at
least 662/3% of the Percentage Interests of each Class of Certificates affected
thereby (and any holder of a Companion Loan affected thereby) for the purpose
of adding any provisions to or changing in any manner or eliminating any of the
provisions of the Pooling and Servicing Agreement or modifying in any manner
the rights of the holders of Certificates or holders of Companion Loans, as
applicable; provided, however, that no such amendment may (i) reduce in any
manner the amount of, or delay the timing of, payments received on the Mortgage
Loans which are required to be distributed on any Certificate or to any holder
of a Companion Loan; (ii) alter the obligations of the Servicer or the Trustee
to make a P&I Advance or of the Servicer, the Special Servicer or the Trustee
to make a Property Advance or alter the Servicing Standard set forth in the
Pooling and Servicing Agreement; (iii) change the percentages of Voting Rights
of holders of Certificates or holders of Companion Loans which are required to
consent to any action or inaction under the Pooling and Servicing Agreement; or
(iv) amend the section in the Pooling and Servicing Agreement relating to the
amendment of the
S-127
<PAGE>
Pooling and Servicing Agreement, in each case, without the consent of the
holders of all Certificates representing all the Percentage Interests of the
Class or Classes affected thereby and/or the consent of the holder of each
Companion Loan affected thereby.
VOTING RIGHTS
At all times during the term of the Pooling and Servicing Agreement, 98%
of the voting rights for the Certificates (the "Voting Rights") shall be
allocated among the holders of the respective Classes of Regular Certificates
(other than the Class X Certificates) in proportion to the Certificate Balances
of their Certificates, and 2% of the Voting Rights shall be allocated among the
holders of the Class X Certificates. Voting Rights allocated to a Class of
Certificateholders shall be allocated among such Certificateholders in
proportion to the Percentage Interests in such Class evidenced by their
respective Certificates.
REALIZATION UPON DEFAULTED MORTGAGE LOANS
The Pooling and Servicing Agreement grants to the Servicer, the Special
Servicer and the holder or holders of Certificates evidencing a majority
interest in the Controlling Class a right to purchase from the Trust certain
defaulted Mortgage Loans. If the Special Servicer has determined, in its good
faith and reasonable judgment, that any defaulted Mortgage Loan will become the
subject of a foreclosure, the Special Servicer will be required to promptly so
notify in writing the Servicer, the Trustee and the Bond Administrator, and the
Bond Administrator will be required, within 10 days after receipt of such
notice, to notify the holders of the Controlling Class.
Subject to the prior right of the holder of a related Companion Loan to
purchase such Mortgage Loan as described below, any holder or holders of
Certificates evidencing a majority interest in the Controlling Class may, at
its or their option, purchase from the Trust, at a price at least equal to the
unpaid principal balance of such Mortgage Loan, together with any accrued but
unpaid interest thereon to but not including the Due Date in the Collection
Period of the purchase and any related unreimbursed Advances (the "Purchase
Price") any such defaulted Mortgage Loan. If such Certificateholders have not
purchased such defaulted Mortgage Loan within 15 days of their having received
notice in respect thereof, either the Special Servicer or subject to the
Special Servicer's prior rights in such regard, the Servicer, may, at its
option, purchase such defaulted Mortgage Loan from the Trust, at a price equal
to the applicable Purchase Price.
With respect to each Mortgage Loan that has a Companion Loan, the holder
of such Companion Loan has the right to purchase such Mortgage Loan from the
Trust, at a price generally equal to the Purchase Price, under certain default
circumstances. Such purchase option must expire without being exercised prior
to any option to purchase being exercised by any holder or holders evidencing a
majority interest in the Controlling Class, the Servicer or the Special
Servicer. In addition, the holder of the Crowne Plaza Mezzanine Loan and the
holder of the Alliance Mezzanine Loan each has the right to purchase the
related Mortgage Loan from the Trust, at a price generally equal to the
Purchase Price, under certain default circumstances.
Pursuant to the terms of the Pooling and Servicing Agreement, the Special
Servicer may, to the extent consistent with the related Asset Status Report,
offer to sell any such defaulted Mortgage Loan not otherwise purchased pursuant
to the prior two paragraphs, if and when the Special Servicer determines,
consistent with the Servicing Standard, that such a sale would be in the best
economic interests of the Trust (and if a Loan Pair is involved, the holder of
the related Companion Loan). Such offer is required to be made in a
commercially reasonable manner for a period of not less than 10 days. Unless
the Special Servicer determines, in its good faith and reasonable judgment,
that acceptance of any offer would not be in the best economic interests of the
Trust (and if a Loan Pair is involved, the holder of the related Companion
Loan), the Special Servicer, to the extent consistent with the related Asset
Status Report, is required to accept the highest cash offer received from any
person that constitutes a fair price (which may be less than the Purchase
Price) for such Mortgage Loan; provided that none of the Servicer, the Special
S-128
<PAGE>
Servicer, the Depositor, the holder of any Certificate or an affiliate of any
such party may purchase such Mortgage Loan for less than the Purchase Price
unless at least two other offers are received from independent third parties.
However, with respect to a Loan Pair, the Special Servicer may not sell the
related Companion Loan without the consent of the related holder thereof.
If a default on a Mortgage Loan has occurred or, in the Special Servicer's
judgment, a payment default is imminent, then, pursuant to the Pooling and
Servicing Agreement, the Special Servicer, on behalf of the Trustee, may, to
the extent consistent with the related Asset Status Report, 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. The
Special Servicer is not permitted, however, to 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 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) 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
relating to the use, management or disposal of any hazardous materials for
which investigation, testing, monitoring, containment, clean-up or
remediation could be required under any 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) above, that it would be in
the best economic interest of the Trust (and the holder of a related
Companion Loan), than not taking such actions.
Such requirement precludes enforcement of the security for the related
Mortgage Loan until a satisfactory environmental site assessment is obtained
(or until any required remedial action is taken), but will decrease the
likelihood that the Trust 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 from potential liability for a materially
adverse environmental condition at any Mortgaged Property.
If title to any Mortgaged Property is acquired by the Trust, the Special
Servicer, on behalf of the Trust, will be required to sell the Mortgaged
Property prior to the close of the third calendar year following the year in
which the Trust acquires such Mortgaged Property, unless (i) the Internal
Revenue Service grants an extension of time to sell such property or (ii) the
Trustee receives an opinion of independent counsel to the effect that the
holding of the property by the Trust beyond such period will not result in the
imposition of a tax on the Trust or cause the Trust (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. If title to any Mortgaged Property is acquired by the
Special Servicer on behalf of the Trust (and if a Loan Pair is involved, the
holder of the related Companion Loan), 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 of any income from non-permitted assets as described in
Code Section 860F(a)(2)(B) with respect to such property. If the Trust acquires
title to any Mortgaged Property,
S-129
<PAGE>
the Special Servicer, on behalf of the Trust, generally will 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 Pooling and Servicing Agreement.
In general, the Special Servicer will be obligated to cause any Mortgaged
Property acquired as REO Property to be operated and managed in a manner that
would, in its good faith and reasonable judgment and to the extent commercially
feasible, maximize the Trust's (and the holder of the related Companion Loan's)
net after-tax proceeds from such property. After the Special Servicer reviews
the operation of such property and consults with the Bond Administrator to
determine the Trust's federal income tax reporting position with respect to
income it is anticipated that the Trust would derive from such property, the
Special Servicer could determine, pursuant to the Pooling and Servicing
Agreement, that it would not be commercially feasible to manage and operate
such property in a manner that would avoid the imposition of a tax on "net
income from foreclosure property" within the meaning of the REMIC Regulations
(such tax referred to herein as the "REO Tax"). To the extent that income the
Trust receives from an REO Property is subject to a tax on "net income from
foreclosure property", such income would be subject to federal tax at the
highest marginal corporate tax rate (currently 35%). The determination as to
whether income from an REO Property would be subject to an REO Tax will depend
on the specific facts and circumstances relating to the management and
operation of each REO Property. Any REO Tax imposed on the Trust's income from
an REO Property would reduce the amount available for distribution to
Certificateholders. Certificateholders are advised to consult their own tax
advisors regarding the possible imposition of the REO Tax in connection with
the operation of commercial REO Properties by REMICs. The Special Servicer will
be required to sell any REO Property acquired on behalf of the Trust within the
time period and in the manner described above.
Under the Pooling and Servicing Agreement, the Special Servicer is
required to establish and maintain one or more REO Accounts, to be held on
behalf of the Trustee in trust for the benefit of the Certificateholders and
the holder of any related Companion Loan, for the retention of revenues,
Liquidation Proceeds (net of related liquidation expenses) other than Excess
Liquidation Proceeds and insurance proceeds derived from each REO Property. The
Special Servicer is required to use the funds in the REO Account to pay for the
proper operation, management, maintenance, disposition and liquidation of any
REO Property, but only to the extent of amounts on deposit in the REO Account
relate to such REO Property. To the extent that amounts in the REO Account in
respect of any REO Property are insufficient to make such payments, the
Servicer is required to make a Property Advance, unless it determines such
Property Advance would be nonrecoverable. Within one business day following the
end of each Collection Period, the Special Servicer is required to deposit all
amounts received in respect of each REO Property during such Collection Period,
net of any amounts withdrawn to make any permitted disbursements, to the
Collection Account, provided that the Special Servicer may retain in the REO
Account permitted reserves.
Under the Pooling and Servicing Agreement, the Bond Administrator is
required to establish and maintain an Excess Liquidation Proceeds Account, to
be held on behalf of the Trustee for the benefit of the Certificateholders.
Upon the disposition of any REO Property as described above, to the extent that
Liquidation Proceeds (net of related liquidation expenses of such Mortgage Loan
or related REO Property and net of amounts allocable to the holder of the
related Companion Loan) exceed the amount that would have been received if a
principal payment and all other amounts due with respect to such Mortgage Loan
has been paid in full on the Due Date immediately following the date on which
proceeds were received (such excess being "Excess Liquidation Proceeds"), such
amount will be deposited in the Excess Liquidation Proceeds Account for
distribution as provided in the Pooling and Servicing Agreement.
MODIFICATIONS
The Special Servicer may agree to any modification, waiver or amendment of
any term of, forgive interest on and principal of, capitalize interest on,
permit the release, addition or
S-130
<PAGE>
substitution of collateral securing any Mortgage Loan, and/or permit the
release of the borrower on or any guarantor of any Mortgage Loan and/or permit
any change in the management company or franchise with respect to any Mortgaged
Property (each of the foregoing, a "Modification") without the consent of the
Trustee or any Certificateholder (other than the Directing Certificateholder),
subject, however, to each of the following limitations, conditions and
restrictions:
(i) other than with respect to the waiver of late payment charges or
waivers in connection with "due-on-sale" or "due-on-encumbrance" clauses in
the Mortgage Loans, as described under the heading "-- Enforcement of
"Due-on-Sale" and "Due-on-Encumbrance" Clauses" above, the Special Servicer
may not agree to any modification, waiver or amendment of any term of, or
take any of the other above referenced actions with respect to, any
Mortgage Loan that would affect the amount or timing of any related payment
of principal, interest or other amount payable thereunder or, as
applicable, in the Special Servicer's good faith and reasonable judgment,
would materially impair the security for such Mortgage Loan or reduce the
likelihood of timely payment of amounts due thereon or materially alter,
substitute or increase the security for such Mortgage Loan (other than the
alteration or construction of improvements thereon) or any guarantee or
other credit enhancement with respect thereto (other than the substitution
of a similar commercially available credit enhancement contract), unless,
with respect to a Specially Serviced Mortgage Loan, in the Special
Servicer's judgment, a material default on such Mortgage Loan has occurred
or a default in respect of payment on such Mortgage Loan is reasonably
foreseeable, and such modification, waiver, amendment or other action is
reasonably likely to produce a greater recovery to Certificateholders and
if a Loan Pair is involved, the holder of the related Companion Loan, as a
collective whole, on a present value basis than would liquidation;
(ii) the Special Servicer may not extend the maturity of any Specially
Serviced Mortgage Loan to a date occurring later than the earlier of (A)
two years prior to the Rated Final Distribution Date and (B) if the
Specially Serviced Mortgage Loan is secured by a leasehold estate, the date
10 years prior to the expiration of the leasehold estate;
(iii) the Special Servicer shall not make or permit any modification,
waiver or amendment of any term of any Mortgage Loan that is not in default
or with respect to which default is not reasonably forseeable that would
(A) be a "significant modification" of such Mortgage Loan within the
meaning of Treasury Regulations Section 1.860G-2(b) or (B) cause any
Mortgage Loan to cease to be a "qualified mortgage" within the meaning of
Section 860G(a)(3) of the Code (provided that the Special Servicer shall
not be liable for judgments as regards decisions made under this subsection
which were made in good faith and, unless it would constitute bad faith or
negligence to do so, the Special Servicer may rely on opinions of counsel
in making such decisions);
(iv) the Special Servicer shall not permit any borrower to add or
substitute any collateral for an outstanding Mortgage Loan, which
collateral constitutes real property, unless (i) the Special Servicer shall
have first determined in its good faith and reasonable judgment, based upon
a Phase I environmental assessment (and such additional environmental
testing as the Special Servicer, as applicable, deems necessary and
appropriate), that such additional or substitute collateral is in
compliance with applicable environmental laws and regulations and that
there are no circumstances or conditions present with respect to such new
collateral relating to the use, management or disposal of any hazardous
materials for which investigation, testing, monitoring, containment,
clean-up or remediation would be required under any then applicable
environmental laws and/or regulations and (ii) such addition/and or
substitution would not result in the downgrade, qualification or withdrawal
of the rating then assigned by any Rating Agency to any Class of
Certificates; and
(v) with limited exceptions, the Special Servicer shall not release
any collateral securing an outstanding Mortgage Loan;
S-131
<PAGE>
provided that notwithstanding clauses (i) through (v) above, the Special
Servicer will not be required to oppose the confirmation of a plan in any
bankruptcy or similar proceeding involving a borrower if in its reasonable and
good faith judgment such opposition would not ultimately prevent the
confirmation of such plan or one substantially similar.
The Special Servicer is required to obtain the consent of the Directing
Certificateholder (or in the case of a Mortgage Loan that has a Companion Loan,
generally the holder of such Companion Loan) to any Modification to the extent
described under "-- Special Servicing" below.
OPTIONAL TERMINATION
Any holder of Certificates representing greater than 50% of the Percentage
Interest of the then Controlling Class, and, if such holder does not exercise
its option, the Servicer, will have the option to purchase all of the Mortgage
Loans and all property acquired in respect of any Mortgage Loan remaining in
the Trust, and thereby effect termination of the Trust and early retirement of
the then outstanding Certificates, on any Distribution Date on which the
aggregate Stated Principal Balance of the Mortgage Loans remaining in the Trust
is less than 1% of the aggregate principal balance of such Mortgage Loans as of
the Cut-off Date. The purchase price payable upon the exercise of such option
on such a Distribution Date will be an amount equal to the greater of (i) the
sum of (A) 100% of the outstanding principal balance of each Mortgage Loan
included in the Trust as of the last day of the month preceding such
Distribution Date (less any P&I Advances previously made on account of
principal); (B) the fair market value of all other property included in the
Trust as of the last day of the month preceding such Distribution Date, as
determined by an independent appraiser as of a date not more than 30 days prior
to the last day of the month preceding such Distribution Date; (C) all unpaid
interest accrued on such principal balance of each such Mortgage Loan
(including any Mortgage Loans as to which title to the related Mortgaged
Property has been acquired) at the Mortgage Rate (plus the Excess Rate, to the
extent applicable) to the last day of the month preceding such Distribution
Date (less any P&I Advances previously made on account of interest); and (D)
unreimbursed Advances (with interest thereon), unpaid Servicing Fees and
Trustee Fees and unpaid Trust expenses and (ii) the aggregate fair market value
of the Mortgage Loans and all other property acquired in respect of any
Mortgage Loan in the Trust, on the last day of the month preceding such
Distribution Date, as determined by an independent appraiser acceptable to the
Servicer, together with one month's interest thereon at the Mortgage Rate.
THE TRUSTEE AND THE BOND ADMINISTRATOR
Wells Fargo Bank Minnesota, N.A. ("Wells Fargo Bank") will act as Trustee
pursuant to the Pooling Agreement. Wells Fargo Bank Minnesota, N.A., a direct,
wholly owned subsidiary of Wells Fargo & Co., is a national banking association
originally chartered in 1872 and is engaged in a wide range of activities
typical of a national bank. Wells Fargo Bank's principal office is located at
Norwest Center, Sixth and Marquette, Minneapolis, Minnesota 55479-0113. Wells
Fargo Bank conducts its trustee administration services at its offices in
Columbia, Maryland. Its address there is 11000 Broken Land Parkway, Columbia,
Maryland 21044-3562. In addition, Wells Fargo Bank maintains a customer service
help desk at (301) 815-6600.
LaSalle Bank National Association will serve as Bond Administrator. In
addition, LaSalle Bank National Association will serve as paying agent and
registrar for the Certificates. The Bond Administrator Fee will equal a portion
of the fee calculated at the Trustee Fee Rate as described in the Pooling and
Servicing Agreement. The office of LaSalle Bank National Association
responsible for performing its duties under the Pooling and Servicing Agreement
is located at 135 South LaSalle Street, Suite 1625, Chicago, Illinois 60603,
Attention: Asset-Backed Securities Trust Services Group, COMM 2000-C1.
The Trustee and the Bond Administrator may resign at any time by giving
written notice to the Depositor, the Bond Administrator (in the case of the
Trustee), the Servicer, the Special Servicer,
S-132
<PAGE>
the Trustee (in the case of the Bond Administrator) and the Rating Agencies,
provided that no such resignation shall be effective until a successor has been
appointed. Upon such notice, the Servicer will appoint a successor trustee and
the Trustee will appoint a successor Bond Administrator (which may be the
Trustee). If no successor trustee or successor Bond Administrator is appointed
within 30 days after the giving of such notice of resignation, the resigning
Trustee or Bond Administrator may petition the court for appointment of a
successor trustee or successor Bond Administrator.
The Servicer or the Depositor may remove the Trustee or the Bond
Administrator if, among other things, the Trustee or the Bond Administrator
ceases to be eligible to continue as such under the Pooling and Servicing
Agreement or if at any time the Trustee or the Bond Administrator becomes
incapable of acting, or is adjudged bankrupt or insolvent, or a receiver of the
Trustee or the Bond Administrator or their property is appointed or any public
officer takes charge or control of the Trustee or the Bond Administrator or of
their property. The holders of Certificates evidencing aggregate Voting Rights
of at least 50% of all Certificateholders may remove the Trustee or the Bond
Administrator upon written notice to the Depositor, the Servicer, the Trustee
and the Bond Administrator. Any resignation or removal of the Trustee or the
Bond Administrator and appointment of a successor trustee or successor bond
administrator will not become effective until acceptance of the appointment by
the successor trustee or successor bond administrator. Notwithstanding the
foregoing, upon any termination of the Trustee or the Bond Administrator under
the Pooling and Servicing Agreement, the Trustee or Bond Administrator, as
applicable, will continue to be entitled to receive from the Trust all accrued
and unpaid compensation and expenses through the date of termination plus, in
the case of the Trustee, the reimbursement of all Advances made by the Trustee
and interest thereon as provided in the Pooling and Servicing Agreement. In
addition, if the Trustee or the Bond Administrator is terminated without cause,
the terminating party is required to pay all of the expenses of the Trustee or
the Bond Administrator necessary to effect the transfer of its responsibilities
to the successor trustee or successor bond administrator, as applicable. Any
successor trustee or bond administrator must have a combined capital and
surplus of at least $50,000,000, its long term unsecured debt obligations must
be rated at least "AA" (without regard to a +/-- qualification) or the
equivalent by each Rating Agency, and so long as any Certificates are rated by
Fitch, such appointment must not result in the downgrade, qualification or
withdrawal of the then-current ratings assigned to the Certificates, as
evidenced in writing by Fitch.
Pursuant to the Pooling and Servicing Agreement, the Trustee will be paid
from the Distribution Account a monthly fee equal to a portion of the fee
calculated at the Trustee Fee Rate as described in the Pooling and Servicing
Agreement (the "Trustee Fee"), which constitutes a portion of the Servicing
Fee. Pursuant to the Pooling and Servicing Agreement, the Bond Administrator
will be paid from the Distribution Account a monthly fee equal to a portion of
the fee calculated at the Bond Administrator Fee Rate as described in the
Pooling and Servicing Agreement (the "Bond Administrator Fee"), which
constitutes a portion of the Servicing Fee Rate.
The Trust will indemnify the Trustee and the Bond Administrator against
any and all losses, liabilities, damages, claims or unanticipated expenses
(including reasonable attorneys' fees) arising in respect of the Pooling and
Servicing Agreement or the Certificates other than those resulting from the
fraud, negligence, bad faith or willful misconduct of the Trustee or the Bond
Administrator, as applicable, or to the extent entitled to indemnification
pursuant to the next sentence. Neither the Trustee nor the Bond Administrator
will be required to expend or risk its own funds or otherwise incur financial
liability in the performance of any of its duties under the Pooling and
Servicing Agreement, or in the exercise of any of its rights or powers, if in
the Trustee's or Bond Administrator's opinion, as applicable, the repayment of
such funds or adequate indemnity against such risk or liability is not
reasonably assured to it. Each of the Servicer, the Special Servicer, the
Depositor, the Paying Agent, the Certificate Registrar and the Custodian will
indemnify the Trustee, the Bond Administrator and certain related parties for
S-133
<PAGE>
similar losses incurred related to the willful misconduct, bad faith, fraud
and/or negligence in the performance of each such party's respective duties
under the Pooling and Servicing Agreement or by reason of reckless disregard of
its obligations and duties under the Pooling and Servicing Agreement.
At any time, for the purpose of meeting any legal requirements of any
jurisdiction in which any part of the Trust or property securing the same is
located, the Trustee will have the power to appoint one or more persons or
entities approved by the Trustee to act (at the expense of the Trustee) as
co-trustee or co-trustees, jointly with the Trustee, or separate trustee or
separate trustees, of all or any part of the Trust, and to vest in such
co-trustee or separate trustee such powers, duties, obligations, rights and
trusts as the Trustee may consider necessary or desirable. Except as required
by applicable law, the appointment of a co-trustee or separate trustee will not
relieve the Trustee of its responsibilities, obligations and liabilities under
the Pooling and Servicing Agreement to the extent set forth therein.
The Bond Administrator will be the REMIC Administrator, as described in
the prospectus. See "Description of the Pooling Agreements -- Certain Matters
Regarding the Master Servicer, the Special Servicer, the REMIC Administrator
and the Depositor" in the prospectus.
DUTIES OF THE TRUSTEE
The Trustee (except for the information under the first paragraph of "--
The Trustee and the Bond Administrator" above) will make no representation as
to the validity or sufficiency of the Pooling and Servicing Agreement, the
Certificates or the Mortgage Loans, this Prospectus or related documents. The
Trustee will not be accountable for the use or application by the Depositor,
the Servicer or the Special Servicer of any Certificates issued to it or of the
proceeds of such Certificates, or for the use of or application of any funds
paid to the Depositor, the Servicer or the Special Servicer in respect of the
assignment of the Mortgage Loans to the Trust, or any funds deposited in or
withdrawn from the Lock Box Accounts, Reserve Accounts, Collection Account,
Distribution Account, Interest Reserve Account or any other account maintained
by or on behalf of the Servicer, Special Servicer or Bond Administrator, nor
will the Trustee be required to perform, or be responsible for the manner of
performance of, any of the obligations of the Servicer or Special Servicer
under the Pooling and Servicing Agreement (unless the Trustee has assumed the
duties of the Servicer or the Special Servicer as described above under
"--Rights Upon Event of Default").
If no Event of Default has occurred, and after the curing of all Events of
Default which may have occurred, the Trustee is required to perform only those
duties specifically required under the Pooling and Servicing Agreement. Upon
receipt of the various certificates, reports or other instruments required to
be furnished to it, the Trustee is required to examine such documents and to
determine whether they conform on their face to the requirements of the Pooling
and Servicing Agreement to the extent set forth therein.
THE SERVICER
Orix Real Estate Capital Markets, LLC ("ORECM") will be the Servicer, and
in such capacity will be responsible for servicing the Mortgage Loans. The
principal offices of ORECM are located at 1717 Main Street, Dallas, Texas
75201.
ORECM manages a servicing portfolio of commercial and multifamily loans
encompassing in excess of 11,000 assets with a total principal balance, as of
June 30, 2000, of approximately $38.5 billion, the collateral for which is
located in 50 states, the District of Columbia, Canada, Mexico, Puerto Rico,
the United Kingdom and the Virgin Islands. As of June 30, 2000, ORECM served as
the named special servicer on 86 securitized transactions encompassing in
excess of 17,000 loans, with a total principal balance of approximately $54.5
billion. ORECM's servicing operations are located at 1717 Main Street, Dallas,
Texas 75201.
S-134
<PAGE>
The information concerning ORECM set forth herein has been provided by
ORECM, and none of the Mortgage Loan Sellers, the Depositor, the Trustee, the
Bond Administrator or the Underwriters makes any representation or warranty as
to the accuracy thereof. ORECM (except for the information under this heading)
will make no representation as to the validity or sufficiency of the Pooling
and Servicing Agreement, the Certificates or the Mortgage Loans, this
Prospectus or related documents.
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
Pursuant to the Pooling and Servicing Agreement, the Servicer will be
entitled to withdraw the Master Servicing Fee monthly from the Collection
Account. The "Master Servicing Fee" will be payable monthly and will accrue at
0.03% per annum with respect to each Mortgage Loan (the "Master Servicing Fee
Rate"). The "Servicing Fee" will be payable monthly on a loan-by-loan basis and
will accrue at a percentage rate per annum (the "Servicing Fee Rate") set forth
on Annex A to this prospectus supplement for each Mortgage Loan and will
include the Master Servicing Fee, the Trustee Fee, the Bond Administrator Fee,
and any fee for primary servicing functions (which varies loan by loan). The
Master Servicing Fee will be retained by the Servicer from payments and
collections (including insurance proceeds, condemnation proceeds and
liquidation proceeds) in respect of such Mortgage Loan. The Servicer will also
be entitled to retain as additional servicing compensation (together with the
Master Servicing Fee, "Servicing Compensation") (i) all investment income
earned on amounts on deposit in the Collection Account, the Interest Reserve
Account, the Excess Liquidation Proceeds Account and certain Reserve Accounts
(to the extent consistent with the related Mortgage Loan), (ii) to the extent
permitted by applicable law and the related Mortgage Loans, 50% of any loan
modification, extension and assumption fees (for as long as the Mortgage Loan
is not a Specially Serviced Mortgage Loan at which point the Special Servicer
will receive 100% of such fees), loan service transaction fees, beneficiary
statement charges, or similar items (but not including Prepayment Premiums),
(iii) Net Prepayment Interest Excess, if any, and (iv) any late payment charges
collected by the Servicer during a Collection Period on any non-Specially
Serviced Mortgage Loan remaining after application thereof during such
Collection Period to reimburse interest on Advances and to reimburse the Trust
for certain expenses of the Trust. If the Mortgage Loan is a Specially Serviced
Mortgage Loan, the Special Servicer will be entitled to the full amount of any
modification, extension or assumption fees, as described below under "--
Special Servicing." The Master Servicing Fee, the Trustee Fee and the Bond
Administrator Fee will accrue on a basis of twelve months of 30 days each.
In connection with any Net Prepayment Interest Shortfall, the Servicer
will be obligated to reduce its Servicing Compensation as provided in this
prospectus supplement under "Description of the Offered Certificates --
Distributions -- Prepayment Interest Shortfall."
The Servicer will pay all expenses incurred in connection with its
responsibilities under the Pooling and Servicing Agreement (subject to
reimbursement as described herein). The Bond Administrator will withdraw
monthly from the Distribution Account the portion of the Servicing Fee payable
to the Trustee and the Bond Administrator.
SPECIAL SERVICING
ORIX Real Estate Capital Markets, LLC will initially be appointed as
special servicer (the "Special Servicer") to, among other things, oversee the
resolution of non-performing Mortgage Loans and Companion Loans and act as
disposition manager of REO Properties. The Pooling and Servicing Agreement will
provide that more than one Special Servicer may be appointed, but only one
Special Servicer may specially service any Mortgage Loan (and any related
Companion Loan).
The holder or holders of Certificates entitled to more than 50% of the
Voting Rights allocated to the Controlling Class (and with respect to any Loan
Pair, so long as no Control Appraisal Event
S-135
<PAGE>
has occurred and is continuing, the consent of the holder of the related
Companion Loan) may at any time with or without cause terminate substantially
all of the rights and duties of the Special Servicer and appoint a replacement
to perform such duties under substantially the same terms and conditions as
applicable to the Special Servicer. Such holder(s) shall designate a
replacement to so serve by the delivery to the Trustee of a written notice
stating such designation. The Trustee shall, promptly after receiving any such
notice, so notify the Rating Agencies. If the designated replacement is
acceptable to the Trustee, which approval may not be unreasonably withheld, the
designated replacement shall become the Replacement Special Servicer as of the
date the Trustee shall have received: (i) written confirmation from each Rating
Agency stating that if the designated replacement were to serve as Special
Servicer under the Pooling and Servicing Agreement, none of the then-current
rating of any of the outstanding Classes of the Certificates would be
qualified, downgraded or withdrawn as a result thereof; (ii) a written
acceptance of all obligations of such replacement Special Servicer, executed by
the designated replacement; and (iii) an opinion of counsel to the effect that
the designation of such replacement to serve as Special Servicer is in
compliance with the Pooling and Servicing Agreement, that the designated
replacement will be bound by the terms of the Pooling and Servicing Agreement
and that the Pooling and Servicing Agreement will be enforceable against such
designated replacement in accordance with its terms. The prior Special Servicer
shall be deemed to have resigned from its duties under the Pooling and
Servicing Agreement in respect of Specially Serviced Mortgage Loans and REO
Properties simultaneously with such designated replacement's becoming the
Special Servicer under the Pooling and Servicing Agreement. Any replacement
Special Servicer may be similarly so replaced by the holder or holders of
Certificates entitled to more than 50% of the Voting Rights allocated to the
Controlling Class.
The "Controlling Class" will be, as of any date of determination, the
Class of Principal Balance Certificates with the latest alphabetical Class
designation that has a then aggregate Certificate Balance at least equal to 25%
of the initial aggregate Certificate Balance of such Class of Principal Balance
Certificates as of the Closing Date. As of the Closing Date, the Controlling
Class will be the Class O Certificates. For purposes of determining the
Controlling Class, the Class A-1 and Class A-2 Certificates collectively will
be treated as one Class.
The "Directing Certificateholder" will be the Controlling Class
Certificateholder selected by more than 50% of the Controlling Class
Certificateholders, by Certificate Balance, as certified by the Bond
Administrator from time to time; provided, however, that (i) absent such
selection, or (ii) until a Directing Certificateholder is so selected or (iii)
upon receipt of a notice from a majority of the Controlling Class
Certificateholders, by Certificate Balance, that a Directing Certificateholder
is no longer designated, the Controlling Class Certificateholder that owns the
largest aggregate Certificate Balance of the Controlling Class will be the
Directing Certificateholder.
A "Controlling Class Certificateholder" is each holder (or Certificate
Owner, if applicable) of a Certificate of the Controlling Class as certified to
the Bond Administrator from time to time by such holder (or Certificate Owner).
Notwithstanding the foregoing, so long as a Control Appraisal Event (as
defined below) has not occurred with respect to a Companion Loan, then the
Controlling Class or the Directing Certificateholder, as applicable, will not
be entitled to exercise any of the rights and powers of the Controlling Class
or the Directing Certificateholder, as applicable, described herein, with
respect to that Companion Loan and the related Mortgage Loan and instead, the
holder of the Companion Loan will be entitled to appoint an operating advisor
(an "Operating Advisor") to exercise similar rights with respect to that
Companion Loan and the related Mortgage Loan. If the holder of a Companion Loan
(or an Operating Advisor acting on its behalf) replaces the Special Servicer,
the replacement Special Servicer will act as a Special Servicer only as to that
Loan Pair, and the replaced Special Servicer will continue to act as Special
Servicer for the remainder of the Mortgage Loans. A "Control Appraisal Event"
will exist with respect to a Companion Loan if and for so long as (a) the
difference between (1) the outstanding principal balance of such Companion
S-136
<PAGE>
Loan minus (2) the sum of (x) any Appraisal Reduction Amount allocated to such
Companion Loan and (y) losses realized with respect to any liquidation of the
related Mortgaged Property or Mortgaged Properties is less than (b) 25% of the
outstanding principal balance of such Companion Loan.
So long as a Control Appraisal Event has not occurred with respect to a
Companion Loan and subject to the limitations described below, the Special
Servicer will be required (i) to consult with the related Operating Advisor
with respect to proposals to take any significant action with respect to such
Companion Loan, the related Mortgage Loan or the related Mortgaged Property and
to consider alternative actions recommended by the Operating Advisor and (ii)
prior to taking any of the following actions, to receive the written approval
of such Operating Advisor (including via an Asset Status Report) for (a) any
modification of, or waiver with respect to, such Companion Loan or related
Mortgage Loan that would result in the extension of the Maturity Date thereof,
a reduction in the Interest Rate borne thereby or Monthly Payment or Prepayment
Premium payable thereon or a forgiveness of interest on or principal of such
Companion Loan or related Mortgage Loan, (b) any foreclosure upon or comparable
conversion (which may include acquisition of a Foreclosed Property) of the
ownership of any related Mortgaged Property or any acquisition of the related
Mortgaged Property by deed-in-lieu of foreclosure; (c) any sale of a related
Mortgaged Property or Foreclosed Property; (d) any action to bring a related
Mortgaged Property or Foreclosed Property into compliance with environmental
laws; (e) any substitution or release of the collateral for such Companion Loan
or related Mortgage Loan (other than a substitution or release permitted to be
made by the terms of the related Mortgage Loan without the consent of the
mortgagee); (f) any legal action to enforce the related Mortgage Loan
Documents; or (g) any waiver or release of a material claim, right or remedy
with respect to such Companion Loan or related Mortgage Loan.
The duties of the Special Servicer relate to Specially Serviced Mortgage
Loans and to any REO Property. The Pooling and Servicing Agreement will define
a "Specially Serviced Mortgage Loan" to include any Mortgage Loan or Companion
Loan with respect to which: (i) the related borrower has not made three
consecutive Monthly Payments (and has not cured at least one such delinquency
by the next due date under the related Mortgage Loan or Companion Loan)
provided, that so long as no monetary default exists and is continuing with
respect to the Crowne Plaza Loan and the Crowne Plaza Companion Loan, a
restructuring by the related guarantor or such guarantor's bankruptcy,
insolvency or similar proceeding, admission in writing of its inability to pay
its debts as they come due or assignment for the benefit of its creditors, will
not in and of itself constitute a default for purposes of this clause; (ii) the
Servicer and/or the Trustee has made four consecutive P&I Advances (regardless
of whether such P&I Advances have been reimbursed); (iii) the borrower has
expressed to the Servicer a hardship that will cause an inability to pay the
Mortgage Loan or Companion Loan in accordance with its terms and therefore, in
the reasonable judgment of the Servicer, the borrower is in imminent risk of
being in default of the terms of the Mortgage Loan or Companion Loan; (iv) the
Servicer has received notice that the borrower has become the subject of any
bankruptcy, insolvency or similar proceeding, admitted in writing the inability
to pay its debts as they come due or made an assignment for the benefit of
creditors; (v) the Servicer has received notice of a foreclosure or threatened
foreclosure of any lien on the Mortgaged Property securing the Mortgage Loan or
Loan Pair; (vi) a default (other than a failure by the borrower to pay
principal or interest) which in the judgment of the Servicer materially and
adversely affects the interests of the Certificateholders (or in the case of a
Loan Pair, the holder of the related Companion Loan) has occurred and remained
unremedied for the applicable grace period specified in the Mortgage Loan (or,
if no grace period is specified, 60 days); provided, that a default requiring a
Property Advance will be deemed to materially and adversely affect the
interests of Certificateholders (or in the case of a Loan Pair, the holder of
the related Companion Loan); or (vii) except as described in the next sentence,
the related mortgagor has failed to make a Balloon Payment more than 30 days
after such payment is due; provided, however, that a Mortgage Loan or Companion
Loan) will cease to be a Specially Serviced Mortgage Loan (each, a "Corrected
Mortgage Loan") (i) with respect to the circumstances described in clauses (i),
(ii),
S-137
<PAGE>
and (vii) above, when the borrower thereunder has brought the Mortgage Loan
current and thereafter made three consecutive full and timely monthly payments,
including pursuant to any workout of the Mortgage Loan or Companion Loan, (ii)
with respect to the circumstances described in clause (iii), (iv) and (v)
above, when such circumstances cease to exist in the good faith judgment of the
Special Servicer or with respect to the circumstances described in clause (vi)
above, when such default is cured; provided, in each case, that at that time no
circumstance exists (as described above) that would cause the Mortgage Loan to
continue to be characterized as a Specially Serviced Mortgage Loan; and
provided, further, that with respect to any Mortgage Loan that has a Companion
Loan, so long as either loan constitutes a Specially Serviced Mortgage Loan,
both loans shall constitute Specially Serviced Mortgage Loans. The Servicer
may, with the consent of the Special Servicer and the Directing
Certificateholder (or if such Mortgage Loan has a Companion Loan, the related
holder of such Companion Loan), effect a one-time extension of a Mortgage Loan
as to which the borrower has failed to make a Balloon Payment as and when due
without transferring such Mortgage Loan to the Special Servicer for a period
not to exceed the lesser of 180 days and the expiration of a written commitment
to refinance such Mortgage Loan, so long as such borrower has provided the
Servicer with a written commitment to refinance such Mortgage Loan.
The Special Servicer will prepare a report (an "Asset Status Report") for
each Mortgage Loan which becomes a Specially Serviced Mortgage Loan not later
than 30 days after the servicing of such Mortgage Loan is transferred to the
Special Servicer. Each Asset Status Report will be delivered to the Servicer,
the Directing Certificateholder and the Rating Agencies. If the Directing
Certificateholder does not disapprove an Asset Status Report within 10 business
days, the Special Servicer shall implement the recommended action as outlined
in such Asset Status Report; provided, however, that the Special Servicer may
not take any actions that are contrary to applicable law or the terms of the
applicable Mortgage Loan documents. The Directing Certificateholder may object
to any Asset Status Report within 10 business days of receipt. If the Directing
Certificateholder disapproves such Asset Status Report, the Special Servicer
will revise such Asset Status Report as soon as practicable thereafter, but in
no event later than 10 business days after such disapproval. In any event, if
the Directing Certificateholder does not approve an Asset Status Report within
60 business days from the first submission of an Asset Status Report, the
Special Servicer may act upon the most recently submitted form of Asset Status
Report and in compliance with the Servicing Standard. The Directing
Certificateholder is required to act promptly in order to finalize the Asset
Status Report. The Special Servicer will revise such Asset Status Report until
the Directing Certificateholder fails to disapprove such revised Asset Status
Report as described above or until the Special Servicer makes a determination,
consistent with the Servicing Standard, that such objection is not in the best
interests of all the Certificateholders and, if such Mortgage Loan has a
Companion Loan, the holder of the related Companion Loan. If a Mortgage Loan
that has a Companion Loan is involved, the holder of such Companion Loan (or
its Operating Advisor), instead of the Directing Certificateholder, will
generally have the right to take the actions outlined in this paragraph.
In addition to its rights and obligations with respect to Specially
Serviced Loans, the Special Servicer has the right to approve any Modification,
whether or not the applicable Mortgage Loan is a Specially Serviced Mortgage
Loan, to the extent described above under "-- Modifications" and to approve any
waivers of due-on-encumbrance clauses as described above under "--Enforcement
of "Due-on-Sale" and "Due-on Encumbrance" Clauses," whether or not the
applicable Mortgage Loan is a Specially Serviced Mortgage Loan. With respect to
non-Specially Serviced Loans, the Servicer must notify the Special Servicer of
any request for approval (a "Request for Approval") received relating to the
Special Servicer's above-referenced approval rights. The Special Servicer will
have 10 business days to analyze and make a recommendation with respect to a
Request for Approval with respect to a non-Specially Serviced Mortgage Loan
and, immediately following such 10 business day period, is required to notify
the Directing Certificateholder of such Request for Approval and its
recommendation with respect thereto. Following such notice, the Directing
Certificateholder will have 10 business days to analyze and
S-138
<PAGE>
approve any recommendation of the Special Servicer relating to any Request for
Approval. If the Directing Certificateholder objects to the recommendation of
the Special Servicer, the Special Servicer and the Directing Certificateholder
shall be required to address such objection in the same manner as an objection
to an Asset Status Report, as described above. In any event, if the Directing
Certificateholder does not respond to a Request for Approval within the
required 10 business days, the Special Servicer may deem its recommendation
approved by the Directing Certificateholder. With respect to a Specially
Serviced Mortgage Loan, the Special Servicer shall use the Asset Status Report
procedures described above to address requests for approvals of Modifications
or waivers of due-on-sale or due-on-encumbrance clauses. If a Mortgage Loan
that has a Companion Loan is involved, the holder of such Companion Loan (or
its Operating Advisor), instead of the Directing Certificateholder, will
generally have the right to take the actions outlined in this paragraph.
The Controlling Class or the holder of a related Companion Loan, as
applicable, may have conflicts of interest with other Classes of Certificates
or with the Trust. The Directing Certificateholder and any holder of a
Companion Loan have no duty to act in the interests of any Class other than the
Controlling Class.
The Special Servicer will not be required to take or refrain from taking
any action pursuant to instructions from the Directing Certificateholder or the
holder of a related Companion Loan, as applicable, that would cause it to
violate applicable law, the Pooling and Servicing Agreement, including the
Servicing Standard, or the REMIC Regulations.
The Servicer and the Special Servicer, as applicable, will be required to
discuss with the Directing Certificateholder, on a monthly basis, the
performance of any Mortgage Loan which is a Specially Serviced Loan, is
delinquent, has been placed on a "Watch List" or has been identified by the
Servicer or Special Servicer, as exhibiting deteriorating performance.
Pursuant to the Pooling and Servicing Agreement, the Special Servicer will
be entitled to certain fees including a special servicing fee, payable with
respect to each Collection Period, equal to 0.25% per annum of the Stated
Principal Balance of each related Specially Serviced Mortgage Loan (the
"Special Servicing Fee"). A "Workout Fee" will in general be payable to the
Special Servicer with respect to each Mortgage Loan that ceases to be a
Specially Serviced Mortgage Loan pursuant to the definition thereof. As to each
such Mortgage Loan, the Workout Fee will be payable out of, and will be
calculated by application of a "Workout Fee Rate" of 1.0% to, each collection
of interest and principal (including scheduled payments, prepayments, Balloon
Payments and payments at maturity) received on such Mortgage Loan for so long
as it remains a Corrected Mortgage Loan. The Workout Fee with respect to any
such Mortgage Loan will cease to be payable if such loan again becomes a
Specially Serviced Mortgage Loan or if the related Mortgaged Property becomes
an REO Property; provided that a new Workout Fee will become payable if and
when such Mortgage Loan again ceases to be a Specially Serviced Mortgage Loan.
If the Special Servicer is terminated (other than for cause) or resigns with
respect to any or all of its servicing duties, it shall retain the right to
receive any and all Workout Fees payable with respect to Mortgage Loans that
cease to be Specially Serviced Mortgage Loans during the period that it had
responsibility for servicing Specially Serviced Mortgage Loans and that had
ceased being Specially Serviced Mortgage Loans at the time of such termination
or resignation (and the successor Special Servicer shall not be entitled to any
portion of such Workout Fees), in each case until the Workout Fee for any such
loan ceases to be payable in accordance with the preceding sentence. A
"Liquidation Fee" will be payable to the Special Servicer with respect to each
Specially Serviced Mortgage Loan as to which the Servicer obtains a full,
partial, or discounted payoff from the related borrower and, except as
otherwise described below, with respect to any Specially Serviced Mortgage Loan
or REO Property as to which the Special Servicer recovered any proceeds
("Liquidation Proceeds"). As to each such Specially Serviced Mortgage Loan and
REO Property, the Liquidation Fee will be payable from, and will be calculated
by application of a "Liquidation Fee Rate" of 1.0% to, the related payment or
proceeds. Notwithstanding anything to the contrary described above, no
Liquidation Fee will be payable based on, or out of,
S-139
<PAGE>
Liquidation Proceeds received in connection with the purchase of any Specially
Serviced Mortgage Loan or REO Property by the Servicer, the Special Servicer,
any Mortgage Loan Seller, the holder of the related Companion Loan or any
holder of Certificates evidencing a majority interest in the Controlling Class
or the purchase of all of the Mortgage Loans and REO Properties by the Servicer
or the majority holder of the then Controlling Class in connection with the
termination of the Trust. If, however, Liquidation Proceeds are received with
respect to any Specially Serviced Mortgage Loan to which the Special Servicer
is properly entitled to a Workout Fee, such Workout Fee will be payable based
on and out of the portion of such Liquidation Proceeds that constitute
principal and/or interest. In addition, the Special Servicer will be entitled
to receive (i) any loan modification, extension and assumption fees related to
the Specially Serviced Mortgage Loans, (ii) any income earned on deposits in
the REO Accounts, (iii) 50% of any modification, extension and assumption fees
of non-Specially Serviced Mortgage Loans, and (iv) any late payment charges
collected by the Servicer during a Collection Period on any Specially Serviced
Mortgage Loan remaining after application thereof during such Collection Period
to reimburse interest on Advances and to reimburse the Trust for certain
expenses of the Trust.
SERVICER AND SPECIAL SERVICER PERMITTED TO BUY CERTIFICATES
ORECM, the initial Servicer and the initial Special Servicer, is permitted
to purchase any Class of Certificates. Such a purchase by the Servicer or
Special Servicer could cause a conflict relating to the Servicer's or Special
Servicer's duties pursuant to the Pooling and Servicing Agreement and the
Servicer's or Special Servicer's interest as a holder of Certificates,
especially to the extent that certain actions or events have a disproportionate
effect on one or more Classes of Certificates. The Pooling and Servicing
Agreement provides that the Servicer or Special Servicer will administer the
Mortgage Loans in accordance with the Servicing Standard, without regard to
ownership of any Certificate by the Servicer or Special Servicer or any
affiliate thereof.
REPORTS TO CERTIFICATEHOLDERS; AVAILABLE INFORMATION
Bond Administrator Reports
Based on information provided in monthly reports prepared by the Servicer
and the Special Servicer and delivered to the Bond Administrator, the Bond
Administrator will prepare and forward on each Distribution Date to each
Certificateholder, the Depositor, the Servicer, the Special Servicer, the
Trustee, each Underwriter, each Rating Agency and, if requested, any potential
investors in the Certificates (i) a statement (a "Distribution Date Statement")
in the form attached to this prospectus supplement as Annex B, (ii) a report
containing information regarding the Mortgage Loans as of the end of the
related Collection Period, which report shall contain substantially the
categories of information regarding the Mortgage Loans set forth in this
prospectus supplement in the tables under the caption "Description of the
Mortgage Pool -- Certain Terms and Conditions of the Mortgage Loans" and (iii)
a statement with respect to the Extended Due Date Mortgage Loans (as well as
the other Mortgage Loans) reflecting collections of Monthly Payments received
by the Servicer after the related Determination Date but prior to the Servicer
Remittance Date (which the Servicer will provide to the Bond Administrator on
the Servicer Remittance Date).
Certain information regarding the Mortgage Loans will be made accessible
at the website maintained by LaSalle Bank National Association at
www.lnbabs.com or their electronic bulletin board service at (714) 282-3990 or
such other mechanism as the Bond Administrator may have in place from time to
time.
After all of the Certificates have been sold by the Underwriters, certain
information will be made accessible via password and user name at the website
maintained by the Servicer at www.orecm.com or such other mechanism as the
Servicer may have in place from time to time.
Servicer Reports
Commencing in November 2000, the Servicer is required to deliver to the
Bond Administrator prior to each Distribution Date, and the Bond Administrator
is to deliver to each Certificateholder,
S-140
<PAGE>
the Depositor, each Underwriter, each Rating Agency, the Special Servicer, the
Directing Certificateholder and, if requested, any potential investor in the
Certificates, on each Distribution Date, the following six reports:
(a) A "Comparative Financial Status Report" setting forth, to the
extent such information is provided by the related borrowers, among other
things, the occupancy, revenue, underwritten net operating income or net
cash flow and DSCR for each Mortgaged Property as of the current
Determination Date for each of the following three periods: (i) the most
current trailing twelve months or year to date, (ii) the previous two full
fiscal years (if made available to the Servicer), and (iii) the "base year"
(representing the original underwriting information used as of the Cut-off
Date).
(b) A "Delinquent Loan Status Report" setting forth, among other
things, those Mortgage Loans which, as of the close of business on the
Determination Date immediately preceding the respective Distribution Date,
were delinquent 30 days to 59 days, 60 days to 89 days, 90 days or more,
current but specially serviced, or in foreclosure but not REO Property.
(c) An "Historical Loan Modification Report" setting forth, among
other things, those Mortgage Loans which, as of the close of business on
the Determination Date immediately preceding the respective Distribution
Date, have been modified pursuant to the Pooling and Servicing Agreement
(i) during the related Collection Period and (ii) since the Cut-off Date,
showing the original and the revised terms thereof.
(d) An "Historical Liquidation Report" setting forth, among other
things, as of the close of business on the Determination Date immediately
preceding the respective Distribution Date, (i) the aggregate amount of net
liquidation proceeds, both for the current period and historically, and
(ii) the amount of Realized Losses occurring during the related Collection
Period, set forth on a Mortgage Loan-by-Mortgage Loan basis.
(e) An "REO Status Report" setting forth, among other things, with
respect to each REO Property that was included in the Trust as of the close
of business on the Determination Date immediately preceding the respective
Distribution Date, (i) the acquisition date of such REO Property, and (ii)
the value of the REO Property based on the most recent appraisal or other
valuation thereof available to the Special Servicer as of such date of
determination (including any prepared internally by the Special Servicer).
(f) A "Watch List" as of the close of business on the Determination
Date immediately preceding the respective Distribution Date setting forth,
among other things, any Mortgage Loan that is in jeopardy of becoming a
Specially Serviced Mortgage Loan.
Commencing in November 2000, subject to the receipt of necessary
information from any subservicer, such loan-by-loan listing will be made
available electronically in the form of the standard CMSA Reports; provided,
however, the Bond Administrator will provide Certificateholders with a written
copy of such report upon request. The information that pertains to Specially
Serviced Mortgage Loans and REO Properties reflected in such reports shall be
based solely upon the reports delivered by the Special Servicer to the Servicer
no later than four business day prior to the related Servicer Remittance Date.
Absent manifest error, none of the Servicer, the Special Servicer, the Bond
Administrator or the Trustee shall be responsible for the accuracy or
completeness of any information supplied to it by a borrower or third party
that is included in any reports, statements, materials or information prepared
or provided by the Servicer, the Special Servicer, the Bond Administrator or
the Trustee, as applicable.
The Trustee, the Bond Administrator, the Servicer and the Special Servicer
will be indemnified by the Trust against any loss, liability or expense
incurred in connection with any claim or legal action relating to any statement
or omission based upon information supplied by a borrower or third party under
a Mortgage Loan and reasonably relied upon by such party.
The Servicer is also required to deliver to the Bond Administrator and the
Rating Agencies the following materials:
S-141
<PAGE>
(a) Annually, on or before June 30 of each year, commencing with June
30, 2001, with respect to each Mortgaged Property and REO Property, an
"Operating Statement Analysis Report" together with copies of the related
operating statements and rent rolls (but only if the related borrower is
required by the Mortgage to deliver, or has otherwise agreed to provide
such information) for such Mortgaged Property or REO Property for the
preceding calendar year-end, if available. The Servicer (or the Special
Servicer in the case of Specially Serviced Mortgage Loans and REO
Properties) is required to use its best reasonable efforts to obtain annual
and other periodic operating statements and related rent rolls and promptly
update the Operating Statement Analysis Report.
(b) Within 60 days of receipt by the Servicer (or within 45 days of
receipt by the Special Servicer with respect to any Specially Serviced
Mortgage Loan or REO Property) of annual year-end operating statements, if
any, with respect to any Mortgaged Property or REO Property, an "NOI
Adjustment Worksheet" for such Mortgaged Property (with the annual
operating statements attached thereto as an exhibit), presenting the
computations made in accordance with the methodology described in the
Pooling and Servicing Agreement to "normalize" the full year-end net
operating income or net cash flow and debt service coverage numbers used by
the Servicer or Special Servicer in the other reports referenced above.
The Bond Administrator is to deliver a copy of each Operating Statement
Analysis Report and NOI Adjustment Worksheet that it receives from the Servicer
upon request to the Depositor, each Underwriter, the Directing
Certificateholder, each Rating Agency, the Certificateholders and the Special
Servicer promptly after its receipt thereof. Any potential investor in the
Certificates may obtain a copy of any NOI Adjustment Worksheet for a Mortgaged
Property or REO Property in the possession of the Bond Administrator upon
request.
In addition, within a reasonable period of time after the end of each
calendar year, the Bond Administrator is required to send to each person who at
any time during the calendar year was a Certificateholder of record, a report
summarizing on an annual basis (if appropriate) certain items provided to
Certificateholders in the monthly Distribution Date Statements and such other
information as may be reasonably required to enable such Certificateholders to
prepare their federal income tax returns. Such information is to include the
amount of original issue discount accrued on each Class of Certificate held by
persons other than holders exempted from the reporting requirements and
information regarding the expenses of the Trust.
OTHER INFORMATION
The Pooling and Servicing Agreement requires that the Bond Administrator
make available at its offices, during normal business hours, for review by any
Holder of a Certificate, the Depositor, the Special Servicer, the Servicer, any
Rating Agency, any potential investor in the Certificates or any other Person
to whom the Bond Administrator believes such disclosure is appropriate,
originals or copies of, among other things, the following items (except to the
extent not permitted by applicable law or under any of the Mortgage Loan
documents): (i) the Pooling and Servicing Agreement and any amendments thereto,
(ii) all Distribution Date Statements delivered to holders of the relevant
Class of Offered Certificates since the Closing Date, (iii) all annual
officers' certificates and accountants' reports delivered by the Servicer and
the Special Servicer to the Bond Administrator since the Closing Date regarding
compliance with the relevant agreements, (iv) the most recent property
inspection report prepared by or on behalf of the Servicer or the Special
Servicer with respect to each Mortgaged Property and delivered to the Bond
Administrator, (v) the most recent annual (or more frequent, if available)
operating statements, rent rolls (to the extent such rent rolls have been made
available by the related borrower) and/or lease summaries and retail "sales
information", if any, collected by or on behalf of the Servicer or the Special
Servicer with respect to each Mortgaged Property and delivered to the Bond
Administrator, (vi) any and all modifications, waivers and amendments of the
terms of a Mortgage Loan entered into by the Servicer and/or the Special
Servicer and delivered to the
S-142
<PAGE>
Bond Administrator, and (vii) any and all officers' certificates and other
evidence delivered to or by the Bond Administrator to support the Servicer's,
the Special Servicer's or the Trustee's, as the case may be, determination that
any Advance, if made, would not be recoverable. Copies of any and all of the
foregoing items will be available upon request at the expense of the requesting
party from the Bond Administrator to the extent such documents are in the Bond
Administrator's possession.
CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS
The following discussion contains summaries of certain legal aspects of
mortgage loans in Michigan (approximately 20.32% of the Initial Outstanding
Pool Balance), New York (approximately 16.64% of the Initial Outstanding Pool
Balance based upon Allocated Loan Amount as of the Cut-off Date), and
California (approximately 13.86% of the Initial Outstanding Pool Balance as of
the Cut-off Date) which are general in nature. The summaries do not purport to
be complete and are qualified in their entirety by reference to the applicable
federal and state laws governing the related Mortgage Loans.
Michigan, New York and California and various other states have imposed
statutory prohibitions or limitations that limit the remedies of a mortgagee
under a mortgage or a beneficiary under a deed of trust. The Mortgage Loans are
limited recourse loans and are, therefore, generally not recourse to the
borrowers but limited to the related Mortgaged Property. Even though recourse
is available pursuant to the terms of the Mortgage Loan, certain states have
adopted statutes which impose prohibitions against or limitations on such
recourse. The limitations described below and similar or other restrictions in
other jurisdictions where Mortgaged Properties are located may restrict the
ability of the Servicer or the Special Servicer, as applicable, to realize on
the Mortgage Loan and may adversely affect the amount and timing of receipts on
the Mortgage Loan.
Michigan Law. Mortgage loans in Michigan are generally secured by
mortgages on the related real estate. Foreclosure of a mortgage in Michigan may
be accomplished by a non-judicial sale under a specific provision in the
mortgage or by judicial foreclosure. In either case, the sale is generally
conducted by the Sheriff of the county where the property is located and is
commonly referred to as a "sheriff's sale." Public notice of the sheriff's sale
is given for a statutory period of time after the mortgaged real estate may be
sold by the Sheriff. Following a sheriff's sale, the borrower or its successor
in interest may, for a period of either six months or one year (depending on
the type of property), redeem the property. Michigan's foreclosure statutes
provide that a foreclosure action may not be commenced if there is a pending
action to collect the indebtedness secured by the mortgage. The only defense to
an action for a deficiency following a foreclosure sale in Michigan is that the
successful bid at the sheriff's sale was for less than the fair market value of
the property at the time of the sale. Michigan's assignment of rents statutes
require that a lender whose loan is secured by such an assignment must exercise
a remedy with respect to rents as authorized by statute in order to establish
its right to receive the rents after an event of default. Among the remedies
authorized by statute is the lender's right to have a receiver appointed under
certain circumstances, but Michigan courts have generally expressed a
preference not to appoint receivers except in the most extreme circumstances.
New York Law. New York law requires a mortgagee to pursue a foreclosure
action and personal actions against the borrower and any guarantor in a single
court proceeding, and to exhaust the security under the mortgage before it may
obtain a deficiency judgment against the borrower or guarantor. The practical
effect of this requirement is that lenders will usually proceed in a single
action first against the security, then against borrower and guarantor, rather
than bringing a separate personal action against the borrower and guarantor.
Statutory provisions limit any deficiency judgment against the former borrower
and guarantor following a judicial sale to the excess of the outstanding debt
over the fair market value of the property at the time of the public sale. The
purpose of these statutes is generally to prevent a mortgagee from obtaining a
large deficiency judgment against the former borrower as a result of low bids
or the absence of bids at the judicial sale.
S-143
<PAGE>
California Law. Mortgage loans in California are generally secured by
deeds of trust on the related real estate. Foreclosure of a deed of trust in
California may be accomplished by a non-judicial trustee's sale under a
specific provision in the deed of trust or by judicial foreclosure. Public
notice of either the trustee's sale or the judgment of foreclosure is given for
a statutory period of time after which the mortgaged real estate may be sold by
the Trustee, if foreclosed pursuant to the Trustee's power of sale, or by court
appointed sheriff under a judicial foreclosure. Following a judicial
foreclosure sale, the borrower or its successor in interest may, for a period
of up to one year, redeem the property. California's "one action rule" requires
the lender to exhaust the security afforded under the deed of trust by
foreclosure in an attempt to satisfy the full debt before bringing a personal
action (if otherwise permitted) against the borrower for recovery of the debt,
except in certain cases involving environmentally impaired real property.
California case law has held that acts such as an offset of an unpledged
account constitute violations of such statutes. Violations of such statutes may
result in the loss of some or all of the security under the loan. Other
statutory provisions in California limit any deficiency judgment (if otherwise
permitted) against the borrower following a foreclosure to the amount by which
the indebtedness exceeds the fair value at the time of the public sale and in
no event greater than the difference between the foreclosure sale price and the
amount of the indebtedness. Further, under California law, once a property has
been sold pursuant to a power-of-sale clause contained in a deed of trust, the
lender is precluded from seeking a deficiency judgment from the borrower or,
under certain circumstances, guarantors. California statutory provisions
regarding assignments of rents and leases require that a lender whose loan is
secured by such an assignment must exercise a remedy with respect to rents as
authorized by statute in order to establish its right to receive the rents
after an event of default. Among the remedies authorized by statute is the
lender's right to have a receiver appointed under certain circumstances.
USE OF PROCEEDS
The net proceeds from the sale of Offered Certificates will be used by the
Depositor to pay part of the purchase price of the Mortgage Loans.
S-144
<PAGE>
CERTAIN FEDERAL INCOME TAX CONSEQUENCES
The following summary and the discussion in the Prospectus under the
heading "Certain Federal Income Tax Consequences -- Federal Income Tax
Consequences for REMIC Certificates" are a general discussion of the
anticipated material federal income tax consequences of the purchase, ownership
and disposition of the Offered Certificates and constitute the opinion of
Cadwalader, Wickersham & Taft as to the accuracy of matters discussed herein
and therein. The summary below and such discussion in the Prospectus do 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. In addition, such summary and such discussion do not address state,
local or foreign tax issues with respect to the acquisition, ownership or
disposition of the Offered Certificates. The authorities on which such summary
and such discussion are based are subject to change or differing
interpretations, and any such change or interpretation could apply
retroactively. Such summary and such discussion are based on the applicable
provisions of the Code, as well as regulations (the "REMIC Regulations")
promulgated by the U.S. Department of the Treasury as of the date hereof.
Investors should consult their own tax advisors in determining the federal,
state, local, foreign or any other tax consequences to them of the purchase,
ownership and disposition of Certificates.
Elections will be made to treat designated portions of the Trust,
exclusive of the Reserve Accounts, the Lock Box Accounts, the Prepayment
Premium obligation of GACC if it is required to repurchase the Wilton Office
Plaza Loan, the Loan REMIC Residual Interests, the Excess Interest, the Default
Interest and proceeds thereof held in the Collection Account (such nonexcluded
portion of the Trust, the "Trust REMICs"), as four separate REMICs within the
meaning of Code Section 860D. Two of the REMICs will be comprised of individual
Mortgage Loans and related assets (each, a "Loan REMIC") and the other two
REMICs will be the "Upper-Tier REMIC" and the "Lower-Tier REMIC." The Reserve
Accounts and the Lock Box Accounts will be beneficially owned by the respective
borrowers for federal income tax purposes and will not be part of the Trust
assets. The Loan REMICs will each hold a single Mortgage Loan (exclusive of
Excess Interest and Default Interest thereon), proceeds thereof held in the
Collection Account and any related REO Property, and will each issue one
uncertificated class of regular interests (collectively, the "Loan REMIC
Regular Interests") to the Lower-Tier REMIC and one Class of residual
interests, represented by the Class LR Certificates. The Lower-Tier REMIC will
hold the Mortgage Loans (exclusive of the Excess Interest and the Default
Interest and the Mortgage Loans held in the Loan REMICs), the Loan REMIC
Regular Interests, proceeds thereof held in the Collection Account, the
Interest Reserve Account, the Lower-Tier Distribution Account, the Excess
Liquidation Proceeds Account and any REO Property, and will issue several
uncertificated classes of regular interests (the "Lower-Tier Regular
Interests") to the Upper-Tier REMIC and the Class LR Certificates, which will
represent the sole class of residual interests in the Lower-Tier REMIC and each
Loan REMIC. The Upper-Tier REMIC will hold the Lower-Tier Regular Interests and
the Upper-Tier Distribution Account in which distributions on the Lower-Tier
Regular Interests will be deposited, and will issue the Class X, Class A-1,
Class A-2, Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class
J, Class K, Class L, Class M, Class N and Class O Certificates (the "Regular
Certificates") as classes of regular interests and the Class R Certificates as
the sole class of residual interests in the Upper-Tier REMIC. Qualification as
a REMIC requires ongoing compliance with certain conditions. Assuming (i) the
making of appropriate elections, (ii) compliance with the Pooling and Servicing
Agreement and (iii) compliance with any changes in the law, including any
amendments to the Code or applicable temporary or final regulations of the
United States Department of the Treasury ("Treasury Regulations") thereunder,
in the opinion of Cadwalader, Wickersham & Taft, the Loan REMICs, the
Lower-Tier REMIC and the Upper-Tier REMIC will each qualify as a REMIC.
References in this discussion to the "REMIC" will, unless the context dictates
otherwise, refer to each of the Upper-Tier REMIC, the Lower-Tier REMIC and each
Loan REMIC. The Class Q-1 and Class Q-2 Certificates will represent pro rata
undivided beneficial interests in the portion of the Trust consisting of Excess
Interest and Default Interest (subject to the obligation to pay interest on
Advances) in respect of the Mortgage Loans, respectively, and any sub-account
of the Collection Account established for the collection thereof and such
portions of the Trust, for which no REMIC election will be made, will be
treated as a grantor trust for federal income tax purposes.
S-145
<PAGE>
The Offered Certificates will be treated as "loans... secured by an
interest in real property which is... residential real property" within the
meaning of Section 7701(a)(19)(C) of the Code, for domestic building and loan
associations (but only to the extent of the allocable portion of the Mortgage
Loans secured by multifamily properties or mobile home parks). As of the
Cut-off Date, Mortgage Loans secured by multifamily properties or mobile home
parks represent approximately 28.33% of the Mortgage Loans by Initial
Outstanding Pool Balance.
The Offered Certificates will be treated as "real estate assets," within
the meaning of Section 856(c)(4)(A) of the Code, for real estate investment
trusts and interest thereon will be treated as "interest on mortgages on real
property," within the meaning of Section 856(c)(3)(B) of the Code, to the
extent described in the prospectus under the heading "Certain Federal Income
Tax Consequences -- Federal Income Tax Consequences for REMIC Certificates --
Status of REMIC Certificates." Mortgage Loans which have been defeased with
U.S. Treasury obligations will not qualify for the foregoing treatments.
The Offered Certificates will be treated as "regular interests" in the
Upper-Tier REMIC and therefore generally will be treated as newly originated
debt instruments for federal income tax purposes. Beneficial owners of the
Offered Certificates will be required to report income on such regular
interests in accordance with the accrual method of accounting. It is
anticipated that the Offered Certificates will be issued at a premium for
federal income tax purposes.
The IRS has issued Treasury Regulations under Sections 1271 to 1275 of the
Code generally addressing the treatment of debt instruments issued with
original issue discount (the "OID Regulations"). Purchasers of the Offered
Certificates should be aware that the OID Regulations and Section 1272(a)(6) of
the Code do not adequately address certain issues relevant to, or are not
applicable to, prepayable securities such as the Offered Certificates. The OID
Regulations in some circumstances permit the holder of a debt instrument to
recognize original issue discount under a method that differs from that of the
issuer. Accordingly, it is possible that holders of Certificates may be able to
select a method for recognizing original issue discount that differs from that
used by the Bond Administrator in preparing reports to Certificateholders and
the IRS. Prospective purchasers of Certificates are advised to consult their
tax advisors concerning the treatment of any original issue discount with
respect to purchased Certificates. See "Certain Federal Income Tax Consequences
-- Federal Income Tax Consequences for REMIC Certificates -- Taxation of
Regular Certificates -- Original Issue Discount" in the prospectus.
Certain Classes of Certificates may be treated for federal income tax
purposes as having been issued at a premium. Whether any holder of any 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.
For purposes of accruing original issue discount, determining whether such
original issue discount is de minimis and amortizing any premium, the
Prepayment Assumption will be 0% CPR, with all ARD Loans prepaying on their
related Anticipated Repayment Dates. See "Yield and Maturity Considerations" in
this prospectus supplement. No representation is made as to the rate, if any,
at which the Mortgage Loans will prepay.
Prepayment Premiums actually collected on the Mortgage Loans will be
distributed to the holders of each Class of Certificates entitled thereto as
described herein. It is not entirely clear under the Code when the amount of a
Prepayment Premium should be taxed to the holder of a Class of Certificates
entitled to a Prepayment Premium. For federal income tax reporting purposes,
Prepayment Premiums will be treated as income to the holders of a Class of
Certificates entitled to Prepayment Premiums only after the Servicer's actual
receipt of a Prepayment Premium as to which such Class of Certificates is
entitled under the terms of the Pooling and
S-146
<PAGE>
Servicing Agreement. It appears that Prepayment Premiums are to be treated as
ordinary income rather than capital gain. However, the correct characterization
of such income is not entirely clear and Certificateholders should consult
their tax advisors concerning the treatment of Prepayment Premiums. The
Prepayment Premium payable by GACC if it is required to repurchase the Wilton
Office Plaza Loan (in the circumstances described under "Yield and Maturity
Considerations -- Yield Considerations" in this prospectus supplement) will be
treated as a separate promise of GACC and not a payment from the REMICs.
However, such promise should not have a material value to the holders of the
Offered Certificates and, therefore, no part of an investor's basis would be
allocated thereto, with the result that income would be reportable with respect
to the Wilton Office Plaza Loan Prepayment Premium as described in this
paragraph.
For a discussion of the tax consequences of the acquisition ownership and
disposition of Offered Certificates by any person who is not a citizen or
resident of the United States, a corporation or partnership or other entity
created or organized in or under the laws of the United States or any political
subdivision thereof or is a foreign estate or trust, see "Certain Federal
Income Tax Consequences -- Federal Income Tax Consequences for REMIC
Certificates -- Taxation of Certain Foreign Investors -- Regular Certificates"
in the Prospectus. For a discussion of certain state and local tax consequences
of the acquisition, ownership and disposition of Offered Certificates, see
"State and Other Tax Consequences" in the prospectus.
ERISA CONSIDERATIONS
The purchase by or transfer to an employee benefit plan or other
retirement arrangement, including an individual retirement account or a Keogh
plan, which is subject to Title I of the Employee Retirement Income Security
Act of 1974, as amended ("ERISA") or Section 4975 of the Code, or a
governmental plan (as defined in Section 3(32) of ERISA) that is subject to any
federal, state or local law ("Similar Law") which is, to a material extent,
similar to the foregoing provisions of ERISA or the Code (each, a "Plan"), or a
collective investment fund in which such Plans are invested, an insurance
company using the assets of separate accounts or general accounts which include
assets of Plans (or which are deemed pursuant to ERISA or any Similar Law to
include assets of Plans) or other Persons acting on behalf of any such Plan or
using the assets of any such Plan to acquire the Subordinated Offered
Certificates is restricted. See "Description of the Offered Certificates --
Transfer Restrictions" herein. Accordingly, except as specifically referenced
herein, the following discussion does not purport to discuss the considerations
under ERISA, Section 4975 of the Code or Similar Law with respect to the
purchase, holding or disposition of the Subordinated Offered Certificates and
for purposes of the following discussion all references to the Offered
Certificates are deemed to exclude the Subordinated Offered Certificates.
As described in the prospectus under "Certain ERISA Considerations," ERISA
and the Code impose certain duties and restrictions on Plans and certain
persons who perform services for Plans. For example, unless exempted,
investment by a Plan in the Offered Certificates may constitute or give rise to
a prohibited transaction under ERISA or the Code. There are certain exemptions
issued by the United States Department of Labor (the "Department") that may be
applicable to an investment by a Plan in the Offered Certificates. The
Department has granted to each of the co-lead managers an administrative
exemption (Deutsche Bank Securities Inc. as Department Final Authorization
Number 97-03E (the "DBS Exemption"), J.P. Morgan Securities Inc. as Prohibited
Transaction Exemption ("PTE") 90-23, (the "JPM Exemption") and Chase Securities
Inc. as PTE 90-33 (the "Chase Exemption" and collectively with the DBS
Exemption and the JPM Exemption, the "Exemption"), each as amended by PTE
97-34), for certain mortgage-backed and asset-backed certificates underwritten
in whole or in part by the co-lead managers. The Exemption might be applicable
to the initial purchase, the holding, and the subsequent resale by a Plan of
certain certificates, such as the Offered Certificates, underwritten by the
co-lead managers, representing interests in pass-through trusts that consist of
certain receivables, loans and other obligations, provided that the conditions
and requirements of the Exemption are
S-147
<PAGE>
satisfied. The loans described in the Exemption include mortgage loans such as
the Mortgage Loans. However, it should be noted that in issuing the Exemption,
the Department may not have considered interests in pools of the exact nature
as some of the Offered Certificates.
Among the conditions that must be satisfied for the Exemption to apply to
the acquisition, holding and resale of the Offered Certificates are the
following:
(1) The acquisition of Offered Certificates by a Plan is on terms
(including the price for the Certificates) that are at least as favorable to
the Plan as they would be in an arm's length transaction with an unrelated
party;
(2) The rights and interests evidenced by Offered Certificates acquired by
the Plan are not subordinated to the rights and interests evidenced by the
other Certificates of the Trust;
(3) The Offered Certificates acquired by the Plan have received a rating
at the time of such acquisition that is one of the three highest generic rating
categories from any of S&P, Moody's and Fitch;
(4) The Trustee must not be an affiliate of any other member of the
Restricted Group (as defined below);
(5) The sum of all payments made to and retained by the co-lead managers
in connection with the distribution of Offered Certificates represents not more
than reasonable compensation for underwriting the Certificates. The sum of all
payments made to and retained by the Depositor pursuant to the assignment of
the Mortgage Loans to the Trust represents not more than the fair market value
of such Mortgage Loans. The sum of all payments made to and retained by the
Servicer and any other servicer represents 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; and
(6) The Plan investing in the certificates is 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.
The Trust must also meet the following requirements:
(a) the corpus of the Trust must consist solely of assets of the type
that have been included in other investment pools;
(b) certificates in such other investment pools must have been rated
in one of the three highest rating categories of S&P, Moody's and Fitch for
at least one year prior to the Plan's acquisition of the Offered
Certificates pursuant to the Exemption; and
(c) 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 Plan's acquisition of the Offered Certificates pursuant
to the Exemption.
If all of the conditions of the Exemption are met, then whether or not a
Plan's assets would be deemed to include an ownership interest in the Mortgage
Loans in the Mortgage Pool, the acquisition, holding and resale by Plans of the
Offered Certificates with respect to which the conditions were met would be
exempt from the prohibited transaction provisions of ERISA and the Code.
Moreover, the Exemption can provide relief from certain
self-dealing/conflict of interest prohibited transactions that may occur if a
Plan fiduciary causes a Plan to acquire certificates in a trust holding
receivables, loans or obligations on which the fiduciary (or its affiliate) is
an obligor, provided that, among other requirements, (a) in the case of an
acquisition in connection with the initial issuance of certificates, at least
fifty percent of each class of certificates in which Plans have invested is
acquired by persons independent of the Restricted Group (as defined below) and
at least fifty percent of the aggregate interest in the trust is acquired by
persons
S-148
<PAGE>
independent of the Restricted Group (as defined below); (b) such fiduciary (or
its affiliate) is an obligor with respect to five percent or less of the fair
market value of the obligations contained in the trust; (c) the Plan's
investment in certificates of any class does not exceed twenty-five percent of
all of the certificates of that class outstanding at the time of the
acquisitions; and (d) immediately after the acquisition no more than
twenty-five percent of the assets of the Plan with respect to which such person
is a fiduciary are invested in certificates representing an interest in one or
more trusts containing assets sold or serviced by the same entity.
The Exemption does not apply to the purchasing or holding of Offered
Certificates by Plans sponsored by the Depositor, the Underwriters, the
Trustee, the Servicer, any obligor with respect to Mortgage Loans included in
the Trust constituting more than five percent of the aggregate unamortized
principal balance of the assets in the Trust, or any affiliate of such parties
(the "Restricted Group").
The co-lead managers believe that the conditions to the applicability of
their respective Exemption will generally be met with respect to the Class A-1
and Class A-2 Certificates, other than possibly those conditions which are
dependent on facts unknown to the co-lead managers or which it cannot control,
such as those relating to the circumstances of the Plan purchaser or the Plan
fiduciary making the decision to purchase any such Certificates. However,
before purchasing a Class A-1 or Class A-2 Certificate, a fiduciary of a Plan
should make its own determination as to the availability of the exemptive
relief provided by the Exemption or the availability of any other prohibited
transaction exemptions or similar exemption under Similar Law, and whether the
conditions of any such exemption will be applicable to such purchase. As noted
above, the Department, in granting the Exemption, may not have considered
interests in pools of the exact nature as some of the Offered Certificates. A
fiduciary of a Plan that is a governmental plan should make its own
determination as to the need for and the availability of any exemptive relief
under any Similar Law. See "Description of the Offered Certificates -- Transfer
Restrictions" in this prospectus supplement.
The Department has proposed amendments (the "Proposed Amendments") to the
Exemption that, if finalized in current form, generally will be effective as of
August 23, 2000. Among other changes, it is anticipated that the amended
Exemption would permit Plans to purchase Subordinated Offered Certificates
rated in any of the four highest ratings categories (provided that all other
requirements of the Exemption are met). It is not certain if and when the
Proposed Amendments will be issued in final form, and it is not certain that
the Proposed Amendments, if finalized, will contain the same relief as is
currently proposed. Fiduciaries of Plans should, and other potential investors
who may be analyzing the potential liquidity of their investment may wish to,
consult with their advisors regarding the Proposed Amendments.
Any fiduciary of a Plan considering whether to purchase an Offered
Certificate should also carefully review with its own legal advisors the
applicability of the fiduciary duty and prohibited transaction provisions of
ERISA and the Code to such investment. See "Certain ERISA Considerations" in
the prospectus.
BECAUSE THE SUBORDINATED OFFERED CERTIFICATES ARE SUBORDINATE TO ONE OR
MORE CLASSES OF CERTIFICATES, THE PURCHASE AND HOLDING OF THE SUBORDINATED
OFFERED CERTIFICATES BY OR ON BEHALF OF A PLAN MAY RESULT IN "PROHIBITED
TRANSACTIONS" WITHIN THE MEANING OF ERISA, SECTION 4975 OF THE CODE OR ANY
SIMILAR LAW. ACCORDINGLY, EACH PROSPECTIVE TRANSFEREE OF A SUBORDINATED OFFERED
CERTIFICATE THAT IS A DEFINITIVE CERTIFICATE WILL BE REQUIRED TO (A) DELIVER TO
THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE A REPRESENTATION
LETTER SUBSTANTIALLY IN THE FORM SET FORTH AS AN EXHIBIT TO THE POOLING AND
SERVICING AGREEMENT STATING THAT SUCH TRANSFEREE IS NOT A PLAN OR A PERSON
ACTING ON BEHALF OF OR INVESTING THE ASSETS OF A PLAN, OTHER THAN AN INSURANCE
COMPANY INVESTING THE ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES WHEREBY
THE PURCHASE AND SUBSEQUENT HOLDING OF THE OFFERED CERTIFICATE
S-149
<PAGE>
WOULD BE EXEMPT FROM THE PROHIBITED TRANSACTION RESTRICTIONS OF ERISA AND THE
CODE UNDER SECTIONS I AND III OF PTE 95-60 OR A SUBSTANTIALLY SIMILAR EXEMPTION
UNDER SIMILAR LAW (SUCH PLAN OR PERSON, A "PROHIBITED PLAN INVESTOR"), OR (B)
PROVIDE ANY OPINIONS OF COUNSEL, OFFICERS' CERTIFICATES OR AGREEMENTS AS MAY BE
REQUIRED BY, AND IN FORM AND SUBSTANCE SATISFACTORY TO, THE DEPOSITOR, THE BOND
ADMINISTRATOR AND THE CERTIFICATE REGISTRAR TO THE EFFECT THAT THE PURCHASE AND
HOLDING OF THE SUBORDINATED OFFERED CERTIFICATE WILL NOT RESULT IN THE ASSETS
OF THE TRUST BEING DEEMED TO BE "PLAN ASSETS" AND SUBJECT TO THE PROHIBITED
TRANSACTION RESTRICTIONS OF ERISA, THE CODE OR ANY SIMILAR LAW AND WILL NOT
SUBJECT THE DEPOSITOR, THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, OR THE
BOND ADMINISTRATOR TO ANY OBLIGATION IN ADDITION TO THOSE UNDERTAKEN IN THE
POOLING AND SERVICING AGREEMENT. THE PURCHASER OR TRANSFEREE OF ANY INTEREST IN
A SUBORDINATED OFFERED CERTIFICATE THAT IS NOT A DEFINITIVE CERTIFICATE SHALL
BE DEEMED TO REPRESENT THAT IT IS NOT A PROHIBITED PLAN INVESTOR. THE
SUBORDINATED OFFERED 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 AB INITIO.
The sale of Offered Certificates to a Plan is in no respect a
representation by the Depositor or the Underwriters that this investment meets
all relevant legal requirements with respect to investments by Plans generally
or any particular Plan, or that this investment is appropriate for Plans
generally or any particular Plan.
LEGAL INVESTMENT
The Certificates will not constitute "mortgage related securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended.
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 the Offered Certificates under applicable legal investment or other
restrictions. These uncertainties may adversely affect the liquidity of the
Offered Certificates. Accordingly, all institutions whose investment activities
are subject to legal investment laws and regulations, regulatory capital
requirements or review by regulatory authorities should consult with their own
legal advisors in determining whether and to what extent the Offered
Certificates constitute a legal investment or are subject to investment,
capital or other restrictions.
See "Legal Investment" in the prospectus.
METHOD OF DISTRIBUTION
Subject to the terms and conditions set forth in an Underwriting
Agreement, dated September 11, 2000 (the "Underwriting Agreement"), Deutsche
Bank Securities Inc. ("DBS") and J.P. Morgan Securities Inc. ("JPM") have
agreed to purchase and the Depositor has agreed to sell to DBS and JPM the
Offered Certificates. Under the Underwriting Agreement, Chase Securities Inc.
("Chase", and together with DBS and JPM, the "Underwriters") is not required to
purchase or sell any of the Offered Certificates but has agreed to use its best
efforts to sell the Offered Certificates, to the extent not sold by DBS and
JPM. Chase Securities Inc. will be paid a fee of 0.125% of the Certificate
Balance of any Offered Certificates sold by it. It is expected that delivery of
the Offered Certificates will be made only in book-entry form through the Same
Day Funds Settlement System of DTC on or about September 20, 2000, against
payment therefor in immediately available funds. DBS and JPM will act as
co-lead managers of the offering of the Offered Certificates and Chase is
acting as co-manager and underwriter of the offering of Offered Certificates.
DBS is acting as bookrunner of the offering.
S-150
<PAGE>
In the Underwriting Agreement, DBS and JPM have agreed, subject to the
terms and conditions set forth therein, to purchase the approximate percentage
of the Certificate Balance of the Offered Certificates set forth below:
<TABLE>
<CAPTION>
CLASS DEUTSCHE BANK SECURITIES INC. J.P. MORGAN SECURITIES INC.
----- ----------------------------- ---------------------------
<S> <C> <C>
Class A-1 .......... 86.5% 13.5%
Class A-2 .......... 81.6% 18.4%
Class B ............ 100.0% 0.0%
Class C ............ 100.0% 0.0%
Class D ............ 100.0% 0.0%
Class E ............ 100.0% 0.0%
</TABLE>
The Underwriting Agreement provides that the obligation of each
Underwriter to pay for and accept delivery of its Offered 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 Underwriters 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 100.37% of the
aggregate Certificate Balance of the Offered Certificates, plus accrued
interest. Each Underwriter may effect such transactions by selling its Offered
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, each Underwriter may be deemed to have received
compensation from the Depositor in the form of underwriting compensation. Each
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.
DBS is an affiliate of GACC, and JPM is an affiliate of Morgan Guaranty.
Chase may become an affiliate of JPM and Morgan Guaranty if the proposed merger
described under "Description of the Mortgage Pool -- The Mortgage Loan Sellers"
is consummated.
The Underwriting Agreement or a separate indemnification agreement
provides that the Depositor and GACC will indemnify the Underwriters, and that
under limited circumstances the Underwriters will indemnify the Depositor,
against certain civil liabilities under the Securities Act of 1933, as amended,
or contribute to payments 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 reports distributed by the Bond Administrator
discussed in this prospectus supplement under "The Pooling and Servicing
Agreement -- Reports to Certificateholders; Available Information." Except as
described in this prospectus supplement under "The Pooling and Servicing
Agreement -- Reports to Certificateholders; 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.
LEGAL MATTERS
The validity of the Offered Certificates and the material federal income
tax consequences of investing in the Offered Certificates will be passed upon
for the Depositor by Cadwalader,
S-151
<PAGE>
Wickersham & Taft, New York, New York. Certain legal matters with respect to
the Offered Certificates will be passed upon for the Underwriters by Brown &
Wood LLP, New York, New York.
RATINGS
It is a condition to the issuance of the Offered Certificates that (i) the
Class A-1 and Class A-2 Certificates be rated "AAA" by Fitch, Inc. ("Fitch")
and "AAA" by Standard & Poor's Rating Services, a division of The McGraw-Hill
Companies ("S&P" and together with Fitch, the "Rating Agencies"), (ii) the
Class B Certificates be rated "AA" by Fitch and "AA" by S&P, (iii) the Class C
Certificates be rated "A" by Fitch and "A" by S&P, (iv) the Class D
Certificates be rated "A-" by Fitch and "A-" by S&P, and (v) the Class E
Certificates be rated "BBB" by Fitch and "BBB" by S&P. The Rated Final
Distribution Date of each Class of Certificates is the Distribution Date in
August, 2033.
The Rating Agencies' ratings on mortgage pass-through certificates address
the likelihood of the timely payment of interest and the ultimate repayment of
principal by the Rated Final Distribution Date. The Rating Agencies' ratings
take into consideration the credit quality of the Mortgage Pool, structural and
legal aspects associated with the Certificates, and the extent to which the
payment stream in the Mortgage Pool is adequate to make payments required under
the Certificates. Ratings on mortgage pass-through certificates do not,
however, represent an assessment of the likelihood, timing or frequency of
principal prepayments (both voluntary and involuntary) by mortgagors, or the
degree to which such prepayments might differ from those originally
anticipated. The security ratings do not address the possibility that
Certificateholders might suffer a lower than anticipated yield. In addition,
ratings on mortgage pass-through certificates do not address the likelihood of
receipt of Prepayment Premiums, Default Interest or Excess Interest or the
timing or frequency of the receipt thereof. In general, the ratings thus
address credit risk and not prepayment risk. Also, a security rating does not
represent any assessment of the yield to maturity that investors may
experience. The ratings do not address the fact that the Pass-Through Rates of
the Offered Certificates to the extent that they are based on the Weighted
Average Net Mortgage Pass-Through Rate may be affected by changes thereon.
There can be no assurance as to whether any rating agency not requested to
rate the Offered Certificates will nonetheless issue a rating and, if so, what
such rating would be. A rating assigned to the Offered Certificates by a rating
agency that has not been requested by the Depositor to do so may be lower than
the rating assigned by the Rating Agencies pursuant to the Depositor's request.
The rating of the Offered Certificates should be evaluated independently
from similar ratings on other types of securities. A security rating is not a
recommendation to buy, sell or hold securities and may be subject to revision
or withdrawal at any time by the assigning rating agency.
S-152
<PAGE>
INDEX OF PRINCIPAL TERMS
<TABLE>
<S> <C>
ACMs ........................................ S-34
ADA ......................................... S-42
Additional Crystal Park Trustor ............. S-64
ADR ......................................... S-58, S-71
Advance Rate ................................ S-118
Advances .................................... S-117
Alliance Borrower ........................... S-59
Alliance Companion Loan ..................... S-36, S-59
Alliance GP ................................. S-59
Alliance Loan ............................... S-59
Alliance Management Agreement ............... S-62
Alliance Mezzanine Loan ..................... S-37, S-61
Alliance Properties ......................... S-59
Alliance Property Manager ................... S-62
Allocated Loan Amount ....................... S-81
Amortization Type ........................... A-4
Annual Debt Service ......................... A-2
Anticipated Repayment Date .................. S-78
Appraisal Reduction Amount .................. S-21, S-87, S-96
Appraisal Reduction Event ................... S-96
Appraisal Reduction Events .................. S-21
Appraised Value ............................. A-2
ARD Loans ................................... S-78
ARD LTV ..................................... A-3
Asset Status Report ......................... S-138
Assumed Final Distribution Date ............. S-3
Assumed Scheduled Payment ................... S-89
Available Funds ............................. S-84
Balloon Loans ............................... S-35
Balloon or ARD Balance ...................... A-3
Balloon Payments ............................ S-35
Bond Administrator Fee ...................... S-133
Buyer ....................................... S-73
CBE ......................................... S-108
Certificate Balance ......................... S-83
Certificate Owners .......................... S-100
Certificate Registrar ....................... S-98
Certificateholder ........................... S-98
Chase ....................................... S-150
Chase Exemption ............................. S-22, S-147
Class ....................................... S-83
Class X Components .......................... S-84
Clearstream ................................. S-23, S-97
Clearstream Participants .................... S-100
Code ........................................ S-22, S-101
Collateral Substitution Deposit ............. S-80
Collection Account .......................... S-118
Collection Period ........................... S-86
Companion Loan .............................. S-36
Companion Loans ............................. S-36, S-81
Comparative Financial Status Report ......... S-141
Control Appraisal Event ..................... S-136
Controlling Class ........................... S-136
</TABLE>
S-153
<PAGE>
<TABLE>
<S> <C>
Controlling Class Certificateholder ........... S-136
Corrected Mortgage Loan ....................... S-137
CPR ........................................... S-104
Crossover Date ................................ S-93
Crowne Plaza Borrower ......................... S-55
Crowne Plaza Cash Trap Period ................. S-56
Crowne Plaza Companion Loan ................... S-36, S-55
Crowne Plaza Loan ............................. S-55
Crowne Plaza Management Agreement ............. S-58
Crowne Plaza Manager .......................... S-58
Crowne Plaza Mezzanine Loan ................... S-37, S-57
Crowne Plaza Property ......................... S-55
Crystal Park Borrower ......................... S-64
Crystal Park Companion Loan ................... S-36, S-64
Crystal Park GP ............................... S-64
Crystal Park Ground Lease ..................... S-64
Crystal Park Guarantor ........................ S-64
Crystal Park Loan ............................. S-64
Crystal Park Management Agreement ............. S-67
Crystal Park Property ......................... S-64
Crystal Park Property Manager ................. S-67
Current LTV ................................... A-3
Custodian ..................................... S-112
Cut-off Date .................................. S-48
Cut-off Date Loan-to-Value Ratio .............. A-3
Cut-off Date LTV .............................. A-3
Cut-off Date Principal Balance ................ S-48
DBS ........................................... S-150
DBS Exemption ................................. S-22, S-147
Debt Service Coverage Ratio ................... A-2
Default Interest .............................. S-87
Default Interest Distribution Account ......... S-119
Default Rate .................................. S-87
Defeasance Lock-Out Period .................... S-80
Defeasance Option ............................. S-80
Definitive Certificate ........................ S-97
Delinquency ................................... S-87
Delinquent Loan Status Report ................. S-141
Department .................................... S-147
Depositaries .................................. S-98
Depositor ..................................... S-48
Determination Date ............................ S-86
Detroit MAC Borrower .......................... S-76
Detroit MAC Loan .............................. S-76
Detroit MAC Management Agreement .............. S-77
Detroit MAC Principal ......................... S-76
Detroit MAC Property .......................... S-76
Directing Certificateholder ................... S-136
Discount Rate ................................. S-93
Discount Rate Fraction ........................ S-93
Distribution Account .......................... S-119
Distribution Date ............................. S-84
Distribution Date Statement ................... S-140
DSCR .......................................... S-5, A-2
DTC ........................................... S-23
</TABLE>
S-154
<PAGE>
<TABLE>
<S> <C>
Due Date ..................................... S-88
ERISA ........................................ S-101, S-147
Euroclear .................................... S-24
Euroclear Participants ....................... S-100
Event of Default ............................. S-125
Excess Interest .............................. S-78, S-87
Excess Interest Distribution Account ......... S-119
Excess Liquidation Proceeds .................. S-130
Excess Prepayment Interest Shortfall ......... S-95
Excess Proceeds Liquidation Account .......... S-119
Excess Rate .................................. S-87
Exemption .................................... S-22, S-147
Extended Due Date Mortgage Loans ............. S-86
Finova ....................................... S-51
Fitch ........................................ S-152
Form 8-K ..................................... S-82
GAAP ......................................... A-1
GACC ......................................... S-50
Hampton Village Borrower ..................... S-72
Hampton Village Loan ......................... S-72
Hampton Village Management Agreement ......... S-74
Hampton Village Manager ...................... S-74
Hampton Village Property ..................... S-72
HAP Contract ................................. S-82
Historical Liquidation Report ................ S-141
Historical Loan Modification Report .......... S-141
Holders ...................................... S-100
HUD .......................................... S-82
IAC .......................................... S-77
Indirect Participants ........................ S-99
Initial Outstanding Pool Balance ............. S-48
Intercreditor Agreement ...................... S-57
Interest Accrual Amount ...................... S-87
Interest Accrual Period ...................... S-87
Interest Reserve Account ..................... S-119
Interest Shortfall ........................... S-87
JPM .......................................... S-150
JPM Exemption ................................ S-22, S-147
LaSalle ...................................... S-50
Liquidation Fee .............................. S-139
Liquidation Fee Rate ......................... S-139
Liquidation Proceeds ......................... S-139
Loan Pair .................................... S-93
Loan REMIC ................................... S-145
Loan REMIC Distribution Account .............. S-119
Loan REMIC Regular Interests ................. S-145
Loan REMICs .................................. S-21
Loan-to-Value Ratio .......................... A-3
Lock Box Account ............................. S-79
Lock-Out Period .............................. S-79
Lower-Tier Distribution Account .............. S-119
Lower-Tier Regular Interests ................. S-145
Lower-Tier REMIC ............................. S-21, S-145
LTV .......................................... S-5, A-3
MAI .......................................... S-53
</TABLE>
S-155
<PAGE>
<TABLE>
<S> <C>
Master Servicing Fee ........................ S-135
Master Servicing Fee Rate ................... S-135
Mezzanine Debt .............................. S-81
Modeling Assumptions ........................ S-105
Modification ................................ S-131
Modified Mortgage Loan ...................... S-97
Monthly Debt Service Payment ................ S-79
Monthly Payment ............................. S-86
Morgan Guaranty ............................. S-50
Mortgage .................................... S-48
Mortgage Loan Documents ..................... S-112
Mortgage Loan Purchase Agreement ............ S-51
Mortgage Loan Purchase Agreements ........... S-112
Mortgage Loan Sellers ....................... S-50
Mortgage Loans .............................. S-48
Mortgage Pool ............................... S-48
Mortgage Rate ............................... S-88, A-3
Mortgaged Properties ........................ S-48
Mortgaged Property .......................... S-48
Net Default Interest ........................ S-86
Net Mortgage Pass-Through Rate .............. S-88
Net Prepayment Interest Excess .............. S-95
Net Prepayment Interest Shortfall ........... S-95
Net REO Proceeds ............................ S-86
NOI Adjustment Worksheet .................... S-142
Note ........................................ S-48
Notional Balance ............................ S-84
NPHV ........................................ S-72
NPXL ........................................ S-72
Occupancy ................................... A-3
Occupancy as of Date ........................ A-3
Offered Certificates ........................ S-10, S-83
OID Regulations ............................. S-146
Operating Advisor ........................... S-136
Operating Statement Analysis Report ......... S-142
ORECM ....................................... S-134
Original Alliance Loan ...................... S-59
Original Crystal Park Loan .................. S-64
P&I Advance ................................. S-20, S-116
Participants ................................ S-97
Pass-Through Rate ........................... S-87
PCBs ........................................ S-34
Percentage Interest ......................... S-84
Permitted Investments ....................... S-120
Plan ........................................ S-101, S-147
Pool Loans .................................. S-81
Pooling and Servicing Agreement ............. S-112
Prepayment Interest Excess .................. S-95
Prepayment Interest Shortfall ............... S-94
Prepayment Premium .......................... S-79
Prepayment Provisions ....................... A-3
Prime Rate .................................. S-118
Principal Allocation Fraction ............... S-93
Principal Balance Certificate ............... S-83
Principal Balance Certificates .............. S-83
</TABLE>
S-156
<PAGE>
<TABLE>
<S> <C>
Principal Distribution Amount ............... S-88
Principal Prepayments ....................... S-86
Private Certificates ........................ S-10, S-83
Prohibited Plan Investor .................... S-150
Property Advances ........................... S-117
Proposed Amendments ......................... S-149
PTE ......................................... S-22, S-147
PTO ......................................... S-67
PTO Rollover Reserve ........................ S-67
Purchase Price .............................. S-128
Qualifying Substitute Mortgage Loan ......... S-115
Radisson Hotel Accounts ..................... S-70
Radisson Hotel Borrower ..................... S-69
Radisson Hotel Clearing Account ............. S-70
Radisson Hotel Loan ......................... S-69
Radisson Hotel Lockbox Account .............. S-70
Radisson Hotel Management Agreement ......... S-71
Radisson Hotel Manager ...................... S-70
Radisson Hotel Mezzanine Loan ............... S-70
Radisson Hotel Property ..................... S-69
Radisson Hotel Stockholder .................. S-70
Radisson Mezzanine Loan ..................... S-37
Rating Agencies ............................. S-152
Realized Loss ............................... S-94
Record Date ................................. S-84
Regular Certificates ........................ S-145
Related Borrower Loan Groups ................ S-82
Release Date ................................ S-80
REMIC Regulations ........................... S-145
Removed Mortgage Loan ....................... S-115
REO Account ................................. S-83
REO Loan .................................... S-89
REO Property ................................ S-83
REO Status Report ........................... S-141
REO Tax ..................................... S-130
Replacement Mortgage Loan ................... S-115
Repurchase Price ............................ S-115
Request for Approval ........................ S-138
Reserve Accounts ............................ S-51
Restricted Group ............................ S-149
Revised Rate ................................ S-78
RevPar ...................................... S-58, S-71
Rules ....................................... S-99
S&P ......................................... S-152
Sale ........................................ S-73
Scheduled Maturity Date LTV ................. A-3
Section 8 ................................... S-82
Servicer Remittance Date .................... S-116
Servicing Compensation ...................... S-135
Servicing Fee ............................... S-135
Servicing Fee Rate .......................... S-135, A-3
Servicing Standard .......................... S-116
Similar Law ................................. S-147
Single-Tenant Mortgage Loan ................. S-82
Small Loan Appraisal Estimate ............... S-96
</TABLE>
S-157
<PAGE>
<TABLE>
<S> <C>
Special Servicer ........................................ S-135
Special Servicing Fee ................................... S-139
Specially Serviced Mortgage Loan ........................ S-137
Sq. Ft. ................................................. A-3
Square Feet ............................................. A-3
Stated Principal Balance ................................ S-94
Subordinated Offered Certificates ....................... S-101
Substitute Note 1 ....................................... S-59
Substitution Shortfall Amount ........................... S-115
Term to Maturity ........................................ A-3
Terms and Conditions .................................... S-100
Treasury Regulations .................................... S-145
Trust ................................................... S-10, S-48
Trust REMICs ............................................ S-145
Trustee Fee ............................................. S-133
Underwriters ............................................ S-150
Underwriting Agreement .................................. S-150
Underwritten NCF ........................................ A-1
Underwritten NCF DSCR ................................... A-2
Underwritten Net Cash Flow .............................. A-1
Units ................................................... A-3
Unscheduled Payments .................................... S-86
Updated Appraisal ....................................... S-97
Upper-Tier Distribution Account ......................... S-119
Upper-Tier REMIC ........................................ S-21, S-145
UW NCF .................................................. A-1
UW NCF DSCR ............................................. A-2
Village Hillcrest Mezzanine Loan ........................ S-37
Voting Rights ........................................... S-128
Watch List .............................................. S-141
Weighted Average Net Mortgage Pass-Through Rate ......... S-88
Wells Fargo Bank ........................................ S-132
Wilton Office Plaza Loan ................................ S-103
Withheld Amounts ........................................ S-119
Workout Fee ............................................. S-139
Workout Fee Rate ........................................ S-139
</TABLE>
S-158
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK.]
<PAGE>
ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
GENERAL
The schedule and tables appearing in this Annex A set forth certain
information with respect to the Mortgage Loans and Mortgaged Properties. Such
information is presented, where applicable, as of the Cut-off Date for each
Mortgage Loan and the related Mortgaged Properties, as adjusted for the
scheduled principal payments due on the Mortgage Loans on or before the Cut-off
Date. The statistics in such schedule and tables were derived, in many cases,
from information and operating statements furnished by or on behalf of the
respective borrowers. Such information and operating statements were generally
unaudited and have not been independently verified by the Depositor, the
Mortgage Loan Seller or the Underwriters or any of their respective affiliates
or any other person. The sum of the amounts in any column of any of the tables
of this Annex A may not equal the indicated total under such column due to
rounding.
Net income for a Mortgaged Property as determined in accordance with
generally accepted accounting principles ("GAAP") would not be the same as the
stated Underwritten Net Cash Flow for such Mortgaged Property as set forth in
the following schedule or tables. In addition, Underwritten Net Cash Flow is
not a substitute for or comparable to operating income as determined in
accordance with GAAP as a measure of the results of a property's operations or
a substitute for cash flows from operating activities determined in accordance
with GAAP as a measure of liquidity. No representation is made as to the future
net cash flow of the Mortgaged Properties, nor is the Underwritten Net Cash
Flow set forth herein with respect to any Mortgaged Property intended to
represent such future net cash flow.
In the schedule and tables set forth in this Annex A, with respect to
Mortgage Loans evidenced by one Mortgage Note, but secured by multiple
Mortgaged Properties, for certain purposes, separate amounts for each such
related Mortgaged Property are shown. In the case of a Mortgage Loan with a
Companion Loan not included in the Trust, amounts and ratios are shown solely
for the Mortgage Loan.
DEFINITIONS
For purposes of the Prospectus Supplement, including the schedule and
tables in this Annex A, the indicated terms shall have the following meanings,
modified accordingly, by reference to the "Certain Loan Payment Terms" below
and footnotes to the schedules that follow:
1. "Underwritten Net Cash Flow", "Underwritten NCF" or "UW NCF" with
respect to any Mortgaged Property, means an estimate of cash flow available for
debt service in a typical year of stable, normal operations as determined by
the related Mortgage Loan Seller. In general, it is the estimated revenue
derived from the use and operation of such Mortgaged Property less the sum of
estimated (a) operating expenses (such as utilities, administrative expenses,
repairs and maintenance, management and franchise fees and advertising), (b)
fixed expenses (such as insurance, real estate taxes and, if applicable, ground
lease payments), (c) capital expenditures and reserves for capital
expenditures, including tenant improvement costs and leasing commissions, as
applicable, and (d) an allowance for vacancies and losses. Underwritten Net
Cash Flow generally does not reflect interest expense and non-cash items such
as depreciation and amortization. The Underwritten Net Cash Flow for each
Mortgaged Property is calculated on the basis of numerous assumptions and
subjective judgments, which, if ultimately proven erroneous, could cause the
actual net cash flow for such Mortgaged Property to differ materially from the
Underwritten Net Cash Flow set forth herein. Certain such assumptions and
subjective judgements relate to future events, conditions and circumstances,
including future expense levels, the re-leasing of vacant space and the
continued leasing of occupied space, which will be affected by a variety of
complex factors over which none of the Depositor, the Mortgage Loan Seller or
the
A-1
<PAGE>
Servicer have control. In some cases, the Underwritten Net Cash Flow set forth
herein for any Mortgaged Property is higher, and may be materially higher, than
the annual net cash flow for such Mortgaged Property based on historical
operating statements.
In determining Underwritten Net Cash Flow for a Mortgaged Property, the
Mortgage Loan Seller generally relied on rent rolls and/or other generally
unaudited financial information provided by the respective borrowers; in some
cases the appraisal and/or local market information was the primary basis for
the determination. From that information, the Mortgage Loan Seller calculated
stabilized estimates of cash flow that took into consideration historical
financial statements (where available), material changes in the operating
position of a Mortgaged Property of which the applicable Mortgage Loan Seller
was aware (e.g., current rent roll information including newly signed leases,
near term market rent steps, expirations of "free rent" periods, market rents,
and market vacancy data), and estimated capital expenditures, leasing
commission and tenant improvement reserves. In certain cases, the applicable
Mortgage Loan Seller's estimate of Underwritten Net Cash Flow reflected
differences from the information contained in the operating statements obtained
from the respective borrowers (resulting in either an increase or decrease in
the estimate of Underwritten Net Cash Flow derived therefrom) based upon the
Mortgage Loan Seller's own analysis of such operating statements and the
assumptions applied by the respective borrowers in preparing such statements
and information. In certain instances, for example, property management fees
and other expenses may have been taken into account in the calculation of
Underwritten Net Cash Flow even though such expenses may not have been
reflected in actual historic operating statements. In most of those cases, the
information was annualized, with certain adjustments for items deemed not
appropriate to be annualized, before using it as a basis for the determination
of Underwritten Net Cash Flow. No assurance can be given with respect to the
accuracy of the information provided by any borrowers, or the adequacy of the
procedures used by any Mortgage Loan Seller in determining the presented
operating information.
2. "Annual Debt Service" generally means, for any Mortgage Loan 12 times
the monthly payment in effect as of the Cut-off Date for such Mortgage Loan or,
for certain Mortgage Loans that pay interest only for a period of time, 12
times the monthly payment in effect at the end of such period.
3. "UW NCF DSCR," "Underwritten NCF DSCR," "Debt Service Coverage Ratio"
or "DSCR" means, with respect to any Mortgage Loan, (a) the Underwritten Net
Cash Flow for the Mortgaged Property, divided by (b) the Annual Debt Service
for such Mortgage Loan. With respect to the cross-collateralized groups, the
cross-collateralized DSCR is (a) the Underwritten Net Cash Flow for the
Mortgaged Property, divided by (b) the aggregate Annual Debt Service for such
Mortgage Loan.
In general, debt service coverage ratios are used by income property
lenders to measure the ratio of (a) cash currently generated by a property that
is available for debt service to (b) required debt service payments. However,
debt service coverage ratios only measure the current, or recent, ability of a
property to service mortgage debt. If a property does not possess a stable
operating expectancy (for instance, if it is subject to material leases that
are scheduled to expire during the loan term and that provide for above-market
rents and/or that may be difficult to replace), a debt service coverage ratio
may not be a reliable indicator of a property's ability to service the mortgage
debt over the entire remaining loan term. The Underwritten NCF DSCRs are
presented herein for illustrative purposes only and, as discussed above, are
limited in their usefulness in assessing the current, or predicting the future,
ability of a Mortgaged Property to generate sufficient cash flow to repay the
related Mortgage Loan. Accordingly, no assurance can be given, and no
representation is made, that the Underwritten NCF DSCRs accurately reflects
that ability. The Mortgage Loan that is a credit tenant lease loan is not
included in the weighted average, minimum and maximum DSCR calculations.
4. "Appraised Value" means, for any Mortgaged Property, the appraiser's
adjusted value as stated in the most recent third party appraisal available to
the Depositor. In certain cases, the
A-2
<PAGE>
appraiser's adjusted value takes into account certain repairs or stabilization
of operations. In certain cases in which the appraiser assumed the completion
of repairs, such repairs were, in general, either completed prior to the
appraisal date or the applicable Mortgage Loan Seller has taken reserves
sufficient to complete such repairs. No representation is made that any such
value would approximate either the value that would be determined in a current
appraisal of the related Mortgaged Property or the amount that would be
realized upon a sale.
5. "Cut-off Date Loan-to-Value Ratio," "Loan-to-Value Ratio," "Cut-off
Date LTV," "Current LTV," or "LTV" means, with respect to any Mortgage Loan,
(a) the Cut-off Date Balance of such Mortgage Loan divided (b) by the Appraised
Value of the Mortgaged Property or Mortgaged Properties. With respect to the
cross-collateralized groups, the crossed-collateralized LTV is (a) the
aggregate Cut-off Date Balance of such cross-collateralized group, divided by
the aggregate Appraised Values of the Mortgaged Properties in the
cross-collateralized group. The Mortgage Loan that is a credit tenant lease
loan is not included in the weighted average, minimum and maximum LTV
calculations.
6. "Square Feet" or "Sq. Ft." means, in the case of a Mortgaged Property
operated as a retail center, office or medical office complex,
industrial/warehouse facility, combination retail office facility or other
special purpose property, the square footage of the net rentable or leasable
area.
7. "Units" means: (i) in the case of a Mortgaged Property operated as
multifamily housing, the number of apartments, regardless of the size of or
number of rooms in such apartment (ii) in the case of a Mortgaged Property
operated as a hospitality property, the number of guest rooms and (iii) in the
case of a mortgaged property operated as a mobile home park, the number of
pads.
8. "Occupancy" means the percentage of Square Feet or Units, as the case
may be, of a Mortgaged Property that was occupied or leased or, in the case of
certain properties, average units so occupied over a specified period, as of a
specified date (identified on this Annex A as the "Occupancy as of Date") or as
specified by the borrower or as derived from the Mortgaged Property's rent
rolls, operating statements or appraisals or as determined by a site inspection
of such Mortgaged Property. Information in this Annex A concerning the "Largest
Tenant" is presented as of the same date as of which the Occupancy Percentage
is specified.
9. "Balloon or ARD Balance" means, with respect to any Balloon Loan or ARD
Loan, the principal amount that will be due at maturity or on the Anticipated
Repayment Date for such Balloon Loan or ARD Loan.
10. "Scheduled Maturity Date LTV" or "ARD LTV" means, with respect to any
Balloon Loan or ARD Loan, the Balloon or ARD Balance for such Mortgage Loan
divided by the Appraised Value of the related Mortgaged Property.
11. "Mortgage Rate" means, with respect to any Mortgage Loan, the Mortgage
Rate in effect as of the Cut-off Date for such Mortgage Loan.
12. "Servicing Fee Rate" for each Mortgage Loan is the percentage rate per
annum set forth in Annex A for such Mortgage Loan is payable in respect of the
servicing of such Mortgage Loan (which includes the Master Servicing Fee Rate)
and payable to the Servicer.
13. "Prepayment Provisions" for each Mortgage Loan are: "Lock," which
means the duration of lockout period; "Def," which means the duration of any
defeasance period; " greater than YM or 1%," which means the greater of the
applicable yield maintenance charge or one percent of the amount being prepaid
at such time. The number following the "/" is the number of payment months for
which the related call protection provision is in effect, inclusive of the
maturity date for calculation purpose only.
14. "Term to Maturity" means, with respect to any Mortgage Loan, the
remaining term, in months, from the Cut-off Date for such Mortgage Loan to the
earlier of the related Maturity Date or Anticipated Repayment Date.
A-3
<PAGE>
15. "Amortization Type" for each Mortgage Loan is indicated as:
"Amortizing Balloon" for loans that amortize according to a specified schedule
until a maturity date at which time the remaining balance is due; "Fully
Amortizing" for loans that fully amortize by their maturity dates; and
"Hyperamortizing" for loans that amortize according to a specified schedule
until the Anticipated Repayment Date, at which time all excess cash flow after
payment of debt service is used to pay down principal.
OTHER NOTES
One Mortgage Loan known as the Saks-Stratford Square Loan, representing
1.43% of the Initial Outstanding Balance, has a one-time step up in the Monthly
Payment on August 1, 2008, and such Monthly Payment will continue to be made in
such increased amount. The DSCR is calculated using the Monthly Payment as of
the Cut-off Date.
For the Mortgage Loan known as the Sunset Mobile Home Park Loan, the
Cut-off Date DSCR of 1.20x reflects a monthly P&I payment assuming a principal
paydown from a $400,000 irrevocable letter of credit applied to the original
principal balance. The actual DSCR is 1.06x without giving effect to the letter
of credit.
For purposes of calculating the Cut-off Date Balance per room in this
Annex A, the Cut-off Date Principal Balance of the Radisson Hotel Property was
multiplied by the percentage of the appraised value allocated to the hotel
(49.14%).
YIELD MAINTENANCE CALCULATION TYPE
Five Mortgage Loans, representing 10.16% of the Initial Outstanding Pool
Balance, permit from time to time as indicated in this Annex A, prepayment if
accompanied by a yield maintenance prepayment premium.
The calculation of the yield maintenance prepayment premium is generally
(i) the amount of the prepayment less (ii) the present value of the remaining
monthly payments to the maturity date or anticipated repayment date as
applicable (assuming no prepayment has been made), discounted by the monthly
payments at the applicable Treasury Yield. Of these, two Mortgage Loans,
representing 0.98% of the Initial Outstanding Pool Balance, convert the
Treasury Yield to a monthly equivalent yield.
A-4
<PAGE>
<TABLE>
<CAPTION>
ANNEX A
CHARACTERISTICS OF THE MORTGAGE LOANS
CONTROL
NUMBER LOAN SELLER LOAN NUMBER PROPERTY NAME PROPERTY TYPE
------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 GACC GA11382 Crowne Plaza Manhattan Hotel
------------------------------------------------------------------------------------------------------
2 GACC GA0001 ALLIANCE PORTFOLIO
2A GA0001-F Scenictree Apartments Multifamily - Conventional
2B GA0001-H Woodsfield Apartments Multifamily - Conventional
2C GA0001-A Appletree Apartments Multifamily - Conventional
2D GA0001-E Peachtree Apartments Multifamily - Conventional
2E GA0001-C Clovertree Apartments Multifamily - Conventional
2F GA0001-B Arrowtree Apartments Multifamily - Conventional
2G GA0001-D Goldentree Apartments Multifamily - Conventional
2H GA0001-G Sugartree Apartments Multifamily - Conventional
------------------------------------------------------------------------------------------------------
3 GACC GA6335 Crystal Park One Office
4 MGT 400 Radisson Mart Plaza Hotel Hotel
5 GACC DBM12536 Hampton Village Center Retail - Anchored
6 LaSalle 1 Detroit MAC Industrial
7 GACC TA9389 105 East 17th Street Office
------------------------------------------------------------------------------------------------------
8 MGT 1001 DOUGLAS DEVELOPMENT PORTFOLIO
8A 1001A 6010 Executive Boulevard Office
8B 1001B Shops of Chevy Chase Retail - Unanchored
8C 1001C 614 - 618 King Street Office
------------------------------------------------------------------------------------------------------
9 GACC TA4926 Village Hillcrest Mixed Use
10 GACC TA8380 Fairgrounds Square Mall Retail - Anchored
11 MGT 428 Embassy Suites - Marlborough Hotel
12 LaSalle 2 Bloomfield Center Office
13 MGT 413 Northwoods Marketplace Retail - Anchored
------------------------------------------------------------------------------------------------------
14 GACC TA3468 Budget Suites of America Multifamily - Suites
15 LaSalle 3 Elmhurst Terrace Apartments Multifamily - Conventional
16 GACC GA6402 Saks - Stratford Square Retail - Anchored
17 GACC TA9754 Emerald Bay Apartments Multifamily - Conventional
18 LaSalle 4 Lincoln Towers Multifamily - Conventional
------------------------------------------------------------------------------------------------------
19 GACC TA7317 HUDSON VALLEY CENTERS PORTFOLIO
19A TA7317-B Imperial Plaza Retail - Anchored
19B TA7317-A Mall @59 Retail - Anchored
------------------------------------------------------------------------------------------------------
20 LaSalle 5 Briarbrook Village Apartments Multifamily - Conventional
21 LaSalle 6 Phillips Van Heusen Corp Headquarters Office
22 LaSalle 7 2842 Business Park Ave. Industrial
23 LaSalle 8 North Morris Estates Multifamily - Mobile Home Park
24 MGT 446 Eastgate Station Retail - Anchored
------------------------------------------------------------------------------------------------------
25 MGT 1016 Reservoir Industrial Center Industrial
26 LaSalle 9 Detroit MII Industrial
27 MGT 1017 Barton Industries Industrial
28 LaSalle 10 Carriage Cove Multifamily - Mobile Home Park
29 MGT 1019 Scotts Village Retail - Anchored
------------------------------------------------------------------------------------------------------
30 GACC TA8379 Mountaineer Mall Retail - Anchored
31 MGT 403 Dixie Valley Shopping Center Retail - Anchored
32 LaSalle 12 Bluecross - Rockford Office
33 LaSalle 14 5001 Joerns Road Industrial
34 MGT 1022 Homebase - Norco Retail - Anchored
------------------------------------------------------------------------------------------------------
35 MGT 1028 American Mini Storage Self Storage
36 LaSalle 16 The Meadows Multifamily - Mobile Home Park
37 GACC DBM10224 Denton Square Shopping Center Retail - Anchored
38 MGT 410 Galleria L'Orange Retail - Anchored
------------------------------------------------------------------------------------------------------
39 GACC TA9207 HAROS PORTFOLIO III
39A TA9207-B 3215 Holland Avenue Multifamily - Conventional
39B TA9207-C 47-07 39th Street Multifamily - Conventional
39C TA9207-A 1576 Taylor Avenue Multifamily - Conventional
------------------------------------------------------------------------------------------------------
40 LaSalle 17 Casa Cordoba Multifamily - Conventional
41 GACC TA2776 Wilton Office Plaza Office
42 LaSalle 18 Taylor Park Multifamily - Conventional
43 MGT 427 Embassy Suites - Corpus Christi Hotel
44 MGT 1032 Pico Pavilion Retail - Unanchored
------------------------------------------------------------------------------------------------------
45 GACC TA9167 Mebane Oaks Market Place Retail - Anchored
46 MGT 423 Windsor Corporate Park Industrial
47 MGT 1036 Palo Verde Square Retail - Unanchored
48 MGT 1035 Homewood Garden Apartments Multifamily - Conventional
49 GACC TA9515 Bancroft Building Multifamily - Conventional
------------------------------------------------------------------------------------------------------
50 GACC DBM10210 6350 Court Street Road Office
51 GACC DBM5840 Towne Square Apartments Multifamily - Conventional
52 GACC DBM12718 Mark IV Apartments Multifamily - Conventional
53 LaSalle 19 300 First Avenue North Office Building Office
54 LaSalle 20 Talon Industrial
------------------------------------------------------------------------------------------------------
55 LaSalle 21 Bluecross - Jacksonville Office
56 MGT 425 Lancaster Square Mixed Use
57 GACC DBM11252 Memory Lanes MHC Multifamily - Mobile Home Park
58 MGT 1047 Sunshine Mobile Manor Multifamily - Mobile Home Park
59 LaSalle 22 Plaza 400 Office
------------------------------------------------------------------------------------------------------
60 LaSalle 23 Hidden Glenn Apartments Multifamily - Conventional
61 LaSalle 24 Elmhurst Plaza Retail - Anchored
62 MGT 416 Europacific Building Office
63 GACC DBM10413 Paramount Bank Building Office
64 LaSalle 26 Indian Village MHC Multifamily - Mobile Home Park
------------------------------------------------------------------------------------------------------
65 LaSalle 25 San Dee Of Taylor Apartments Multifamily - Conventional
66 MGT 1056 Sunset Mobile Home Park Multifamily - Mobile Home Park
67 MGT 1057 San Marcos Self Storage Self Storage
68 GACC DBM11790 Florence Park Apartments Multifamily - Conventional
69 MGT 1058 Woodbridge Village Apartments Multifamily - Conventional
------------------------------------------------------------------------------------------------------
70 LaSalle 27 Park Hill Multifamily - Conventional
71 LaSalle 28 Willowood Apartments Multifamily - Conventional
72 MGT 418 The Strand Retail - Unanchored
73 MGT 1064 Lamplighter MHP Multifamily - Mobile Home Park
74 LaSalle 30 University Towers Apartments Multifamily - Conventional
------------------------------------------------------------------------------------------------------
75 LaSalle 31 407 Park Avenue Retail - Unanchored
76 MGT 1067 Sunrise MHP Multifamily - Mobile Home Park
77 LaSalle 32 Eaton & Lauth Office
78 MGT 1066 Tokay Manor Mobile Home Park Multifamily - Mobile Home Park
79 LaSalle 33 Whitehall Apartments Multifamily - Conventional
------------------------------------------------------------------------------------------------------
80 GACC DBM10692 Arundel Village Plaza Retail - Unanchored
81 GACC DBM11344 Murray Square Retail - Anchored
82 MGT 415 Wharton Mall Retail - Anchored
83 MGT 439 Mill Centre Office
84 MGT 1072 Stor - All Self Storage Self Storage
85 LaSalle 35 Pines Of Lapeer Apartments Multifamily - Conventional
------------------------------------------------------------------------------------------------------
86 GACC DBM11842 Brea Towers Industrial
87 MGT 1074 Arrowhead Self Storage Self Storage
88 LaSalle 36 Roanoke Apartments Multifamily - Conventional
89 GACC DBM12528 Woodbridge Shopping Center Retail - Unanchored
------------------------------------------------------------------------------------------------------
90 MGT 401 PINES & SCHOLARS APARTMENT PORTFOLIO
90A 401-B Scholars Apartments Multifamily - Conventional
90B 401-A Pines Apartments Multifamily - Conventional
------------------------------------------------------------------------------------------------------
91 MGT 1078 Ruisseau Village Shopping Center Retail - Unanchored
92 LaSalle 37 795 Merrick Avenue Retail - Unanchored
93 MGT 1082 White Lane Apartments Multifamily - Conventional
94 MGT 406 137-139 E. 110th St. Multifamily - Conventional
95 GACC TA1783 Town & Country Shopping Center Retail - Unanchored
------------------------------------------------------------------------------------------------------
96 MGT 1090 Santee Pico Plaza Retail - Unanchored
97 MGT 1091 Courtyard Office Office
98 LaSalle 38 Perrysburg Estates MHC Multifamily - Mobile Home Park
99 MGT 1093 Terra Ceia Village RV Resort Multifamily - Mobile Home Park
100 LaSalle 39 1200 Blalock Office Park Office
------------------------------------------------------------------------------------------------------
101 LaSalle 40 Holly Hills Plaza Retail - Anchored
102 LaSalle 41 Midwest MHC Multifamily - Mobile Home Park
103 MGT 1096 Added Space Self Storage Self Storage
104 MGT 442 Nasa Road One Shopping Center Retail - Unanchored
105 MGT 424 Columbus Square Shopping Center Retail - Unanchored
------------------------------------------------------------------------------------------------------
106 MGT 1098 Baymeadows Self Storage Self Storage
107 MGT 1099 Lakeview Plaza Retail - Unanchored
108 GACC DBM12175 Corners at Riverdale Retail - Unanchored
------------------------------------------------------------------------------------------------------
109 MGT 1101 BRYAN CLEVELAND PORTFOLIO
109A 1102 Bryan Court Apartments Multifamily - Conventional
109B 1103 Cleveland Court Apartments Multifamily - Conventional
------------------------------------------------------------------------------------------------------
110 MGT 1104 Mini Warehouse of Irondale Self Storage
111 MGT 1105 El Rancho Mobile Home Park Multifamily - Mobile Home Park
112 MGT 1108 Fleetwood Mobile Home and RV Park Multifamily - Mobile Home Park
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CROSS
COLLATERALIZED
ADDRESS CITY STATE ZIP CODE GROUPS
---------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1605 Broadway New York New York 10019
---------------------------------------------------------------------------------------------------------
10205 S. 86th Terrace Palos Hills Illinois 60465
100 Buckhead Drive Fairfield Ohio 45014
2911 Bynan Drive Ypsilanti Michigan 48197
37600 Little Mack Clinton Township Michigan 48036
3270 Clovertree Lane Flint Michigan 48532
4568 Blackstone Trail Okemos Michigan 48864
4795 East Milham Avenue Portage Michigan 49002
9070 North Saginaw Mt. Morris Michigan 48458
---------------------------------------------------------------------------------------------------------
2011 Crystal Drive Arlington Virginia 22202
711 NW 72nd AV Miami Florida 33126
Auburn Road & Rochester Road Rochester Hills Michigan 48307
11701 Metro Airport Centr Dr. Romulus Michigan 48174
105 East 17th Street New York New York 10003
---------------------------------------------------------------------------------------------------------
6010 Executive Boulevard Rockville Maryland 20852
6831 Wisconsin Avenue Bethesda Maryland 20815
614 - 618 King Street and 110 South Washington St. Alexandria Virginia 22314
---------------------------------------------------------------------------------------------------------
3955-3975 5th Ave. & 501 & 555Washington St. San Diego California 92103
3050 North 5th Street Highway Reading Pennsylvania 19605
123 Boston Post Road West Marlborough Massachusetts 01752
1533 N. Woodward Ave Bloomfield Hills Michigan 48304
7620 Rivers Avenue North Charleston South Carolina 29406
---------------------------------------------------------------------------------------------------------
3655 West Tropicana Avenue Las Vegas Nevada 89103
100 Fellows Court Elmhurst Illinois 60126
4 Stratford Square Mall Bloomingdale Illinois 60108
4701 East Sahara Avenue Las Vegas Nevada 89121
15075 W. Lincoln Rd. Oak Park Michigan 48237
---------------------------------------------------------------------------------------------------------
1201 Route 9 Wappinger Falls New York 12590
253 West Route 59 Nanuet New York 10954
---------------------------------------------------------------------------------------------------------
1147 Briarbbrook Drive Wheaton Illinois 60187
600 Sabre Oaks Drive South Portland Maine 04106
2842 Business Park Ave. Fresno California 93727
9098 N. Saginaw Thetford Township Michigan 48458
700 Eastgate South Drive Cincinnati Ohio 45245
---------------------------------------------------------------------------------------------------------
1353&1341 E Philadelphia St, 1395&1350 E Lexington Ave. Pomona California 91766
11101 Metro Airport Ctr. Dr. Romulus Michigan 48174
900 South Turnbull Canyon Road City of Industry California 91745
One Carriage Cove Way Daytona Beach Florida 32119
227-259 Mt. Hermon Road Scotts Valley California 95066
---------------------------------------------------------------------------------------------------------
5000 Greenbag Road Morgantown West Virginia 26501
10383 Dixie Highway Louisville Kentucky 40272
2787 MacFarland Rd. Rockford Illinois 61114 1
5001 Joerns Road Stevens Point Wisconsin 54481
200 Hidden Valley Parkway Norco California 91760
---------------------------------------------------------------------------------------------------------
25801 Victoria Boulevard Dana Point California 92624
2555 PGA Blvd. Palm Beach Gardens Florida 33410
717 South Interstate 35E Denton Texas 76205
130 W. Chapman Avenue & 146 S. Main Street Orange California 92868
---------------------------------------------------------------------------------------------------------
3215 Holland Avenue Bronx New York 10467
47-07 39th Street Sunnyside New York 11104
1576 Taylor Avenue Bronx New York 10072
---------------------------------------------------------------------------------------------------------
1303 Ocala Road Tallahasse Florida 32304
372 Danbury Road Wilton Connecticut 06897
11205 Elm Taylor Michigan 48180
4337 S. Padre Island Drive Corpus Christi Texas 78411
415 Avenida Pico San Clemente California 92672
---------------------------------------------------------------------------------------------------------
1008 - 1030 Mebane Oaks Road Mebane North Carolina 27302
2555 & 2605 Lord Baltimore Drive Baltimore Maryland 21244
11005 North Frank Lloyd Wright Boulevard Scottsdale Arizona 85259
14040 Foothill Boulevard Sylmar California 91342
50 Franklin Street Worcester Massachusetts 01608
---------------------------------------------------------------------------------------------------------
6350 Court Street Road Dewitt New York 13057
14700-14740 Roscoe Blvd Panorama City California 91402
11387 Gould Road Gulfport Mississippi 39530
300 First Avenue North Minneapolis Minnesota 55401
35105 Cricklewood Ave. New Baltimore Michigan 48047
---------------------------------------------------------------------------------------------------------
1125 Wall Street Jacksonville Illinois 62650 1
1816-1824 Lancaster St. Baltimore City Maryland 21231
25039 West US 12 Sturgis Township Michigan 49091
5000 Southeast Federal Highway Stuart Florida 34997
400 South Oyster Bay Road Hicksville New York 11801
---------------------------------------------------------------------------------------------------------
290 N. Stadium Dr. Bourbonnais Illinois 60914
3800 Elm Road Warren Ohio 44483
18071 Fitch Avenue Irvine California 92614
31000 Northwestern Highway Farmington Hills Michigan 48334
2600 E. South Street Jackson Michigan 49201
---------------------------------------------------------------------------------------------------------
16167 Weddel St. Taylor Michigan 48180
1130 White Rock Road El Dorado Hills California 95762
999 East Mission Road San Marcos California 92069
771 Southeast Avenue Vineland New Jersey 08360
7350 Lankershim Boulevard North Hollywood California 91605
---------------------------------------------------------------------------------------------------------
33000 Park Hill Blvd Wayne Michigan 48184
27628 Willowood Dr. Harrison Township Michigan 48045
3100 Boardwalk Wildwood New Jersey 08260
5040 Jackson Street North Highlands California 95660
415 Chapel Drive Tallahassee Florida 32304
---------------------------------------------------------------------------------------------------------
407 Park Ave New York New York 10022
2200 West Wilson Street Banning California 92220
9777 College Ave Indianapolis Indiana 46280
7908 Tokay Avenue Fontana California 92336
332 S. Kendall Ave Kalamazoo Michigan 49006
---------------------------------------------------------------------------------------------------------
5501 - 5517 Ritchie Highway Brooklyn Park Maryland 21225
521-687 Norht Murray Blvd Colorado Springs Colorado 80915
North Main Street & Meadows Ave. Wharton New Jersey 7885
2901 & 3000 Chestnut Avenue Baltimore Maryland 21211
6701 NW 18th Court Plantation Florida 33313
930 Village West Dr. Lapeer Michigan 48446
---------------------------------------------------------------------------------------------------------
420-480 W Lambert Road Brea California 92821
19315 North 83rd Avenue Peoria Arizona 85382
12635 Memorial Avenue Detroit Michigan 48227
420 Grapevine Highway Hurst Texas 76054
---------------------------------------------------------------------------------------------------------
1000 N. Grand Av Tahlequah Oklahoma 74464
110 E. Lakeview Rd Stillwater Oklahoma 74075
---------------------------------------------------------------------------------------------------------
301 West Parker Road Plano Texas 75023
795 Merrick Ave. Westbury New York 11590
400 White Lane Bakersfield California 93307
137-139 E. 110th St. New York New York 10029
4265 Tamiami Trail Port Charlotte Florida 33980
---------------------------------------------------------------------------------------------------------
1300 Santee Street Los Angeles California 90015
95 North Marengo Avenue Pasadena California 91101
23720 Lime City Road Perrysburg Township Ohio 43551
9303 US Highway 41 North Palmetto Florida 34221
1200 Blalock Houston Texas 77055
---------------------------------------------------------------------------------------------------------
6401 - 6411 Gravois Road St. Louis Missouri 63116
12817 E. 47th Street Independence Missouri 64055
2555 West Main Street Turlock California 95380
201 Nasa Road One Webster Texas 77598
3501 Fowler Street Fort Myers Florida 33901
---------------------------------------------------------------------------------------------------------
8285 Western Way Circle Jacksonville Florida 32256
2117-2161 West 6th Street Los Angeles California 90057
7489 McElroy Drive Riverdale Georgia 30296
---------------------------------------------------------------------------------------------------------
309 Bryan Street Denton Texas 76206
1000 Cleveland Street Denton Texas 76206
---------------------------------------------------------------------------------------------------------
2824 5th Avenue South Irondale Alabama 35210
201 Wyoming SE Albuquerque New Mexico 87123
5001 Phillips Highway Jacksonville Florida 32207
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
% OF AGGREGATE CUMULATIVE % OF INTEREST
RELATED ORIGINAL CUT-OFF DATE INITIAL POOL INITIAL POOL MORTGAGE SERVICING ACCRUAL
GROUPS BALANCE ($) BALANCE ($) BALANCE BALANCE RATE FEE RATE METHOD
--------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
92,000,000 91,611,396 10.20% 10.20% 8.473% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
61,128,954 59,954,121 6.68% 16.88% 7.320% 0.03270% Actual/360
13,024,731 12,774,409
12,420,490 12,181,781
11,614,837 11,391,612
9,701,410 9,514,960
5,102,472 5,004,408
3,558,302 3,489,916
2,954,063 2,897,289
2,752,649 2,699,746
--------------------------------------------------------------------------------------------------------------------
42,286,048 41,970,321 4.67% 21.55% 7.840% 0.03270% 30/360
32,000,000 31,785,637 3.54% 25.09% 8.710% 0.10270% Actual/360
30,000,000 29,978,012 3.34% 28.43% 8.530% 0.03270% Actual/360
A 30,000,000 29,810,151 3.32% 31.75% 7.960% 0.03270% Actual/360
25,250,000 25,139,203 2.80% 34.55% 8.510% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
28,875,000 24,430,501 2.72% 37.27% 7.750% 0.03270% Actual/360
15,900,000 13,452,640
7,800,000 6,599,408
5,175,000 4,378,453
--------------------------------------------------------------------------------------------------------------------
23,200,000 22,774,663 2.54% 39.81% 7.270% 0.03270% Actual/360
B 21,800,000 21,636,722 2.41% 42.22% 7.990% 0.03270% Actual/360
C 20,500,000 20,436,034 2.28% 44.49% 8.615% 0.06270% Actual/360
20,400,000 20,354,259 2.27% 46.76% 8.665% 0.08270% Actual/360
19,000,000 18,969,964 2.11% 48.87% 8.000% 0.10270% Actual/360
--------------------------------------------------------------------------------------------------------------------
17,615,000 16,982,556 1.89% 50.76% 7.790% 0.03270% 30/360
15,380,000 15,277,614 1.70% 52.47% 7.770% 0.03270% Actual/360
13,026,000 12,856,200 1.43% 53.90% 7.160% 0.03270% Actual/360
12,800,000 12,764,240 1.42% 55.32% 8.440% 0.03270% Actual/360
D 11,920,000 11,867,817 1.32% 56.64% 8.180% 0.09270% Actual/360
--------------------------------------------------------------------------------------------------------------------
11,700,000 11,580,255 1.29% 57.93% 7.890% 0.03270% Actual/360
8,856,900 8,766,253
2,843,100 2,814,002
--------------------------------------------------------------------------------------------------------------------
11,250,000 11,220,843 1.25% 59.18% 8.180% 0.03270% Actual/360
E 10,800,000 10,786,711 1.20% 60.38% 8.800% 0.03270% Actual/360
E 9,575,000 9,549,330 1.06% 61.44% 8.570% 0.03270% Actual/360
9,130,000 9,106,269 1.01% 62.46% 8.170% 0.03270% Actual/360
9,100,000 9,089,284 1.01% 63.47% 8.930% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
9,000,000 8,957,453 1.00% 64.47% 8.250% 0.03270% Actual/360
A 8,675,000 8,620,102 0.96% 65.43% 7.960% 0.03270% Actual/360
8,600,000 8,481,595 0.94% 66.37% 8.330% 0.03270% Actual/360
F 8,320,000 8,295,275 0.92% 67.30% 8.240% 0.09270% Actual/360
8,300,000 8,245,776 0.92% 68.22% 8.250% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
B 8,100,000 8,038,842 0.90% 69.11% 7.960% 0.03270% Actual/360
7,500,000 7,494,864 0.83% 69.95% 8.690% 0.03270% Actual/360
G 7,500,000 7,467,783 0.83% 70.78% 8.250% 0.03270% Actual/360
E 7,266,000 7,246,520 0.81% 71.58% 8.570% 0.03270% Actual/360
7,250,000 7,212,550 0.80% 72.39% 8.680% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
6,400,000 6,341,987 0.71% 73.09% 8.350% 0.03270% Actual/360
F 6,275,000 6,257,027 0.70% 73.79% 8.360% 0.09270% Actual/360
6,183,000 6,160,245 0.69% 74.48% 8.800% 0.03270% Actual/360
6,130,000 6,120,601 0.68% 75.16% 8.930% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
5,800,000 5,784,500 0.64% 75.80% 8.580% 0.03270% Actual/360
2,221,400 2,215,464
2,186,600 2,180,757
1,392,000 1,388,280
--------------------------------------------------------------------------------------------------------------------
H 5,600,000 5,573,451 0.62% 76.42% 8.240% 0.03270% Actual/360
5,600,000 5,491,025 0.61% 77.03% 7.170% 0.03270% Actual/360
D 5,400,000 5,364,241 0.60% 77.63% 7.790% 0.09270% Actual/360
C 5,338,000 5,321,344 0.59% 78.22% 8.615% 0.06270% Actual/360
5,325,000 5,302,578 0.59% 78.81% 8.650% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
5,300,000 5,292,532 0.59% 79.40% 8.380% 0.03270% Actual/360
4,975,000 4,971,308 0.55% 79.96% 8.500% 0.03270% Actual/360
4,800,000 4,777,753 0.53% 80.49% 8.320% 0.03270% Actual/360
I 4,800,000 4,776,728 0.53% 81.02% 8.160% 0.03270% Actual/360
4,785,000 4,764,309 0.53% 81.55% 8.560% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
4,600,000 4,589,014 0.51% 82.06% 8.920% 0.03270% Actual/360
4,400,000 4,313,496 0.48% 82.54% 6.970% 0.03270% Actual/360
4,300,000 4,294,620 0.48% 83.02% 8.750% 0.03270% Actual/360
4,275,000 4,264,651 0.47% 83.50% 8.880% 0.03270% Actual/360
4,170,000 4,152,185 0.46% 83.96% 8.270% 0.09270% Actual/360
--------------------------------------------------------------------------------------------------------------------
G 4,045,000 4,027,624 0.45% 84.41% 8.250% 0.03270% Actual/360
4,000,000 3,996,859 0.45% 84.85% 8.360% 0.08270% Actual/360
4,000,000 3,992,465 0.44% 85.30% 8.250% 0.03270% Actual/360
3,950,000 3,921,980 0.44% 85.73% 7.940% 0.03270% Actual/360
3,900,000 3,885,099 0.43% 86.17% 8.670% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
3,900,000 3,884,712 0.43% 86.60% 8.580% 0.03270% Actual/360
3,700,000 3,691,581 0.41% 87.01% 9.060% 0.03270% Actual/360
3,600,000 3,594,475 0.40% 87.41% 8.100% 0.03270% Actual/360
3,550,000 3,548,633 0.40% 87.81% 8.400% 0.03270% Actual/360
J 3,500,000 3,494,220 0.39% 88.20% 7.850% 0.09270% Actual/360
--------------------------------------------------------------------------------------------------------------------
D 3,500,000 3,476,823 0.39% 88.58% 7.790% 0.09270% Actual/360
3,400,000 3,380,679 0.38% 88.96% 8.350% 0.03270% Actual/360
3,355,000 3,333,607 0.37% 89.33% 8.950% 0.03270% Actual/360
3,300,000 3,297,531 0.37% 89.70% 8.480% 0.03270% Actual/360
I 3,150,000 3,136,506 0.35% 90.05% 8.260% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
D 3,100,000 3,079,472 0.34% 90.39% 7.790% 0.09270% Actual/360
J 3,025,000 3,007,284 0.33% 90.72% 7.950% 0.03270% Actual/360
3,000,000 2,996,868 0.33% 91.06% 9.270% 0.10270% Actual/360
K 3,000,000 2,990,646 0.33% 91.39% 8.080% 0.03270% Actual/360
H 2,950,000 2,932,035 0.33% 91.72% 7.800% 0.09270% Actual/360
--------------------------------------------------------------------------------------------------------------------
L 2,837,000 2,822,518 0.31% 92.03% 8.720% 0.03270% Actual/360
K 2,800,000 2,791,527 0.31% 92.34% 8.180% 0.03270% Actual/360
2,800,000 2,785,590 0.31% 92.65% 8.430% 0.03270% Actual/360
2,800,000 2,781,609 0.31% 92.96% 8.230% 0.03270% Actual/360
D 2,800,000 2,781,458 0.31% 93.27% 7.790% 0.09270% Actual/360
--------------------------------------------------------------------------------------------------------------------
2,700,000 2,697,222 0.30% 93.57% 9.310% 0.03270% Actual/360
2,700,000 2,696,711 0.30% 93.87% 8.830% 0.03270% Actual/360
2,600,000 2,596,245 0.29% 94.16% 8.300% 0.08270% Actual/360
2,595,000 2,594,021 0.29% 94.45% 8.450% 0.08270% Actual/360
2,530,000 2,504,698 0.28% 94.73% 8.290% 0.03270% Actual/360
2,500,000 2,487,228 0.28% 95.01% 7.970% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
2,393,000 2,390,230 0.27% 95.27% 8.980% 0.03270% Actual/360
2,400,000 2,361,037 0.26% 95.54% 7.910% 0.03270% Actual/360
2,362,000 2,358,461 0.26% 95.80% 8.180% 0.03270% Actual/360
2,300,000 2,298,370 0.26% 96.06% 8.610% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
2,300,000 2,279,375 0.25% 96.31% 7.690% 0.10270% 30/360
1,200,000 1,189,239
1,100,000 1,090,136
--------------------------------------------------------------------------------------------------------------------
2,250,000 2,232,361 0.25% 96.56% 8.380% 0.03270% Actual/360
L 2,120,000 2,109,178 0.23% 96.79% 8.720% 0.03270% Actual/360
2,000,000 1,990,141 0.22% 97.01% 8.100% 0.03270% Actual/360
1,875,000 1,872,053 0.21% 97.22% 8.020% 0.03270% Actual/360
1,900,000 1,833,853 0.20% 97.43% 7.490% 0.03270% 30/360
--------------------------------------------------------------------------------------------------------------------
M 1,700,000 1,692,912 0.19% 97.62% 9.270% 0.03270% Actual/360
M 1,665,000 1,658,058 0.18% 97.80% 9.270% 0.03270% Actual/360
1,650,000 1,643,236 0.18% 97.98% 8.420% 0.09270% Actual/360
1,610,000 1,599,510 0.18% 98.16% 8.260% 0.03270% Actual/360
1,500,000 1,490,962 0.17% 98.33% 8.140% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
1,450,000 1,447,206 0.16% 98.49% 8.180% 0.03270% Actual/360
1,431,000 1,426,131 0.16% 98.65% 8.730% 0.03270% Actual/360
1,375,000 1,361,577 0.15% 98.80% 8.410% 0.03270% Actual/360
1,350,000 1,347,204 0.15% 98.95% 9.250% 0.10270% Actual/360
1,300,000 1,298,347 0.14% 99.09% 8.700% 0.10270% Actual/360
--------------------------------------------------------------------------------------------------------------------
1,300,000 1,285,915 0.14% 99.24% 9.080% 0.03270% Actual/360
M 1,275,000 1,269,684 0.14% 99.38% 9.270% 0.03270% Actual/360
1,250,000 1,249,185 0.14% 99.52% 8.800% 0.03270% Actual/360
--------------------------------------------------------------------------------------------------------------------
1,160,000 1,157,231 0.13% 99.65% 8.460% 0.03270% Actual/360
840,000 837,995
320,000 319,236
--------------------------------------------------------------------------------------------------------------------
1,125,000 1,107,508 0.12% 99.77% 8.390% 0.03270% Actual/360
1,100,000 1,077,264 0.12% 99.89% 8.750% 0.03270% Actual/360
1,000,000 988,841 0.11% 100.00% 8.620% 0.03270% Actual/360
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ORIGINAL ORIGINAL REMAINING
TERM TO REMAINING AMORTIZATION AMORTIZATION
MATURITY TERM TO TERM TERM ORIGINATION
AMORTIZATION TYPE (MOS.) MATURITY (MOS.) (MOS.) (MOS.) DATE
--------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Hyperamortizing 120 115 300 295 03/08/00
--------------------------------------------------------------------------------------------------
Hyperamortizing 120 96 348 324 07/29/98
--------------------------------------------------------------------------------------------------
Hyperamortizing 120 109 360 349 10/01/99
Balloon 120 112 300 292 12/17/99
Hyperamortizing 120 118 360 358 06/29/00
Balloon 120 109 360 349 09/08/99
Hyperamortizing 120 111 360 351 11/19/99
--------------------------------------------------------------------------------------------------
Balloon 120 100 360 224 12/17/98
--------------------------------------------------------------------------------------------------
Hyperamortizing 120 95 360 335 07/24/98
Balloon 120 107 360 347 07/28/99
Balloon 120 116 300 296 05/02/00
Balloon 120 115 360 355 03/30/00
Hyperamortizing 120 117 360 357 05/12/00
--------------------------------------------------------------------------------------------------
Hyperamortizing 120 90 300 270 02/18/98
Balloon 84 73 360 349 09/21/99
Balloon 304 280 367 343 08/05/98
Balloon 120 114 360 354 03/01/00
Balloon 120 112 360 352 12/13/99
--------------------------------------------------------------------------------------------------
Balloon 120 103 360 343 03/18/99
--------------------------------------------------------------------------------------------------
Balloon 120 115 360 355 03/09/00
Balloon 120 117 360 357 04/30/00
Balloon 120 114 360 354 02/24/00
Balloon 120 115 360 355 03/31/00
Hyperamortizing 120 117 360 357 05/31/00
--------------------------------------------------------------------------------------------------
Balloon 120 111 360 351 11/10/99
Balloon 120 109 360 349 09/09/99
Balloon 120 105 300 285 05/03/99
Balloon 120 114 360 354 02/24/00
Balloon 120 108 360 348 08/02/99
--------------------------------------------------------------------------------------------------
Balloon 120 107 360 347 07/01/99
Hyperamortizing 120 118 360 358 06/01/00
Balloon 120 112 360 352 12/17/99
Balloon 120 114 360 354 02/24/00
Balloon 120 109 360 349 09/07/99
--------------------------------------------------------------------------------------------------
Balloon 120 110 300 290 10/20/99
Balloon 120 114 360 354 02/22/00
Balloon 120 112 360 352 12/28/99
Balloon 120 117 336 333 05/26/00
--------------------------------------------------------------------------------------------------
Balloon 120 114 360 354 02/17/00
--------------------------------------------------------------------------------------------------
Balloon 120 111 360 351 11/16/99
Balloon 120 94 360 334 06/12/98
Balloon 120 109 360 349 09/21/99
Balloon 120 116 300 296 05/02/00
Balloon 120 111 360 351 11/01/99
--------------------------------------------------------------------------------------------------
Hyperamortizing 120 117 360 357 05/05/00
Balloon 120 118 360 358 06/05/00
Balloon 120 111 360 351 11/01/99
Balloon 120 111 360 351 11/02/99
Balloon 120 111 360 351 11/18/99
--------------------------------------------------------------------------------------------------
Hyperamortizing 120 114 360 354 02/23/00
Hyperamortizing 120 95 360 335 07/20/98
Hyperamortizing 120 117 360 357 05/24/00
Balloon 120 114 360 354 02/03/00
Balloon 120 112 360 352 12/22/99
--------------------------------------------------------------------------------------------------
Balloon 120 112 360 352 12/17/99
Hyperamortizing 120 118 360 358 06/30/00
Balloon 120 116 360 356 04/26/00
Balloon 120 108 360 348 08/20/99
Balloon 120 112 360 352 12/23/99
--------------------------------------------------------------------------------------------------
Balloon 120 112 360 352 12/30/99
Balloon 120 114 360 354 02/04/00
Hyperamortizing 120 117 360 357 05/24/00
Balloon 120 119 360 359 07/17/00
Balloon 120 117 360 357 05/25/00
--------------------------------------------------------------------------------------------------
Balloon 120 109 360 349 09/21/99
Balloon 120 109 360 349 09/14/99
Balloon 120 112 300 292 12/26/99
Balloon 120 118 360 358 06/12/00
Balloon 120 112 360 352 12/07/99
--------------------------------------------------------------------------------------------------
Balloon 120 109 360 349 09/21/99
Balloon 120 110 360 350 10/14/99
Balloon 120 117 360 357 05/11/00
Balloon 120 114 360 354 02/25/00
Balloon 120 110 360 350 10/05/99
--------------------------------------------------------------------------------------------------
Balloon 120 109 360 349 09/13/99
Balloon 120 114 360 354 02/25/00
Balloon 120 110 360 350 10/19/99
Balloon 120 108 360 348 08/30/99
Balloon 120 109 360 349 09/13/99
--------------------------------------------------------------------------------------------------
Balloon 120 117 360 357 05/15/00
Hyperamortizing 120 117 360 357 05/15/00
Hyperamortizing 120 117 360 357 05/17/00
Hyperamortizing 120 119 360 359 07/10/00
Balloon 120 109 300 289 09/28/99
Balloon 120 111 360 351 11/17/99
--------------------------------------------------------------------------------------------------
Balloon 120 117 360 357 05/16/00
Balloon 126 100 360 334 06/25/98
Balloon 120 117 360 357 05/09/00
Balloon 120 118 360 358 06/16/00
--------------------------------------------------------------------------------------------------
Fully Amortizing 180 177 180 177 05/11/00
--------------------------------------------------------------------------------------------------
Balloon 120 105 360 345 05/21/99
Balloon 120 109 360 349 09/13/99
Balloon 120 111 360 351 11/01/99
Balloon 120 117 360 357 05/31/00
Hyperamortizing 120 92 300 272 04/17/98
--------------------------------------------------------------------------------------------------
Balloon 120 114 300 294 02/24/00
Balloon 120 114 300 294 02/29/00
Balloon 120 112 360 352 12/30/99
Balloon 120 108 360 348 08/31/99
Balloon 84 73 360 349 09/27/99
--------------------------------------------------------------------------------------------------
Balloon 120 116 360 356 04/14/00
Balloon 120 113 360 353 01/10/00
Balloon 120 109 300 289 09/08/99
Balloon 120 117 300 297 05/22/00
Balloon 120 117 360 357 05/10/00
--------------------------------------------------------------------------------------------------
Balloon 120 106 300 286 06/29/99
Balloon 120 114 300 294 02/24/00
Hyperamortizing 120 118 360 358 06/01/00
--------------------------------------------------------------------------------------------------
Balloon 120 115 360 355 03/23/00
--------------------------------------------------------------------------------------------------
Balloon 120 103 300 283 03/17/99
Balloon 120 106 240 226 06/01/99
Balloon 120 107 300 287 07/16/99
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
MATURITY DATE BALLOON OR ARD MONTHLY MONTHLY P&I
OR ARD BALANCE ($) PREPAYMENT PROVISION P&I PAYMENT STEP DATE
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
04/01/10 76,847,412 Lock/29_Defeasance/91 739,165
------------------------------------------------------------------------------------------------------------------------------
09/01/08 53,020,884 Lock/37_YM/11_Defeasance/66_0%/6 424,079
------------------------------------------------------------------------------------------------------------------------------
10/01/09 37,178,841 Lock/35_Defeasance/80_0%/5 304,079
01/01/10 26,906,573 Lock/32_Defeasance/84_0%/4 262,217
07/01/10 27,162,619 Lock/26_Defeasance/90_0%/4 231,312
10/01/09 26,811,231 Lock/35_Defeasance/81_0%/4 219,293
12/01/09 22,856,410 Lock/33_Defeasance/83_0%/4 194,330
------------------------------------------------------------------------------------------------------------------------------
01/01/09 17,847,185 Lock/44_Defeasance/72_0%/4 206,864
------------------------------------------------------------------------------------------------------------------------------
08/01/08 20,379,938 Lock/49_Defeasance/67_0%/4 158,580
08/01/09 19,497,597 Lock/35_Defeasance/81_0%/4 159,809
05/10/10 17,193,888 Lock/28_Defeasance/88_0%/4 166,663
04/01/10 18,524,326 Lock/35_Defeasance/81_0%/4 159,250
06/01/10 16,990,134 Lock/27_Defeasance/89_0%/4 139,415
------------------------------------------------------------------------------------------------------------------------------
03/01/08 14,149,911 Lock/35_YM/19_Defeasance/63_0%/3 133,514
10/01/06 14,337,153 Lock/35_Defeasance/45_0%/4 110,397
01/01/24 4,457,129 Lock/60_Defeasance/238_0%/6 87,606 08/01/08
03/01/10 11,566,843 Lock/37_Defeasance/79_0%/4 97,877
01/01/10 10,706,200 Lock/35_Defeasance/81_0%/4 88,965
------------------------------------------------------------------------------------------------------------------------------
04/01/09 10,439,894 Lock/41_Defeasance/75_0%/4 84,955
------------------------------------------------------------------------------------------------------------------------------
04/01/10 10,103,233 Lock/35_Defeasance/81_0%/4 83,965
06/01/10 9,835,768 Lock/34_Defeasance/82_0%/4 85,350
03/01/10 8,678,071 Lock/35_Defeasance/81_0%/4 74,099
04/01/10 8,197,416 Lock/35_Defeasance/81_0%/4 68,078
06/01/10 8,311,035 Lock/27_Defeasance/89_0%/4 72,763
------------------------------------------------------------------------------------------------------------------------------
12/01/09 8,098,356 Lock/33_Defeasance/83_0%/4 67,614
10/01/09 7,752,915 Lock/35_Defeasance/81_0%/4 63,412
06/01/09 7,158,274 Lock/39_Defeasance/77_0%/4 68,267
03/01/10 7,483,860 Lock/35_Defeasance/81_0%/4 62,447
09/01/09 7,467,624 Lock/36_Defeasance/80_0%/4 62,355
------------------------------------------------------------------------------------------------------------------------------
08/01/09 7,239,312 Lock/37_Defeasance/79_0%/4 59,209
07/01/10 6,815,030 Lock/60_>1% or YM/56_0%/4 58,681
01/01/10 6,747,283 Lock/35_Defeasance/81_0%/4 56,345
03/01/10 6,585,365 Lock/35_Defeasance/81_0%/4 56,230
10/01/09 6,588,140 Lock/35_Defeasance/81_0%/4 56,674
------------------------------------------------------------------------------------------------------------------------------
11/01/09 5,328,352 Lock/34_Defeasance/82_0%/4 50,889
03/01/10 5,660,080 Lock/35_Defeasance/81_0%/4 47,628
01/01/10 5,631,931 Lock/32_Defeasance/84_0%/4 48,863
06/01/10 5,458,464 Lock/27_Defeasance/89_0%/4 49,736
------------------------------------------------------------------------------------------------------------------------------
03/01/10 5,257,871 Lock/30_Defeasance/86_0%/4 44,926
------------------------------------------------------------------------------------------------------------------------------
12/01/09 5,037,803 Lock/35_Defeasance/81_0%/4 42,032
07/01/08 4,907,294 Lock/11_Defeasance/15_YM/24_Defeasance/66_0%/4 37,898
10/01/09 4,806,197 Lock/35_Defeasance/81_0%/4 38,836
05/10/10 4,477,121 Lock/28_Defeasance/88_0%/4 43,397
12/01/09 4,835,413 Lock/33_Defeasance/84_0%/3 41,512
------------------------------------------------------------------------------------------------------------------------------
06/01/10 4,781,609 Lock/27_Defeasance/89_0%/4 40,303
07/01/10 4,501,412 Lock/26_Defeasance/90_0%/4 38,253
12/01/09 4,326,139 Lock/33_Defeasance/83_0%/4 36,297
12/01/09 4,310,043 Lock/33_Defeasance/83_0%/4 35,758
12/01/09 4,336,300 Lock/47_Defeasance/69_0%/4 36,996
------------------------------------------------------------------------------------------------------------------------------
03/01/10 4,201,487 Lock/30_Defeasance/86_0%/4 36,748
08/01/08 3,834,896 Lock/47_Defeasance/69_0%/4 29,185
06/01/10 3,911,793 Lock/27_Defeasance/89_0%/4 33,828
03/01/10 3,901,246 Lock/35_Defeasance/81_0%/4 34,029
01/01/10 3,753,230 Lock/35_Defeasance/81_0%/4 31,386
------------------------------------------------------------------------------------------------------------------------------
01/01/10 3,639,036 Lock/35_Defeasance/81_0%/4 30,389
07/01/10 3,607,682 Lock/26_Defeasance/90_0%/4 30,361
05/01/10 3,598,685 Lock/28_Defeasance/88_0%/4 30,051
09/01/09 3,527,937 Lock/36_Defeasance/80_0%/4 28,819
01/01/10 3,542,227 Lock/43_Defeasance/73_0%/4 30,459
------------------------------------------------------------------------------------------------------------------------------
01/01/10 3,535,115 Lock/35_Defeasance/81_0%/4 30,209
03/01/10 3,389,673 Lock/35_Defeasance/81_0%/4 29,931
06/01/10 3,226,822 Lock/27_Defeasance/89_0%/4 26,667
08/01/10 3,204,088 Lock/35_Defeasance/81_0%/4 27,045
06/01/10 3,118,506 Lock/35_Defeasance/81_0%/4 25,317
------------------------------------------------------------------------------------------------------------------------------
10/01/09 3,115,128 Lock/35_Defeasance/81_0%/4 25,171
10/01/09 3,066,602 Lock/35_Defeasance/81_0%/4 25,782
01/01/10 2,839,303 Lock/32_Defeasance/84_0%/4 28,040
07/01/10 2,984,507 Lock/26_Defeasance/90_0%/4 25,327
01/01/10 2,834,516 Lock/32_Defeasance/84_0%/4 23,687
------------------------------------------------------------------------------------------------------------------------------
10/01/09 2,759,113 Lock/35_Defeasance/81_0%/4 22,295
11/01/09 2,702,317 Lock/35_Defeasance/81_0%/4 22,091
06/01/10 2,759,771 Lock/27_Defeasance/89_0%/4 24,724
03/01/10 2,688,383 Lock/30_Defeasance/86_0%/4 22,180
11/01/09 2,625,782 Lock/35_Defeasance/81_0%/4 21,236
------------------------------------------------------------------------------------------------------------------------------
10/01/09 2,580,300 Lock/35_Defeasance/81_0%/4 22,258
03/01/10 2,515,079 Lock/30_Defeasance/86_0%/4 20,898
11/01/09 2,529,551 Lock/35_Defeasance/81_0%/4 21,391
09/01/09 2,518,026 Lock/36_Defeasance/77_0%/7 20,996
10/01/09 2,492,103 Lock/35_Defeasance/81_0%/4 20,137
------------------------------------------------------------------------------------------------------------------------------
06/01/10 2,485,864 Lock/47_Defeasance/69_0%/4 22,330
06/01/10 2,460,557 Lock/27_Defeasance/89_0%/4 21,395
06/01/10 2,341,384 Lock/27_Defeasance/89_0%/4 19,624
08/01/10 2,344,813 Lock/25_Defeasance/91_0%/4 19,861
10/01/09 2,103,299 Lock/35_Defeasance/81_0%/4 20,015
12/01/09 2,234,717 Lock/35_Defeasance/81_0%/4 18,292
------------------------------------------------------------------------------------------------------------------------------
06/01/10 2,187,886 Lock/27_Defeasance/89_0%/4 19,220
01/11/09 2,124,137 Lock/50_Defeasance/69_0%/7 17,460
06/01/10 2,121,134 Lock/35_Defeasance/81_0%/4 17,629
07/01/10 2,086,218 Lock/37_Defeasance/79_0%/4 17,865
------------------------------------------------------------------------------------------------------------------------------
06/01/15 0 Lock/27_Defeasance/140_0%/13 21,570
------------------------------------------------------------------------------------------------------------------------------
06/01/09 2,030,937 Lock/39_Defeasance/77_0%/4 17,110
10/01/09 1,928,175 Lock/35_Defeasance/81_0%/4 16,633
12/01/09 1,793,315 Lock/33_Defeasance/83_0%/4 14,815
06/01/10 1,677,456 Lock/27_Defeasance/89_0%/4 13,784
05/01/08 1,514,228 Lock/52_Defeasance/64_0%/4 14,028
------------------------------------------------------------------------------------------------------------------------------
03/01/10 1,451,163 Lock/30_Defeasance/87_0%/3 14,582
03/01/10 1,421,287 Lock/30_Defeasance/87_0%/3 14,282
01/01/10 1,490,222 Lock/35_Defeasance/81_0%/4 12,594
09/01/09 1,448,876 Lock/36_Defeasance/80_0%/4 12,107
10/01/06 1,406,250 Lock/35_Defeasance/45_0%/4 11,153
------------------------------------------------------------------------------------------------------------------------------
05/01/10 1,302,394 Lock/35_Defeasance/81_0%/4 10,822
02/01/10 1,301,159 Lock/35_Defeasance/81_0%/4 11,237
10/01/09 1,146,955 Lock/35_Defeasance/81_0%/4 10,989
06/01/10 1,151,390 Lock/27_Defeasance/89_0%/4 11,561
06/01/10 1,181,329 Lock/72_>1% or YM/44_O%/4 10,181
------------------------------------------------------------------------------------------------------------------------------
07/01/09 1,104,714 Lock/38_Defeasance/78_0%/4 10,981
03/01/10 1,088,372 Lock/30_Defeasance/87_0%/3 10,936
07/01/10 1,138,601 Lock/26_Defeasance/90_0%/4 9,878
------------------------------------------------------------------------------------------------------------------------------
04/01/10 1,048,500 Lock/29_Defeasance/87_0%/4 8,887
------------------------------------------------------------------------------------------------------------------------------
04/01/09 938,023 Lock/41_Defeasance/75_0%/4 8,976
07/01/09 796,353 Lock/38_Defeasance/78_0%/4 9,721
08/01/09 839,060 Lock/37_Defeasance/79_0%/4 8,133
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
MONTHLY P&I UNDERWRITTEN NET UNDERWRITTEN NET UNDERWRITTEN NCF CROSS COLLATERALIZED
STEP PAYMENT ($) OPERATING INCOME ($) CASH FLOW ($) DSCR (x) DSCR (x)
-------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
22,941,124 19,632,794 2.21
-------------------------------------------------------------------------------------------------------------------
8,068,378 7,506,378 1.48
-------------------------------------------------------------------------------------------------------------------
8,108,783 7,778,003 2.13
6,130,274 5,076,940 1.61
4,548,576 4,288,869 1.55
3,520,857 3,204,542 1.22
3,250,787 3,054,494 1.31
-------------------------------------------------------------------------------------------------------------------
3,628,448 3,288,740 1.32
-------------------------------------------------------------------------------------------------------------------
3,109,965 2,818,125 1.48
3,340,365 2,846,178 1.48
3,247,686 2,796,668 1.40
2,608,714 2,380,744 1.25
2,164,497 2,069,827 1.24
-------------------------------------------------------------------------------------------------------------------
2,357,075 2,166,659 1.35
1,662,136 1,590,386 1.20
91,256 1,054,426 1,054,426 1.00
1,548,115 1,464,115 1.25
1,478,122 1,336,042 1.25
-------------------------------------------------------------------------------------------------------------------
1,515,916 1,404,174 1.38
-------------------------------------------------------------------------------------------------------------------
1,523,503 1,408,933 1.40
1,345,184 1,231,753 1.20
1,141,885 1,072,951 1.21
1,099,485 1,069,585 1.31
1,183,565 1,092,848 1.25
-------------------------------------------------------------------------------------------------------------------
1,237,382 1,028,698 1.27
1,017,241 913,528 1.20
1,198,766 1,057,908 1.29
1,005,804 978,216 1.31
1,002,603 914,085 1.22
-------------------------------------------------------------------------------------------------------------------
2,072,158 1,666,868 2.35
920,823 853,766 1.21
979,089 922,616 1.36 1.36
916,315 809,994 1.20
911,593 861,997 1.27
-------------------------------------------------------------------------------------------------------------------
798,335 785,576 1.29
774,276 750,273 1.31
906,729 817,539 1.39
815,138 771,078 1.29
-------------------------------------------------------------------------------------------------------------------
757,335 712,225 1.32
-------------------------------------------------------------------------------------------------------------------
668,762 609,962 1.21
1,042,122 903,320 1.99
676,774 618,024 1.33
920,289 731,228 1.40
669,864 638,288 1.28
-------------------------------------------------------------------------------------------------------------------
638,861 598,722 1.24
666,760 579,389 1.26
628,140 578,062 1.33
567,649 529,174 1.23
676,912 584,454 1.32
-------------------------------------------------------------------------------------------------------------------
623,553 585,809 1.33
508,408 473,408 1.35
532,111 499,862 1.23
599,294 512,400 1.25
555,271 497,302 1.32
-------------------------------------------------------------------------------------------------------------------
527,539 487,703 1.34 1.36
549,351 502,577 1.38
444,772 433,422 1.20
443,009 434,309 1.26
527,649 461,788 1.26
-------------------------------------------------------------------------------------------------------------------
467,967 435,967 1.20
547,523 488,528 1.36
436,572 403,298 1.26
497,580 454,838 1.40
604,121 589,421 1.94
-------------------------------------------------------------------------------------------------------------------
411,628 376,628 1.25
334,364 327,764 1.20
463,362 450,814 1.34
481,231 449,231 1.48
387,722 351,002 1.23
-------------------------------------------------------------------------------------------------------------------
359,499 321,999 1.20
504,756 472,756 1.78
457,671 430,489 1.45
474,813 466,163 1.75
403,750 344,950 1.35
-------------------------------------------------------------------------------------------------------------------
340,859 329,092 1.23
326,947 317,897 1.27
344,741 321,600 1.25
346,385 339,385 1.35
337,579 292,429 1.21
-------------------------------------------------------------------------------------------------------------------
438,069 392,781 1.47
429,578 374,255 1.46
327,460 297,486 1.26
351,794 302,559 1.27
359,206 345,232 1.44
357,169 326,569 1.49
-------------------------------------------------------------------------------------------------------------------
327,594 295,933 1.28
275,087 266,383 1.27
326,021 298,521 1.41
333,009 297,457 1.39
-------------------------------------------------------------------------------------------------------------------
463,336 413,836 1.60
-------------------------------------------------------------------------------------------------------------------
337,484 300,167 1.46
255,786 245,190 1.23
301,300 271,050 1.52
221,842 209,342 1.27
304,369 275,418 1.64
-------------------------------------------------------------------------------------------------------------------
298,266 260,895 1.49
254,762 226,041 1.32
204,175 197,525 1.31
176,755 166,605 1.15
201,547 171,542 1.28
-------------------------------------------------------------------------------------------------------------------
176,724 166,534 1.28
170,347 164,397 1.22
171,089 162,951 1.24
200,222 175,384 1.26
191,739 157,015 1.29
-------------------------------------------------------------------------------------------------------------------
165,492 158,299 1.20
232,639 204,549 1.56
191,058 172,092 1.45
-------------------------------------------------------------------------------------------------------------------
146,512 136,012 1.28
-------------------------------------------------------------------------------------------------------------------
161,072 150,373 1.40
163,712 158,211 1.36
129,733 123,183 1.26
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
SCHEDULED
ORIGINAL ORIGINAL CUT-OFF DATE MATURITY OR ARD CROSS COLLATERALIZED
APPRAISAL VALUE APPRAISAL DATE LTV DATE LTV LTV RATIO YEAR BUILT
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
220,000,000 09/15/99 41.64% 34.93% 1989
------------------------------------------------------------------------------------------------------------------------------
91,150,000 65.78% 58.17%
19,500,000 07/15/98 1972
18,500,000 07/15/98 1971,1973
17,300,000 07/15/98 1968, 1972
14,450,000 07/15/98 1974
7,600,000 07/15/98 1973
5,300,000 07/15/98 1974
4,400,000 07/15/98 1974
4,100,000 07/15/98 1975
------------------------------------------------------------------------------------------------------------------------------
84,000,000 08/13/99 49.96% 44.26% 1984-1985
58,000,000 09/29/99 54.80% 46.39% 1975
46,600,000 05/24/00 64.33% 58.29% 1989/1991
40,800,000 07/22/99 73.06% 65.71% 1989 - 1996
33,400,000 05/01/00 75.27% 68.43% 1960
------------------------------------------------------------------------------------------------------------------------------
44,000,000 55.52% 40.56%
24,000,000 06/01/00 1963
12,500,000 06/01/00 1988
7,500,000 06/01/00 1910
------------------------------------------------------------------------------------------------------------------------------
33,000,000 05/04/98 69.01% 61.76% 1991
29,100,000 07/01/99 74.35% 67.00% 1980
30,000,000 04/01/00 68.12% 57.31% 1989
28,500,000 11/15/99 71.42% 65.00% 1988
24,500,000 03/24/00 77.43% 69.35% 1999
------------------------------------------------------------------------------------------------------------------------------
27,800,000 05/17/99 61.09% 50.90% 1997
19,450,000 07/29/99 78.55% 73.71% 1947
13,270,000 05/08/98 96.88% 33.59% 1981
17,120,000 11/22/99 74.56% 67.56% 1989
14,900,000 10/15/99 79.65% 71.85% 1973
------------------------------------------------------------------------------------------------------------------------------
19,200,000 60.31% 54.37%
12,000,000 01/01/00 1968
7,200,000 01/01/00 1988
------------------------------------------------------------------------------------------------------------------------------
17,250,000 02/04/00 65.05% 58.57% 1971
14,800,000 03/14/00 72.88% 66.46% 1993
12,000,000 11/18/99 79.58% 72.32% 1984
12,100,000 02/22/00 75.26% 67.75% 1969
12,400,000 03/03/00 73.30% 67.02% 1990
------------------------------------------------------------------------------------------------------------------------------
12,300,000 07/27/99 72.82% 65.84% 1960-1981
12,350,000 09/01/99 69.80% 62.78% 1999
12,100,000 01/15/99 70.10% 59.16% 1956
13,000,000 11/03/99 63.81% 57.57% 1972
11,700,000 05/28/99 70.48% 63.83% 1983
------------------------------------------------------------------------------------------------------------------------------
11,400,000 07/01/99 70.52% 63.50% 1976, 1994
10,000,000 03/28/00 74.95% 68.15% 1987
10,000,000 12/06/99 74.68% 67.47% 74.16% 1999
9,200,000 12/31/99 78.77% 71.58% 1972
10,900,000 07/01/99 66.17% 60.44% 1999
------------------------------------------------------------------------------------------------------------------------------
8,600,000 07/15/99 73.74% 61.96% 1983-1984
9,600,000 11/05/99 65.18% 58.96% 1968/1981
8,400,000 10/26/99 73.34% 67.05% 1985
8,500,000 05/05/00 72.01% 64.22% 1989
------------------------------------------------------------------------------------------------------------------------------
7,750,000 74.64% 67.84%
1,900,000 12/01/99 1929
3,050,000 12/01/99 1929
2,800,000 12/01/99 1929
------------------------------------------------------------------------------------------------------------------------------
7,100,000 09/20/99 78.50% 70.95% 1973
11,100,000 12/22/99 49.47% 44.21% 1982
6,840,000 05/24/00 78.42% 70.27% 1974
7,700,000 03/21/00 69.11% 58.14% 1984
7,700,000 07/27/99 68.86% 62.80% 1989
------------------------------------------------------------------------------------------------------------------------------
6,770,000 02/10/00 78.18% 70.63% 1998-1999
7,100,000 04/17/00 70.02% 63.40% 1999
7,000,000 08/15/99 68.25% 61.80% 1998
6,500,000 06/16/99 73.49% 66.31% 1985
6,800,000 10/12/99 70.06% 63.77% 1912
------------------------------------------------------------------------------------------------------------------------------
6,600,000 11/22/99 69.53% 63.66% 1977
5,600,000 02/16/00 77.03% 68.48% 1960
5,400,000 04/04/00 79.53% 72.44% 1981, 1995, 1997
5,500,000 10/01/99 77.54% 70.93% 1887
6,300,000 10/15/99 65.91% 59.58% 1998
------------------------------------------------------------------------------------------------------------------------------
5,500,000 12/01/99 73.23% 66.16% 74.16% 1999
5,950,000 04/07/00 67.17% 60.63% 1900
5,290,000 01/03/00 75.47% 68.03% 1960's 1990's
5,100,000 06/14/99 76.90% 69.18% 1963
5,300,000 08/12/99 73.30% 66.83% 1957
------------------------------------------------------------------------------------------------------------------------------
5,000,000 11/16/99 77.69% 70.70% 1971
5,750,000 11/18/99 64.20% 58.95% 1969
5,230,000 03/24/00 68.73% 61.70% 1984
5,300,000 03/01/00 66.96% 60.45% 1986
7,300,000 03/31/00 47.87% 42.72% late 1960's
------------------------------------------------------------------------------------------------------------------------------
4,385,000 05/24/00 79.29% 71.04% 1969
4,250,000 09/02/99 79.55% 72.16% 1950
4,750,000 08/04/99 70.18% 59.77% 1985
4,400,000 01/24/00 74.94% 67.83% 1974
4,700,000 07/10/99 66.73% 60.31% 1967
------------------------------------------------------------------------------------------------------------------------------
3,885,000 05/24/00 79.27% 71.02% 1972
4,175,000 08/12/99 72.03% 64.73% 1986/87
4,200,000 03/31/00 71.35% 65.71% 1935
5,630,000 01/28/00 53.12% 47.75% 1972
4,075,000 09/03/99 71.95% 64.44% 1974
------------------------------------------------------------------------------------------------------------------------------
3,900,000 05/27/99 72.37% 66.16% 1910
4,320,000 01/24/00 64.62% 58.22% 1972
3,510,000 09/20/99 79.36% 72.07% 1999
4,220,000 07/20/99 65.91% 59.67% 1970
3,600,000 07/21/99 77.26% 69.23% 1967
------------------------------------------------------------------------------------------------------------------------------
4,200,000 01/10/00 64.22% 59.19% 1985
4,300,000 02/11/00 62.71% 57.22% 1970/1980
3,700,000 04/14/00 70.17% 63.28% 1970
4,000,000 04/28/00 64.85% 58.62% 1900
3,375,000 07/29/99 74.21% 62.32% 1979
3,150,000 09/13/99 78.96% 70.94% 1972
------------------------------------------------------------------------------------------------------------------------------
3,500,000 02/17/00 68.29% 62.51% 1985-1987
3,000,000 04/08/98 78.70% 70.80% 1997
3,100,000 03/03/00 76.08% 68.42% 1968
3,350,000 05/09/00 68.61% 62.28% 1986
------------------------------------------------------------------------------------------------------------------------------
4,650,000 49.02% 0.00%
2,400,000 08/02/99 1960/1985
2,250,000 08/02/99 1988
------------------------------------------------------------------------------------------------------------------------------
3,300,000 01/25/99 67.65% 61.54% 1984
2,900,000 05/27/99 72.73% 66.49% 1984
2,500,000 07/22/99 79.61% 71.73% 1985
2,500,000 04/25/00 74.88% 67.10% 1920
2,940,000 05/16/99 62.38% 51.50% 1969
------------------------------------------------------------------------------------------------------------------------------
3,025,000 12/01/99 55.96% 47.97% 1922
2,800,000 12/07/99 59.22% 50.76% 1922
2,200,000 08/30/99 74.69% 67.74% 1972
2,290,000 08/05/99 69.85% 63.27% 1986
2,010,000 07/23/99 74.18% 69.96% 1978
------------------------------------------------------------------------------------------------------------------------------
2,100,000 04/03/00 68.91% 62.02% 1986
1,670,000 06/21/99 85.40% 77.91% 1950's
1,880,000 07/14/99 72.42% 61.01% 1984
1,900,000 01/20/00 70.91% 60.60% 1979
2,025,000 04/21/00 64.12% 58.34% 1978
------------------------------------------------------------------------------------------------------------------------------
2,600,000 04/20/99 49.46% 42.49% 1979
2,050,000 12/01/99 61.94% 53.09% 1988
1,750,000 03/26/00 71.38% 65.06% 1985
------------------------------------------------------------------------------------------------------------------------------
1,450,000 79.81% 72.31%
1,050,000 10/25/99 1999
400,000 10/25/99 1998
------------------------------------------------------------------------------------------------------------------------------
1,510,000 02/24/99 73.34% 62.12% 1973
1,610,000 04/22/99 66.91% 49.46% 1940's/1950's
1,500,000 04/22/99 65.92% 55.94% 1940's
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CUT-OFF DATE
BALANCE PER SQ.
UNITS, BEDS UNIT FT., UNIT, BED,
YEAR RENOVATED ROOMS, SQFT DESCRIPTION PAD OR ROOM ($) OCCUPANCY OCCUPANCY DATE
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1998 770 Rooms 118,976 87.2%/100% 12/31/99
-------------------------------------------------------------------------------------------------------------------------------
2,248 Units 26,670
1999 448 Units 28,514 96.90% 06/22/00
1999 392 Units 31,076 94.10% 03/24/00
1999 382 Units 29,821 97.60% 03/24/00
1999 306 Units 31,095 94.80% 03/23/00
1999 252 Units 19,859 93.30% 03/24/00
1999 114 Units 30,613 92.10% 06/23/00
1999 180 Units 16,096 87.20% 03/24/00
1999 174 Units 15,516 96.00% 03/24/00
-------------------------------------------------------------------------------------------------------------------------------
416,524 Sq Ft 101 99.30% 07/12/00
1999 334 Rooms 46,765 75.13% 06/30/00
1997 460,268 Sq Ft 65 99.50% 06/12/00
596,392 Sq Ft 50 95.75% 05/01/00
1999-2000 121,912 Sq Ft 206 100.00% 11/15/99
-------------------------------------------------------------------------------------------------------------------------------
219,204 SQ FT 111
1998 120,416 Sq Ft 112 94.38% 04/06/00
58,188 Sq Ft 113 63.03% 04/27/00
1999 40,600 Sq Ft 108 100.00% 07/18/00
-------------------------------------------------------------------------------------------------------------------------------
140,011 Sq Ft 163 93.00% 06/01/00
1996 530,675 Sq Ft 41 75.40% 04/30/00
1997 229 Rooms 89,240 74.30% 12/31/99
137,676 Sq Ft 148 98.13% 03/25/00
192,288 Sq Ft 99 99.27% 03/10/00
-------------------------------------------------------------------------------------------------------------------------------
480 Units 35,380 92.00% 06/29/00
1999 315 Units 48,500 95.24% 07/20/00
147,000 Sq Ft 87 100.00% 01/01/00
337 Units 37,876 91.70% 01/31/00
1997 470 Units 25,251 96.90% 03/01/00
-------------------------------------------------------------------------------------------------------------------------------
170,381 SQ FT 68
1993 113,146 Sq Ft 77 98.00% 05/30/00
57,235 Sq Ft 49 69.00% 05/30/00
-------------------------------------------------------------------------------------------------------------------------------
342 Units 32,809 93.59% 04/01/00
99,142 Sq Ft 109 100.00% 02/01/00
1999 218,203 Sq Ft 44 100.00% 02/01/00
598 Units 15,228 87.60% 03/01/00
156,259 Sq Ft 58 89.00% 03/07/00
-------------------------------------------------------------------------------------------------------------------------------
1998 417,367 Sq Ft 21 100.00% 03/06/00
209,982 Sq Ft 41 100.00% 03/01/00
1975 289,000 Sq Ft 29 100.00% 02/29/00
418 Units 19,845 97.40% 03/01/00
129,506 Sq Ft 64 96.38% 02/15/00
-------------------------------------------------------------------------------------------------------------------------------
1995 676,005 Sq Ft 12 89.20% 03/31/00
1998 119,613 Sq Ft 63 95.54% 06/01/00
77,200 Sq Ft 97 100.00% 12/01/99
1998 314,528 Sq Ft 23 100.00% 02/01/00
133,400 Sq Ft 54 100.00% 08/29/99
-------------------------------------------------------------------------------------------------------------------------------
1985 85,061 Sq Ft 75 96.90% 12/31/99
381 Units 16,423 100.00% 03/01/00
125,225 Sq Ft 49 90.80% 04/30/00
40,868 Sq Ft 150 99.50% 04/20/00
-------------------------------------------------------------------------------------------------------------------------------
178 Units 32,497
1999 51 Units 43,440 100.00% 02/14/00
1999 56 Units 38,942 100.00% 02/14/00
1999 71 Units 19,553 100.00% 02/14/00
-------------------------------------------------------------------------------------------------------------------------------
168 Units 33,175 97.00% 04/01/00
88,086 Sq Ft 62 100.00% 04/17/00
1999 235 Units 22,827 97.40% 03/31/00
1999 150 Rooms 35,476 66.70% 12/31/99
34,810 Sq Ft 152 100.00% 12/20/99
-------------------------------------------------------------------------------------------------------------------------------
70,800 Sq Ft 75 98.00% 06/28/00
80,400 Sq Ft 62 96.34% 05/24/00
35,063 Sq Ft 136 95.04% 02/04/00
171 Units 27,934 97.08% 02/29/00
1961 189 Units 25,208 91.60% 05/31/00
-------------------------------------------------------------------------------------------------------------------------------
1999 68,376 Sq Ft 67 100.00% 11/16/99
1997 140 Units 30,811 96.40% 05/20/00
119 Units 36,089 100.00% 05/19/00
1996 72,305 Sq Ft 59 98.27% 03/01/00
152,550 Sq Ft 27 100.00% 03/01/00
-------------------------------------------------------------------------------------------------------------------------------
61,400 Sq Ft 66 100.00% 12/01/99
2000 39,963 Sq Ft 100 100.00% 06/22/00
227 Units 17,588 98.00% 05/31/00
174 Units 22,540 91.95% 12/31/99
1987 38,935 Sq Ft 100 100.00% 02/01/00
-------------------------------------------------------------------------------------------------------------------------------
1996 128 Units 30,349 100.00% 03/01/00
1981 126,574 Sq Ft 29 83.40% 03/01/00
1999 24,581 Sq Ft 146 100.00% 04/20/00
1999 38,907 Sq Ft 91 82.10% 02/29/00
294 Units 11,885 92.50% 03/01/00
-------------------------------------------------------------------------------------------------------------------------------
140 Units 24,834 97.80% 03/01/00
1990 132 Units 25,611 80.30% 12/01/99
84,250 Sq Ft 40 95.25% 02/01/00
1998-1999 130 Units 25,366 98.50% 05/19/00
144 Units 21,781 97.92% 12/31/99
-------------------------------------------------------------------------------------------------------------------------------
1999 154 Units 19,997 100.00% 03/25/00
127 Units 23,679 98.40% 05/01/00
21,735 Sq Ft 138 100.00% 03/06/00
173 Units 17,287 97.69% 01/31/00
1998 168 Units 17,453 98.80% 03/01/00
-------------------------------------------------------------------------------------------------------------------------------
1988 5,200 Sq Ft 543 100.00% 03/01/00
181 Units 15,423 83.43% 01/01/00
25,200 Sq Ft 111 100.00% 12/01/99
140 Units 19,869 87.86% 01/31/00
1999 129 Units 21,562 99.00% 03/01/00
-------------------------------------------------------------------------------------------------------------------------------
1999 54,041 Sq Ft 50 91.00% 04/28/00
1986 113,768 Sq Ft 24 94.40% 06/23/00
1999 45,207 Sq Ft 57 95.00% 05/01/00
1985 81,337 Sq Ft 32 100.00% 06/14/00
62,777 Sq Ft 40 88.94% 08/15/99
100 Units 24,872 96.00% 06/01/00
-------------------------------------------------------------------------------------------------------------------------------
53,375 Sq Ft 45 96.00% 04/27/00
58,250 Sq Ft 41 88.90% 01/31/00
1998 110 Units 21,441 100.00% 05/31/00
30,671 Sq Ft 75 92.70% 06/06/00
-------------------------------------------------------------------------------------------------------------------------------
198 Units 11,512
120 Units 9,910 100.00% 02/09/00
78 Units 13,976 98.00% 02/29/00
-------------------------------------------------------------------------------------------------------------------------------
41,927 Sq Ft 53 94.60% 04/27/00
1992 8,000 Sq Ft 264 100.00% 03/01/00
1998 121 Units 16,447 100.00% 01/28/00
1999 36 Units 52,001 94.40% 05/25/00
1991 55,380 Sq Ft 33 73.60% 04/12/00
-------------------------------------------------------------------------------------------------------------------------------
1987 26,520 Sq Ft 64 100.00% 01/31/00
1939 20,782 Sq Ft 80 100.00% 01/31/00
133 Units 12,355 87.97% 03/01/00
203 Units 7,879 99.07% 04/01/00
46,356 Sq Ft 32 94.26% 04/01/00
-------------------------------------------------------------------------------------------------------------------------------
1998 16,847 Sq Ft 86 100.00% 02/01/00
119 Units 11,984 86.00% 03/01/00
54,252 Sq Ft 25 94.00% 02/29/00
1997 26,742 Sq Ft 50 100.00% 05/15/00
1997-1998 31,218 Sq Ft 42 100.00% 03/01/00
-------------------------------------------------------------------------------------------------------------------------------
1996 49,285 Sq Ft 26 79.00% 12/31/99
24,857 Sq Ft 51 89.76% 04/01/00
18,050 Sq Ft 69 100.00% 05/31/00
-------------------------------------------------------------------------------------------------------------------------------
42 Units 27,553
30 Units 27,933 100.00% 03/01/00
12 Units 26,603 91.60% 03/01/00
-------------------------------------------------------------------------------------------------------------------------------
71,329 Sq Ft 16 76.24% 03/30/00
86 Units 12,526 94.19% 03/31/00
131 Units 7,548 84.73% 02/01/00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ANNUAL
REQUIRED
REPLACEMENT ANNUAL
OWNERSHIP INTEREST LOCKBOX RESERVES ($) REQUIRED TI/LC ($)
--------------------------------------------------------------------------------------------------
Fee/Leasehold Hard
--------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Soft 621,800
Fee
Fee
Fee
Fee
Fee
Fee
Fee
Fee
--------------------------------------------------------------------------------------------------
Fee/Leasehold Hard 114,564 376,872
Fee Hard 208,000 300,000
Fee Hard 73,643
Fee No 89,461 155,064
Fee Hard 18,288
--------------------------------------------------------------------------------------------------
No 46,860 183,396
Fee
Fee
Fee
--------------------------------------------------------------------------------------------------
Fee/Leasehold Springing 23,844 50,000
Fee Springing 112,320 300,000
Fee No -
Fee No 27,540 206,514
Fee Hard 16,600
--------------------------------------------------------------------------------------------------
Fee No 120,000
Fee No 78,756
Fee Springing -
Fee Springing 75,825
Fee No 142,080
--------------------------------------------------------------------------------------------------
Springing 19,356 60,000
Fee
Leasehold
--------------------------------------------------------------------------------------------------
Fee No 114,570
Fee No 14,871 54,528
Fee No 32,730
Fee No -
Fee Hard 8,229 27,000
--------------------------------------------------------------------------------------------------
Fee No 41,736 166,947
Fee No 31,500
Fee No 53,160 87,324
Fee No 27,384
Fee/Leasehold No 7,512 64,749
--------------------------------------------------------------------------------------------------
Fee Springing 72,499 199,200
Fee Springing 5,840 25,000
Fee No 7,720 386,000
Fee No 47,179
Fee No 16,536 33,064
--------------------------------------------------------------------------------------------------
Fee No 12,756
Fee No 24,024
Fee No 24,360 92,304
Fee/Leasehold No 8,250
--------------------------------------------------------------------------------------------------
No 45,110
Fee
Fee
Fee
--------------------------------------------------------------------------------------------------
Fee No 58,800
Fee No 12,750 108,000
Fee No 64,350
Fee No -
Fee No 5,220 26,804
--------------------------------------------------------------------------------------------------
Fee Hard 14,160
Fee Springing 16,080 71,400
Fee No 5,256 44,819
Fee No 42,756
Fee No 51,867 24,000
--------------------------------------------------------------------------------------------------
Fee Hard 13,675
Fee Springing 35,000
Fee Soft 32,249
Fee No 14,460 72,432
Fee No 15,255
--------------------------------------------------------------------------------------------------
Fee No 6,140 30,700
Fee Hard 6,000 38,772
Fee No 5,675
Fee No 8,700
Fee No 10,861 55,000
--------------------------------------------------------------------------------------------------
Fee No 32,004
Fee No 18,986 40,000
Fee Hard 2,568 13,028
Fee No -
Fee No -
--------------------------------------------------------------------------------------------------
Fee No 38,500
Fee No 6,600
Fee No 12,552
Fee No 32,500
Fee No 36,000
--------------------------------------------------------------------------------------------------
Fee No 42,350
Fee No 31,740
Fee No 8,796
Fee No 8,652
Fee No 58,800
--------------------------------------------------------------------------------------------------
Fee No 780 48,333
Fee No 9,048
Fee No 4,788
Fee No 6,996
Fee No 45,150
--------------------------------------------------------------------------------------------------
Fee No 10,988 27,600
Fee Hard 18,683 36,000
Fee Springing 5,904 22,604
Fee Springing 18,264 9,996
Fee No -
Fee No 30,600
--------------------------------------------------------------------------------------------------
Fee No 13,344
Fee No -
Fee No 22,660
Fee Hard 6,134 15,336
--------------------------------------------------------------------------------------------------
NO -
Fee
Fee
--------------------------------------------------------------------------------------------------
Fee No 6,300 31,020
Fee No 1,200 40,008
Fee No 30,252
Fee No -
Fee Springing 38,870 60,000
--------------------------------------------------------------------------------------------------
Fee No 47,736 33,392
Fee No 5,316 23,411
Fee No -
Fee No 5,076
Fee No 6,953 23,052
--------------------------------------------------------------------------------------------------
Fee No 2,124 7,071
Fee No 5,952
Fee No 8,136
Fee No -
Fee No -
--------------------------------------------------------------------------------------------------
Fee No 7,392
Fee No 5,316 22,773
Fee Hard 3,610 9,037
--------------------------------------------------------------------------------------------------
NO 10,500
Fee
Fee
--------------------------------------------------------------------------------------------------
Fee No 10,704
Fee No 5,496
Fee No 6,552
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
LARGEST TENANT LARGEST TENANT
LARGEST TENANT/HOTEL FRANCHISE SQ FT LEASE EXPIRATION
--------------------------------------------------------------------------------------
<S> <C> <C>
Crowne Plaza Hotel
--------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------
GS-11B-70272 PTO 160,990 05/31/01
Radisson
Farmer Jack 57,162 01/31/11
Nippon Express USA 92,786 05/04/01
MarchFirst, Inc. 121,912 05/31/15
--------------------------------------------------------------------------------------
Kaiser Health Plan 25,248 12/31/03
American Whole Health 13,000 04/30/08
Restoration Hardware 18,227 11/30/11
--------------------------------------------------------------------------------------
Scripts Health 20,725 05/31/05
JC Penney 151,630 12/30/10
Embassy Suites
Rader Fishman & Grauer 31,795 08/31/03
Linens N Things 34,000 01/31/15
--------------------------------------------------------------------------------------
Carson Pirie Scott 147,000 01/31/24
--------------------------------------------------------------------------------------
Grand Union 53,520 02/28/17
Seaman's Furniture 22,575 06/30/11
--------------------------------------------------------------------------------------
Phillips Van Heusen 99,142 09/30/08
Sunrise Medical 218,203 03/01/20
Rhodes, Inc. 42,000 07/31/13
--------------------------------------------------------------------------------------
Triple E Machinery 69,394 04/30/02
Expeditors International 105,169 06/30/04
Barton Industries 289,000 05/01/14
Safeway 33,333 10/31/03
--------------------------------------------------------------------------------------
Wal-Mart 124,996 12/30/13
Kroger 49,074 02/28/13
Blue Cross Blue Sheild of Illinois 77,200 12/31/09
Sunrise Medical 314,528 01/31/15
Home Base 133,400 05/31/19
--------------------------------------------------------------------------------------
Winn-Dixie Texas, Inc. 45,000 10/16/05
Good Guys 16,332 10/31/05
--------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------
Market Growth Resources 47,164 04/30/06
Embassy Suites
Pier I Imports 10,525 04/01/04
--------------------------------------------------------------------------------------
Winn Dixie 44,000 11/30/19
General Services Administration 33,600 10/31/04
Bev Max 7,926 07/31/04
Banard Hylton 7,000 10/14/02
--------------------------------------------------------------------------------------
Intermedia Communications, Inc. 68,376 01/31/06
KKE Architects 30,813 06/30/05
Talon Automotive Group 152,550 09/03/10
--------------------------------------------------------------------------------------
Blue Cross Blue Sheild of Illinois 61,400 12/31/09
Automation Consultants 7,280 01/01/07
Zaager & Brand 2,682 06/30/00
--------------------------------------------------------------------------------------
Phar-Mor 59,822 01/31/15
Europacific Parts International Inc. 14,288 04/01/13
JPRA Associates 15,900 12/31/07
--------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------
Theatre Service Network 6,000 03/10/09
--------------------------------------------------------------------------------------
Four J Food Corp 5,200 07/01/03
Eaton & Lauth 25,200 07/31/14
--------------------------------------------------------------------------------------
Mercy Hospital 9,500 11/30/03
King Sooper's 52,601 10/15/11
Rite Aid 13,160 02/28/07
Buchart-Horn, Inc. 5,429 02/28/02
--------------------------------------------------------------------------------------
Leonard F. & Maria Wienecke 3,850 02/28/02
Henry S. Miller Residential 6,687 03/31/02
--------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------
Dallas Mattress 5,510 02/28/03
Bertucci's Pizza Oven 8,000 07/01/02
Discount Auto Parts 12,500 11/24/06
--------------------------------------------------------------------------------------
Fabric & Fabric 2,185 09/30/00
L. Norman Howe & Associates 17,087 06/30/02
Stargel Office Systems 5,885 11/30/00
--------------------------------------------------------------------------------------
Walgreens 13,035 05/31/26
EZ Pawn Texas Inc. 6,720 07/31/02
Lee Co. Blueprinting 4,652 01/31/02
--------------------------------------------------------------------------------------
Laguna Market 6,000 03/30/02
REMAX Realty 5,360 07/31/04
--------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------
</TABLE>
<PAGE>
ANNEX A
CERTAIN CHARACTERISTICS OF THE MULTIFAMILY LOANS
DISTRIBUTION OF CUT-OFF DATE PRINCIPAL BALANCES
<TABLE>
<CAPTION>
PERCENTAGE
OF
AGGREGATE
CUT-OFF CUT-OFF DATE
NUMBER OF CUT-OFF DATE DATE PRINCIPAL BALANCE
RANGE OF CUT-OFF MORTGAGE PRINCIPAL PRINCIPAL --------------------------------------------
DATE PRINCIPAL BALANCE LOANS BALANCE BALANCE MINIMUM MAXIMUM AVERAGE
--------------------------------- ----------- ---------------- ----------- -------------- -------------- --------------
<S> <C> <C> <C> <C> <C> <C>
$0 - 999,999..................... 1 $ 988,841 0.11% $ 988,841 $ 988,841 $ 988,841
1,000,000 - 1,999,999 ........... 19 27,807,975 3.10% 1,077,264 1,990,141 1,463,578
2,000,000 - 2,999,999 ........... 21 54,487,389 6.07% 2,109,178 2,996,868 2,594,638
3,000,000 - 3,999,999 ........... 16 56,721,924 6.32% 3,007,284 3,996,859 3,545,120
4,000,000 - 4,999,999 ........... 10 44,931,689 5.00% 4,027,624 4,971,308 4,493,169
5,000,000 - 5,999,999 ........... 7 38,129,672 4.25% 5,292,532 5,784,500 5,447,096
6,000,000 - 6,999,999 ........... 4 24,879,860 2.77% 6,120,601 6,341,987 6,219,965
7,000,000 - 7,999,999 ........... 4 29,421,717 3.28% 7,212,550 7,494,864 7,355,429
8,000,000 - 8,999,999 ........... 6 50,639,044 5.64% 8,038,842 8,957,453 8,439,841
9,000,000 - 9,999,999 ........... 3 27,744,883 3.09% 9,089,284 9,549,330 9,248,294
10,000,000 - 12,999,999 ......... 6 71,076,065 7.92% 10,786,711 12,856,200 11,846,011
15,000,000 - 18,999,999 ......... 3 51,230,134 5.71% 15,277,614 18,969,964 17,076,711
20,000,000 - 24,999,999 ......... 5 109,632,180 12.21% 20,354,259 24,430,501 21,926,436
25,000,000 - 31,999,999 ......... 4 116,713,003 13.00% 25,139,203 31,785,637 29,178,251
41,000,000 - 92,000,000 ......... 3 193,535,839 21.55% 41,970,321 91,611,396 64,511,946
-- ------------- ------
Total/Avg./Wtd.
Avg./Min./Max. ................. 112 $ 897,940,215 100.00% $ 988,841 $91,611,396 $ 8,017,323
=== ============= ======
<CAPTION>
DEBT SERVICE WEIGHTED WEIGHTED CURRENT
COVERAGE RATIO AVERAGE AVERAGE LTV RATIO
------------------------------ MORTGAGE REMAINING -----------------------------------
RANGE OF CUT-OFF WEIGHTED INTEREST TERM TO WEIGHTED
DATE PRINCIPAL BALANCE MINIMUM MAXIMUM AVERAGE RATE MATURITY MINIMUM MAXIMUM AVERAGE
--------------------------------- --------- --------- ---------- ---------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
$0 - 999,999..................... 1.26x 1.26x 1.26x 8.620% 107.0 65.92% 65.92% 65.92%
1,000,000 - 1,999,999 ........... 1.15 1.64 1.35 8.543% 109.1 49.46% 85.40% 69.30%
2,000,000 - 2,999,999 ........... 1.21 1.75 1.38 8.390% 115.1 49.02% 79.36% 69.10%
3,000,000 - 3,999,999 ........... 1.20 1.94 1.35 8.308% 113.3 47.87% 79.55% 71.27%
4,000,000 - 4,999,999 ........... 1.23 1.35 1.30 8.363% 111.6 65.91% 79.53% 72.36%
5,000,000 - 5,999,999 ........... 1.21 1.99 1.40 8.203% 110.3 49.47% 78.50% 71.03%
6,000,000 - 6,999,999 ........... 1.29 1.39 1.32 8.607% 113.2 65.18% 73.74% 71.06%
7,000,000 - 7,999,999 ........... 1.20 1.36 1.26 8.546% 113.3 66.17% 78.77% 73.67%
8,000,000 - 8,999,999 ........... 1.20 2.35 1.43 8.166% 109.0 63.81% 72.82% 69.63%
9,000,000 - 9,999,999 ........... 1.21 1.31 1.26 8.557% 115.3 73.30% 79.58% 76.10%
10,000,000 - 12,999,999 ......... 1.20 1.40 1.29 8.089% 142.5 60.31% 79.65% 70.62%
15,000,000 - 18,999,999 ......... 1.20 1.35 1.26 7.862% 94.9 61.09% 78.55% 72.35%
20,000,000 - 24,999,999 ......... 1.25 1.48 1.39 8.029% 106.1 55.52% 74.35% 67.34%
25,000,000 - 31,999,999 ......... 1.22 1.61 1.43 8.429% 112.6 54.80% 75.27% 66.32%
41,000,000 - 92,000,000 ......... 1.48 2.21 1.97 7.979% 107.8 41.64% 65.78% 50.92%
Total/Avg./Wtd.
Avg./Min./Max. ................. 1.15x 2.35x 1.49x 8.203% 112.0 41.64% 85.40% 65.68%
</TABLE>
DISTRIBUTION OF PROPERTY TYPES
<TABLE>
<CAPTION>
PERCENTAGE
OF AGGREGATE
CUT-OFF CUT-OFF DATE
NUMBER OF CUT-OFF DATE DATE PRINCIPAL BALANCE
MORTGAGE PRINCIPAL PRINCIPAL --------------------------------------------
PROPERTY TYPE LOANS BALANCE BALANCE MINIMUM MAXIMUM AVERAGE
------------------------- ----------- ---------------- -------------- -------------- -------------- --------------
<S> <C> <C> <C> <C> <C> <C>
Multifamily ............. 53 $ 254,425,526 28.33% $ 319,236 $16,982,556 $ 4,800,482
Conventional ........... 37 183,696,292 20.46% 319,236 15,277,614 4,964,765
Mobile Home
Park .................. 15 53,746,678 5.99% 988,841 9,106,269 3,583,112
Suites ................. 1 16,982,556 1.89% 16,982,556 16,982,556 16,982,556
Retail .................. 33 203,635,030 22.68% 1,249,185 29,978,012 6,170,758
Anchored ............... 18 163,107,590 18.16% 1,447,206 29,978,012 9,061,533
Unanchored ............. 15 40,527,440 4.51% 1,249,185 6,599,408 2,701,829
Office .................. 18 161,478,524 17.98% 1,490,962 41,970,321 8,971,029
Hotel ................... 4 149,154,410 16.61% 5,321,344 91,611,396 37,288,603
Industrial .............. 9 84,178,875 9.37% 2,390,230 29,810,151 9,353,208
Mixed Use ............... 2 26,771,522 2.98% 3,996,859 22,774,663 13,385,761
Self Storage ............ 7 18,296,328 2.04% 1,107,508 6,341,987 2,613,761
-- ------------- ------
Total/Avg./Wtd.
Avg./Min./Max. ......... 126 $ 897,940,215 100.00% $ 319,236 $91,611,396 $ 7,126,510
=== ============= ======
<CAPTION>
DEBT SERVICE WEIGHTED WEIGHTED CURRENT
COVERAGE RATIO AVERAGE AVERAGE LTV RATIO
------------------------------ MORTGAGE REMAINING -----------------------------------
WEIGHTED INTEREST TERM TO WEIGHTED
PROPERTY TYPE MINIMUM MAXIMUM AVERAGE RATE MATURITY MINIMUM MAXIMUM AVERAGE
------------------------- --------- --------- ---------- ---------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Multifamily ............. 1.15x 1.94x 1.36x 7.930% 105.1 47.87% 85.40% 70.48%
Conventional ........... 1.20 1.78 1.36 7.856% 104.3 49.02% 79.81% 71.96%
Mobile Home
Park .................. 1.15 1.94 1.35 8.226% 112.9 47.87% 85.40% 68.43%
Suites ................. 1.35 1.35 1.35 7.790% 90.0 61.09% 61.09% 61.09%
Retail .................. 1.21 2.35 1.41 8.327% 122.9 55.52% 78.18% 69.29%
Anchored ............... 1.21 2.35 1.42 8.268% 126.2 60.31% 78.18% 70.23%
Unanchored ............. 1.23 1.64 1.37 8.565% 109.8 55.52% 72.73% 65.80%
Office .................. 1.20 2.13 1.53 8.243% 110.0 49.47% 79.36% 64.16%
Hotel ................... 1.40 2.21 1.95 8.548% 114.5 41.64% 69.11% 49.05%
Industrial .............. 1.20 1.32 1.24 8.226% 110.7 65.91% 79.58% 72.97%
Mixed Use ............... 1.38 1.48 1.47 7.433% 98.4 67.17% 69.01% 68.74%
Self Storage ............ 1.20 1.44 1.31 8.453% 108.2 49.46% 78.70% 71.97%
Total/Avg./Wtd.
Avg./Min./Max. ......... 1.15x 2.35x 1.49x 8.203% 112.0 41.64% 85.40% 65.68%
</TABLE>
A-8
<PAGE>
DISTRIBUTION OF MORTGAGED PROPERTIES BY STATE
<TABLE>
<CAPTION>
PERCENTAGE
OF AGGREGATE
CUT-OFF CUT-OFF DATE
NUMBER OF CUT-OFF DATE DATE PRINCIPAL BALANCE
MORTGAGE PRINCIPAL PRINCIPAL ---------------------------------------------
STATE PROPERTIES BALANCE BALANCE MINIMUM MAXIMUM AVERAGE
------------------------- ------------ ---------------- -------------- -------------- --------------- --------------
<S> <C> <C> <C> <C> <C> <C>
Michigan ................ 23 $ 182,477,010 20.32% $ 2,358,461 $ 29,978,012 $ 7,933,783
New York ................ 12 149,393,217 16.64% 1,388,280 91,611,396 12,449,435
California .............. 24 124,448,407 13.86% 1,269,684 22,774,663 5,185,350
Florida ................. 12 68,276,570 7.60% 988,841 31,785,637 5,689,714
Illinois ................ 7 67,509,186 7.52% 3,884,712 15,277,614 9,644,169
Virginia ................ 2 46,348,775 5.16% 4,378,453 41,970,321 23,174,387
Maryland ................ 6 34,311,458 3.82% 2,594,021 13,452,640 5,718,576
Nevada .................. 2 29,746,796 3.31% 12,764,240 16,982,556 14,873,398
Ohio .................... 4 26,605,882 2.96% 1,643,236 12,181,781 6,651,471
Massachusetts ........... 2 25,200,343 2.81% 4,764,309 20,436,034 12,600,171
Pennsylvania ............ 1 21,636,722 2.41% 21,636,722 21,636,722 21,636,722
Texas ................... 8 20,007,717 2.23% 319,236 6,160,245 2,500,965
South Carolina .......... 1 18,969,964 2.11% 18,969,964 18,969,964 18,969,964
Maine ................... 1 10,786,711 1.20% 10,786,711 10,786,711 10,786,711
New Jersey .............. 3 8,890,643 0.99% 2,596,245 3,297,531 2,963,548
West Virginia ........... 1 8,038,842 0.90% 8,038,842 8,038,842 8,038,842
Kentucky ................ 1 7,494,864 0.83% 7,494,864 7,494,864 7,494,864
Wisconsin ............... 1 7,246,520 0.81% 7,246,520 7,246,520 7,246,520
Arizona ................. 2 7,138,790 0.80% 2,361,037 4,777,753 3,569,395
Connecticut ............. 1 5,491,025 0.61% 5,491,025 5,491,025 5,491,025
North Carolina .......... 1 5,292,532 0.59% 5,292,532 5,292,532 5,292,532
Mississippi ............. 1 4,294,620 0.48% 4,294,620 4,294,620 4,294,620
Minnesota ............... 1 4,264,651 0.47% 4,264,651 4,264,651 4,264,651
Missouri ................ 2 2,873,337 0.32% 1,426,131 1,447,206 1,436,669
Indiana ................. 1 2,785,590 0.31% 2,785,590 2,785,590 2,785,590
Colorado ................ 1 2,696,711 0.30% 2,696,711 2,696,711 2,696,711
Oklahoma ................ 2 2,279,375 0.25% 1,090,136 1,189,239 1,139,687
Georgia ................. 1 1,249,185 0.14% 1,249,185 1,249,185 1,249,185
Alabama ................. 1 1,107,508 0.12% 1,107,508 1,107,508 1,107,508
New Mexico .............. 1 1,077,264 0.12% 1,077,264 1,077,264 1,077,264
-- ------------- ------
Total/Avg./Wtd.
Avg./Min./Max. ......... 126 $ 897,940,215 100.00% $ 319,236 $ 91,611,396 $ 7,126,510
=== ============= ======
<CAPTION>
DEBT SERVICE WEIGHTED WEIGHTED CURRENT
COVERAGE RATIO AVERAGE AVERAGE LTV RATIO
------------------------------ MORTGAGE REMAINING -----------------------------------
WEIGHTED INTEREST TERM TO WEIGHTED
STATE MINIMUM MAXIMUM AVERAGE RATE MATURITY MINIMUM MAXIMUM AVERAGE
------------------------- --------- --------- ---------- ---------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Michigan ................ 1.20x 1.94x 1.37x 8.043% 109.9 47.87% 79.65% 70.27%
New York ................ 1.23 2.21 1.87 8.460% 113.1 41.64% 75.27% 53.14%
California .............. 1.20 1.75 1.33 8.196% 107.7 53.12% 79.61% 70.45%
Florida ................. 1.15 1.64 1.45 8.446% 111.2 49.46% 78.50% 62.29%
Illinois ................ 1.20 1.48 1.34 7.765% 132.6 65.05% 78.55% 71.81%
Virginia ................ 1.32 2.13 2.06 7.831% 108.1 49.96% 55.52% 50.49%
Maryland ................ 1.26 1.47 1.33 8.105% 107.5 55.52% 70.02% 60.37%
Nevada .................. 1.25 1.35 1.31 8.069% 100.3 61.09% 74.56% 66.87%
Ohio .................... 1.25 1.48 1.37 8.179% 106.7 64.20% 74.69% 68.68%
Massachusetts ........... 1.32 1.40 1.38 8.605% 115.1 68.12% 70.06% 68.49%
Pennsylvania ............ 1.48 1.48 1.48 7.990% 107.0 74.35% 74.35% 74.35%
Texas ................... 1.26 1.46 1.38 8.644% 110.6 67.65% 79.81% 71.31%
South Carolina .......... 1.24 1.24 1.24 8.000% 117.0 77.43% 77.43% 77.43%
Maine ................... 1.20 1.20 1.20 8.800% 117.0 72.88% 72.88% 72.88%
New Jersey .............. 1.26 1.48 1.41 8.694% 117.4 70.17% 74.94% 72.34%
West Virginia ........... 2.35 2.35 2.35 7.960% 107.0 70.52% 70.52% 70.52%
Kentucky ................ 1.21 1.21 1.21 8.690% 118.0 74.95% 74.95% 74.95%
Wisconsin ............... 1.20 1.20 1.20 8.570% 114.0 78.77% 78.77% 78.77%
Arizona ................. 1.27 1.33 1.31 8.184% 107.4 68.25% 78.70% 71.71%
Connecticut ............. 1.99 1.99 1.99 7.170% 94.0 49.47% 49.47% 49.47%
North Carolina .......... 1.24 1.24 1.24 8.380% 117.0 78.18% 78.18% 78.18%
Mississippi ............. 1.23 1.23 1.23 8.750% 117.0 79.53% 79.53% 79.53%
Minnesota ............... 1.25 1.25 1.25 8.880% 114.0 77.54% 77.54% 77.54%
Missouri ................ 1.22 1.28 1.25 8.453% 114.5 68.91% 85.40% 77.10%
Indiana ................. 1.25 1.25 1.25 8.430% 110.0 79.36% 79.36% 79.36%
Colorado ................ 1.46 1.46 1.46 8.830% 117.0 62.71% 62.71% 62.71%
Oklahoma ................ 1.60 1.60 1.60 7.690% 177.0 49.02% 49.02% 49.02%
Georgia ................. 1.45 1.45 1.45 8.800% 118.0 71.38% 71.38% 71.38%
Alabama ................. 1.40 1.40 1.40 8.390% 103.0 73.34% 73.34% 73.34%
New Mexico .............. 1.36 1.36 1.36 8.750% 106.0 66.91% 66.91% 66.91%
Total/Avg./Wtd.
Avg./Min./Max. ......... 1.15x 2.35x 1.49x 8.203% 112.0 41.64% 85.40% 65.68%
</TABLE>
A-9
<PAGE>
DISTRIBUTION OF ANNUALIZED DEBT SERVICE COVERAGE RATIOS (NCF)
<TABLE>
<CAPTION>
PERCENTAGE
OF AGGREGATE
CUT-OFF CUT-OFF DATE
NUMBER OF CUT-OFF DATE DATE PRINCIPAL BALANCE
RANGE OF DEBT MORTGAGE PRINCIPAL PRINCIPAL --------------------------------------------
SERVICE COVERAGE RATIO LOANS BALANCE BALANCE MINIMUM MAXIMUM AVERAGE
------------------------- ----------- -------------- -------------- -------------- -------------- --------------
<S> <C> <C> <C> <C> <C> <C>
1.100 - 1.199x .......... 1 $ 1,599,510 0.18% $ 1,599,510 $ 1,599,510 $ 1,599,510
1.200 - 1.299 ........... 53 310,926,171 34.63% 988,841 29,810,151 5,866,532
1.300 - 1.399 ........... 29 209,369,240 23.32% 1,077,264 25,139,203 7,219,629
1.400 - 1.499 ........... 15 137,448,660 15.31% 1,249,185 59,954,121 9,163,244
1.500 - 1.599 ........... 4 35,517,211 3.96% 1,269,684 29,978,012 8,879,303
1.600 - 1.699 ........... 2 33,619,490 3.74% 1,833,853 31,785,637 16,809,745
1.700 - 1.799 ........... 2 5,997,929 0.67% 2,990,646 3,007,284 2,998,965
1.900 - 1.999 ........... 2 8,985,245 1.00% 3,494,220 5,491,025 4,492,623
2.100 - 2.399 ........... 3 141,620,560 15.77% 8,038,842 91,611,396 47,206,853
CTL ..................... 1 12,856,200 1.43% 12,856,200 12,856,200 12,856,200
-- ------------ ------
Total/Avg./Wtd.
Avg./Min./Max. ......... 112 $897,940,215 100.00% $ 988,841 $ 91,611,396 $ 8,017,323
=== ============ ======
<CAPTION>
DEBT SERVICE WEIGHTED WEIGHTED CURRENT
COVERAGE RATIO AVERAGE AVERAGE LTV RATIO
------------------------------ MORTGAGE REMAINING -----------------------------------
RANGE OF DEBT WEIGHTED INTEREST TERM TO WEIGHTED
SERVICE COVERAGE RATIO MINIMUM MAXIMUM AVERAGE RATE MATURITY MINIMUM MAXIMUM AVERAGE
------------------------- --------- --------- ---------- ---------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1.100 - 1.199x .......... 1.15x 1.15x 1.15x 8.260% 108.0 69.85% 69.85% 69.85%
1.200 - 1.299 ........... 1.20 1.29 1.24 8.346% 110.6 49.46% 85.40% 74.05%
1.300 - 1.399 ........... 1.31 1.40 1.35 8.245% 108.7 55.52% 78.42% 67.52%
1.400 - 1.499 ........... 1.40 1.49 1.47 7.733% 102.2 55.96% 78.96% 68.60%
1.500 - 1.599 ........... 1.52 1.60 1.55 8.478% 121.3 49.02% 79.61% 64.12%
1.600 - 1.699 ........... 1.61 1.64 1.61 8.643% 110.9 54.80% 62.38% 55.22%
1.700 - 1.799 ........... 1.75 1.78 1.77 8.015% 112.0 53.12% 72.03% 62.60%
1.900 - 1.999 ........... 1.94 1.99 1.97 7.434% 102.9 47.87% 49.47% 48.85%
2.100 - 2.399 ........... 2.13 2.35 2.20 8.257% 112.8 41.64% 70.52% 45.75%
CTL ..................... 1.00 1.00 1.00 7.160% 280.0 96.88% 96.88% 96.88%
Total/Avg./Wtd.
Avg./Min./Max. ......... 1.15x 2.35x 1.49x 8.203% 112.0 41.64% 85.40% 65.68%
</TABLE>
DISTRIBUTION OF CURRENT LOAN TO VALUE RATIOS
<TABLE>
<CAPTION>
PERCENTAGE
OF AGGREGATE
CUT-OFF CUT-OFF DATE
RANGE OF NUMBER OF CUT-OFF DATE DATE PRINCIPAL BALANCE
CUT-OFF DATE MORTGAGE PRINCIPAL PRINCIPAL ---------------------------------------------
LOAN-TO-VALUE RATIO LOANS BALANCE BALANCE MINIMUM MAXIMUM AVERAGE
------------------------- ----------- -------------- -------------- -------------- -------------- ---------------
<S> <C> <C> <C> <C> <C> <C>
40.0 - 44.9% ............ 1 $ 91,611,396 10.20% $91,611,396 $91,611,396 $ 91,611,396
45.0 - 49.9% ............ 5 54,520,856 6.07% 1,285,915 41,970,321 10,904,171
50.0 - 54.9% ............ 2 34,776,282 3.87% 2,990,646 31,785,637 17,388,141
55.0 - 59.9% ............ 3 27,781,471 3.09% 1,658,058 24,430,501 9,260,490
60.0 - 64.9% ............ 12 85,709,043 9.55% 1,269,684 29,978,012 7,142,420
65.0 - 69.9% ............ 24 189,710,078 21.13% 988,841 59,954,121 7,904,587
70.0 - 74.9% ............ 37 235,631,770 26.24% 1,107,508 29,810,151 6,368,426
75.0 - 79.9% ............ 26 163,916,987 18.25% 1,157,231 25,139,203 6,304,500
85.0 - 89.9% ............ 1 1,426,131 0.16% 1,426,131 1,426,131 1,426,131
CTL ..................... 1 12,856,200 1.43% 12,856,200 12,856,200 12,856,200
-- ------------ ------
Total/Avg./Wtd.
Avg./Min./Max. ......... 112 $897,940,215 100.00% $ 988,841 $91,611,396 $ 8,017,323
=== ============ ======
<CAPTION>
DEBT SERVICE WEIGHTED WEIGHTED CURRENT
COVERAGE RATIO AVERAGE AVERAGE LTV RATIO
RANGE OF ------------------------------ MORTGAGE REMAINING -----------------------------------
CUT-OFF DATE WEIGHTED INTEREST TERM TO WEIGHTED
LOAN-TO-VALUE RATIO MINIMUM MAXIMUM AVERAGE RATE MATURITY MINIMUM MAXIMUM AVERAGE
------------------------- --------- --------- ---------- ---------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
40.0 - 44.9% ............ 2.21x 2.21x 2.21x 8.473% 115.0 41.64% 41.64% 41.64%
45.0 - 49.9% ............ 1.20 2.13 2.06 7.796% 110.8 47.87% 49.96% 49.73%
50.0 - 54.9% ............ 1.61 1.75 1.63 8.656% 112.2 53.12% 54.80% 54.66%
55.0 - 59.9% ............ 1.32 1.49 1.33 7.933% 101.7 55.52% 59.22% 55.77%
60.0 - 64.9% ............ 1.27 1.64 1.43 8.303% 109.1 60.31% 64.85% 62.98%
65.0 - 69.9% ............ 1.15 1.48 1.40 7.942% 105.7 65.05% 69.85% 67.17%
70.0 - 74.9% ............ 1.20 2.35 1.34 8.390% 111.6 70.02% 74.95% 72.78%
75.0 - 79.9% ............ 1.20 1.52 1.26 8.193% 108.6 75.26% 79.81% 77.73%
85.0 - 89.9% ............ 1.22 1.22 1.22 8.730% 113.0 85.40% 85.40% 85.40%
CTL ..................... 1.00 1.00 1.00 7.160% 280.0 96.88% 96.88% 96.88%
Total/Avg./Wtd.
Avg./Min./Max. ......... 1.15x 2.35x 1.49x 8.203% 112.0 41.64% 85.40% 65.68%
</TABLE>
A-10
<PAGE>
DISTRIBUTION OF MORTGAGE INTEREST RATES
<TABLE>
<CAPTION>
PERCENTAGE
OF AGGREGATE
CUT-OFF CUT-OFF DATE
NUMBER OF CUT-OFF DATE DATE PRINCIPAL BALANCE
RANGE OF MORTGAGE PRINCIPAL PRINCIPAL --------------------------------------------
MORTGAGE RATES LOANS BALANCE BALANCE MINIMUM MAXIMUM AVERAGE
-------------------------- ----------- -------------- -------------- -------------- -------------- --------------
<S> <C> <C> <C> <C> <C> <C>
6.7501 - 7.0000% ......... 1 $ 4,313,496 0.48% $ 4,313,496 $ 4,313,496 $ 4,313,496
7.0001 - 7.2500% ......... 2 18,347,225 2.04% 5,491,025 12,856,200 9,173,613
7.2501 - 7.5000% ......... 3 84,562,638 9.42% 1,833,853 59,954,121 28,187,546
7.5001 - 7.7500% ......... 2 26,709,876 2.97% 2,279,375 24,430,501 13,354,938
7.7501 - 8.0000% ......... 19 205,792,306 22.92% 2,361,037 41,970,321 10,831,174
8.0001 - 8.2500% ......... 20 104,848,564 11.68% 1,447,206 11,867,817 5,242,428
8.2501 - 8.5000% ......... 24 181,592,208 20.22% 1,107,508 91,611,396 7,566,342
8.5001 - 8.7500% ......... 23 204,454,220 22.77% 988,841 31,785,637 8,889,314
8.7501 - 9.0000% ......... 10 50,680,239 5.64% 1,249,185 10,786,711 5,068,024
9.0001 - 9.2500% ......... 3 6,324,700 0.70% 1,285,915 3,691,581 2,108,233
9.2501 - 9.5000% ......... 5 10,314,743 1.15% 1,269,684 2,996,868 2,062,949
-- ------------ ------
Total/Avg./Wtd.
Avg./Min./Max. .......... 112 $897,940,215 100.00% $ 988,841 $ 91,611,396 $ 8,017,323
=== ============ ======
<CAPTION>
DEBT SERVICE WEIGHTED WEIGHTED CURRENT
COVERAGE RATIO AVERAGE AVERAGE LTV RATIO
------------------------------ MORTGAGE REMAINING -----------------------------------
RANGE OF WEIGHTED INTEREST TERM TO WEIGHTED
MORTGAGE RATES MINIMUM MAXIMUM AVERAGE RATE MATURITY MINIMUM MAXIMUM AVERAGE
-------------------------- --------- --------- ---------- ---------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
6.7501 - 7.0000% ......... 1.35x 1.35x 1.35x 6.970% 95.0 77.03% 77.03% 77.03%
7.0001 - 7.2500% ......... 1.99 1.99 1.99 7.163% 224.3 49.47% 49.47% 49.47%
7.2501 - 7.5000% ......... 1.48 1.64 1.48 7.310% 95.6 62.38% 69.01% 66.57%
7.5001 - 7.7500% ......... 1.32 1.60 1.35 7.745% 106.6 49.02% 55.52% 54.97%
7.7501 - 8.0000% ......... 1.20 2.35 1.53 7.893% 104.9 47.87% 79.29% 67.50%
8.0001 - 8.2500% ......... 1.20 1.75 1.31 8.199% 112.3 53.12% 79.65% 71.76%
8.2501 - 8.5000% ......... 1.15 2.21 1.76 8.425% 113.9 41.64% 79.81% 56.42%
8.5001 - 8.7500% ......... 1.20 1.61 1.38 8.617% 113.9 54.80% 85.40% 68.78%
8.7501 - 9.0000% ......... 1.20 1.46 1.29 8.877% 115.6 62.71% 77.54% 72.02%
9.0001 - 9.2500% ......... 1.20 1.36 1.31 9.105% 113.0 49.46% 70.91% 62.63%
9.2501 - 9.5000% ......... 1.32 1.56 1.45 9.280% 115.7 55.96% 71.35% 63.85%
Total/Avg./Wtd.
Avg./Min./Max. .......... 1.15x 2.35x 1.49x 8.203% 112.0 41.64% 85.40% 65.68%
</TABLE>
DISTRIBUTION OF AMORTIZATION TYPES
<TABLE>
<CAPTION>
PERCENTAGE
OF AGGREGATE
CUT-OFF CUT-OFF DATE
NUMBER OF CUT-OFF DATE DATE PRINCIPAL BALANCE
MORTGAGE PRINCIPAL PRINCIPAL -------------------------------------------
AMORTIZATION TYPE LOANS BALANCE BALANCE MINIMUM MAXIMUM AVERAGE
-------------------------- ----------- ---------------- -------------- ------------ --------------- --------------
<S> <C> <C> <C> <C> <C> <C>
Balloon .................. 90 $ 534,645,444 59.54% $ 988,841 $ 31,785,637 $ 5,940,505
Hyperamortizing .......... 21 361,015,396 40.20% 1,249,185 91,611,396 17,191,209
Fully Amortizing ......... 1 2,279,375 0.25% 2,279,375 2,279,375 2,279,375
-- ------------- ------
Total/Avg./Wtd.
Avg./Min./Max. .......... 112 $ 897,940,215 100.00% $ 988,841 $ 91,611,396 $ 8,017,323
=== ============= ======
<CAPTION>
DEBT SERVICE WEIGHTED WEIGHTED CURRENT
COVERAGE RATIO AVERAGE AVERAGE LTV RATIO
------------------------------ MORTGAGE REMAINING -----------------------------------
WEIGHTED INTEREST TERM TO WEIGHTED
AMORTIZATION TYPE MINIMUM MAXIMUM AVERAGE RATE MATURITY MINIMUM MAXIMUM AVERAGE
-------------------------- --------- --------- ---------- ---------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Balloon .................. 1.15x 2.35x 1.35x 8.287% 113.9 47.87% 85.40% 69.74%
Hyperamortizing .......... 1.21 2.21 1.69 8.081% 108.7 41.64% 79.53% 59.91%
Fully Amortizing ......... 1.60 1.60 1.60 7.690% 177.0 49.02% 49.02% 49.02%
Total/Avg./Wtd.
Avg./Min./Max. .......... 1.15x 2.35x 1.48x 8.203% 112.0 41.64% 85.40% 65.68%
</TABLE>
A-11
<PAGE>
DISTRIBUTION OF REMAINING AMORTIZATION TERMS
<TABLE>
<CAPTION>
PERCENTAGE
OF AGGREGATE
CUT-OFF CUT-OFF DATE
NUMBER OF CUT-OFF DATE DATE PRINCIPAL BALANCE
RANGE OF REMAINING MORTGAGE PRINCIPAL PRINCIPAL --------------------------------------------
AMORITIZATION TERMS LOANS BALANCE BALANCE MINIMUM MAXIMUM AVERAGE
------------------------- ----------- ---------------- -------------- -------------- -------------- --------------
<S> <C> <C> <C> <C> <C> <C>
170-189 months .......... 1 $ 2,279,375 0.25% $ 2,279,375 $ 2,279,375 $ 2,279,375
210-229 months .......... 2 25,507,765 2.84% 1,077,264 24,430,501 12,753,883
270-289 months .......... 8 34,546,544 3.85% 988,841 16,982,556 4,318,318
290-309 months .......... 10 164,797,862 18.35% 1,269,684 91,611,396 16,479,786
310-329 months .......... 1 59,954,121 6.68% 59,954,121 59,954,121 59,954,121
330-349 months .......... 27 241,350,148 26.88% 1,490,962 41,970,321 8,938,894
350-360 months .......... 63 369,504,400 41.15% 1,157,231 29,978,012 5,865,149
-- ------------- ------
Total/Avg./Wtd.
Avg./Min./Max. ......... 112 $ 897,940,215 100.00% $ 988,841 $ 91,611,396 $ 8,017,323
=== ============= ======
<CAPTION>
DEBT SERVICE WEIGHTED WEIGHTED CURRENT
COVERAGE RATIO AVERAGE AVERAGE LTV RATIO
------------------------------ MORTGAGE REMAINING -----------------------------------
RANGE OF REMAINING WEIGHTED INTEREST TERM TO WEIGHTED
AMORITIZATION TERMS MINIMUM MAXIMUM AVERAGE RATE MATURITY MINIMUM MAXIMUM AVERAGE
------------------------- --------- --------- ---------- ---------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
170-189 months .......... 1.60x 1.60x 1.60x 7.690% 177.0 49.02% 49.02% 49.02%
210-229 months .......... 1.32 1.36 1.33 7.792% 100.3 55.52% 66.91% 56.00%
270-289 months .......... 1.20 1.64 1.35 8.058% 97.4 49.46% 74.21% 64.86%
290-309 months .......... 1.26 2.21 1.89 8.575% 114.3 41.64% 73.74% 50.88%
310-329 months .......... 1.48 1.48 1.48 7.320% 96.0 65.78% 65.78% 65.78%
330-349 months .......... 1.15 2.35 1.52 7.859% 113.2 49.47% 79.55% 67.62%
350-360 months .......... 1.20 1.94 1.32 8.449% 114.5 47.87% 85.40% 71.90%
Total/Avg./Wtd.
Avg./Min./Max. ......... 1.15x 2.35x 1.49x 8.203% 112.0 41.64% 85.40% 65.68%
</TABLE>
DISTRIBUTION OF ORIGINAL TERMS TO MATURITY
<TABLE>
<CAPTION>
PERCENTAGE
OF AGGREGATE
CUT-OFF CUT-OFF DATE
NUMBER OF CUT-OFF DATE DATE PRINCIPAL BALANCE
RANGES OF ORIGINAL MORTGAGE PRINCIPAL PRINCIPAL ---------------------------------------------
TERMS TO MATURITY LOANS BALANCE BALANCE MINIMUM MAXIMUM AVERAGE
-------------------------- ----------- ---------------- -------------- -------------- --------------- --------------
<S> <C> <C> <C> <C> <C> <C>
84 months ................ 2 $ 16,768,576 1.87% $ 1,490,962 $ 15,277,614 $ 8,384,288
120 months ............... 107 863,675,028 96.18% 988,841 91,611,396 8,071,729
126 months ............... 1 2,361,037 0.26% 2,361,037 2,361,037 2,361,037
180 months ............... 1 2,279,375 0.25% 2,279,375 2,279,375 2,279,375
304 months (CTL) ......... 1 12,856,200 1.43% 12,856,200 12,856,200 12,856,200
--- ------------- ------
Total/Avg./Wtd.
Avg./Min./Max. .......... 112 $ 897,940,215 100.00% $ 988,841 $ 91,611,396 $ 8,017,323
=== ============= ======
<CAPTION>
DEBT SERVICE WEIGHTED WEIGHTED CURRENT
COVERAGE RATIO AVERAGE AVERAGE LTV RATIO
------------------------------ MORTGAGE REMAINING -----------------------------------
RANGES OF ORIGINAL WEIGHTED INTEREST TERM TO WEIGHTED
TERMS TO MATURITY MINIMUM MAXIMUM AVERAGE RATE MATURITY MINIMUM MAXIMUM AVERAGE
-------------------------- --------- --------- ---------- ---------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
84 months ................ 1.20x 1.28x 1.21x 7.803% 73.0 74.18% 78.55% 78.16%
120 months ............... 1.15 2.35 1.50 8.228% 110.1 41.64% 85.40% 65.44%
126 months ............... 1.27 1.27 1.27 7.910% 100.0 78.70% 78.70% 78.70%
180 months ............... 1.60 1.60 1.60 7.690% 177.0 49.02% 49.02% 49.02%
304 months (CTL) ......... 1.00 1.00 1.00 7.160% 280.0 96.88% 96.88% 96.88%
Total/Avg./Wtd.
Avg./Min./Max. .......... 1.15x 2.35x 1.49x 8.203% 112.0 41.64% 85.40% 65.68%
</TABLE>
DISTRIBUTION OF REMAINING TERMS TO MATURITY
<TABLE>
<CAPTION>
PERCENTAGE
OF AGGREGATE
CUT-OFF CUT-OFF DATE
NUMBER OF CUT-OFF DATE DATE PRINCIPAL BALANCE
RANGES OF REMAINING MORTGAGE PRINCIPAL PRINCIPAL ---------------------------------------------
TERMS TO MATURITY LOANS BALANCE BALANCE MINIMUM MAXIMUM AVERAGE
------------------------- ----------- -------------- -------------- -------------- --------------- --------------
<S> <C> <C> <C> <C> <C> <C>
72-83 months ............ 2 $ 16,768,576 1.87% $ 1,490,962 $ 15,277,614 $ 8,384,288
84-95 months ............ 5 51,395,594 5.72% 1,833,853 22,774,663 10,279,119
96-107 months ........... 12 143,174,963 15.94% 988,841 59,954,121 11,931,247
108-119 months .......... 91 671,465,507 74.78% 1,157,231 91,611,396 7,378,742
168-179 months .......... 1 2,279,375 0.25% 2,279,375 2,279,375 2,279,375
276-287 months (CTL)..... 1 12,856,200 1.43% 12,856,200 12,856,200 12,856,200
-- ------------ ------
Total/Avg./Wtd.
Avg./Min./Max. ......... 112 $897,940,215 100.00% $ 988,841 $ 91,611,396 $ 8,017,323
=== ============ ======
<CAPTION>
DEBT SERVICE WEIGHTED WEIGHTED CURRENT
COVERAGE RATIO AVERAGE AVERAGE LTV RATIO
------------------------------ MORTGAGE REMAINING -----------------------------------
RANGES OF REMAINING WEIGHTED INTEREST TERM TO WEIGHTED
TERMS TO MATURITY MINIMUM MAXIMUM AVERAGE RATE MATURITY MINIMUM MAXIMUM AVERAGE
------------------------- --------- --------- ---------- ---------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
72-83 months ............ 1.20x 1.28x 1.21x 7.803% 73.0 74.18% 78.55% 78.16%
84-95 months ............ 1.35 1.99 1.49 7.414% 93.1 49.47% 77.03% 64.74%
96-107 months ........... 1.20 2.35 1.47 7.707% 100.6 49.46% 78.70% 65.57%
108-119 months .......... 1.15 2.21 1.50 8.400% 113.4 41.64% 85.40% 65.52%
168-179 months .......... 1.60 1.60 1.60 7.690% 177.0 49.02% 49.02% 49.02%
276-287 months (CTL)..... 1.00 1.00 1.00 7.160% 280.0 96.88% 96.88% 96.88%
Total/Avg./Wtd.
Avg./Min./Max. ......... 1.15x 2.35x 1.49x 8.203% 112.0 41.64% 85.40% 65.68%
</TABLE>
A-12
<PAGE>
DISTRIBUTION OF PREPAYMENT PROVISIONS
<TABLE>
<CAPTION>
PERCENTAGE
OF AGGREGATE
CUT-OFF CUT-OFF DATE
NUMBER OF CUT-OFF DATE DATE PRINCIPAL BALANCE
MORTGAGE PRINCIPAL PRINCIPAL ---------------------------------------------
PREPAYMENT PROVISION LOANS BALANCE BALANCE MINIMUM MAXIMUM AVERAGE
------------------------- ----------- ---------------- -------------- -------------- --------------- --------------
<S> <C> <C> <C> <C> <C> <C>
Lockout followed
by Defeasance .......... 107 $ 806,719,302 89.84% $ 988,841 $ 91,611,396 $ 7,539,433
Lockout followed
by YM followed
by Defeasance .......... 2 76,936,677 8.57% 16,982,556 59,954,121 38,468,339
Lockout followed
by Greater of 1%
or YM .................. 2 8,793,210 0.98% 1,298,347 7,494,864 4,396,605
Yield Maintenance
followed by
Defeasance ............. 1 5,491,025 0.61% 5,491,025 5,491,025 5,491,025
--- ------------- ------
Total/Avg./Wtd.
Avg./Min./Max. ......... 112 $ 897,940,215 100.00% $ 988,841 $ 91,611,396 $ 8,017,323
=== ============= ======
<CAPTION>
DEBT SERVICE WEIGHTED WEIGHTED CURRENT
COVERAGE RATIO AVERAGE AVERAGE LTV RATIO
------------------------------ MORTGAGE REMAINING -----------------------------------
WEIGHTED INTEREST TERM TO WEIGHTED
PREPAYMENT PROVISION MINIMUM MAXIMUM AVERAGE RATE MATURITY MINIMUM MAXIMUM AVERAGE
------------------------- --------- --------- ---------- ---------- ---------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Lockout followed
by Defeasance .......... 1.15x 2.35x 1.49x 8.279% 113.7 41.64% 85.40% 65.79%
Lockout followed
by YM followed
by Defeasance .......... 1.35 1.48 1.45 7.424% 94.7 61.09% 65.78% 64.74%
Lockout followed
by Greater of 1%
or YM .................. 1.21 1.29 1.22 8.691% 117.9 64.12% 74.95% 73.35%
Yield Maintenance
followed by
Defeasance ............. 1.99 1.99 1.99 7.170% 94.0 49.47% 49.47% 49.47%
Total/Avg./Wtd.
Avg./Min./Max. ......... 1.15x 2.35x 1.49x 8.203% 112.0 41.64% 85.40% 65.68%
</TABLE>
A-13
<PAGE>
PREPAYMENT LOCK-OUT/PREPAYMENT PREMIUM/DEFEASANCE
PERCENTAGE OF MORTGAGE POOL BY PREPAYMENT RESTRICTION ASSUMING NO PREPAYMENT OF
PRINCIPAL(1)(2)
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------
OCT-2000 OCT-2001 OCT-2002 OCT-2003 OCT-2004 OCT-2005
--------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Locked Out ................................. 99.39% 97.51% 22.48% 1.83% 0.99% 0.15%
Defeasance ................................. 0.00% 0.00% 77.52% 98.17% 99.01% 99.00%
Greater of 1% or Yield Maintenance ......... 0.00% 0.00% 0.00% 0.00% 0.00% 0.85%
Yield Maintenance .......................... 0.61% 2.49% 0.00% 0.00% 0.00% 0.00%
--------------------------------------------------------------------------------------------------------------
Sub-Total .................................. 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Open ....................................... 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
--------------------------------------------------------------------------------------------------------------
Total ...................................... 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Balance of Mortgage Loans ($mm)............. 897.94 889.72 880.79 871.09 860.76 849.35
% of Cutoff Balance ........................ 100.00% 99.08% 98.09% 97.01% 95.86% 94.59%
--------------------------------------------------------------------------------------------------------------
<CAPTION>
--------------------------------------------------------------------------------------------------------------
OCT-2006 OCT-2007 OCT-2008 OCT-2009 OCT-2010 OCT-2011
--------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Locked Out ................................. 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Defeasance ................................. 97.11% 98.97% 95.90% 57.60% 100.00% 100.00%
Greater of 1% or Yield Maintenance ......... 1.00% 1.03% 1.18% 1.35% 0.00% 0.00%
Yield Maintenance .......................... 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
--------------------------------------------------------------------------------------------------------------
Sub-Total .................................. 98.12% 100.00% 97.08% 58.95% 100.00% 100.00%
Open ....................................... 1.88% 0.00% 2.92% 41.05% 0.00% 0.00%
--------------------------------------------------------------------------------------------------------------
Total ...................................... 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Balance of Mortgage Loans ($mm)............. 836.96 807.96 696.27 599.01 12.06 11.57
% of Cutoff Balance ........................ 93.21% 89.98% 77.54% 66.71% 1.34% 1.29%
--------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------
OCT-2012 OCT-2013 OCT-2014 OCT-2015 OCT-2016 OCT-2017
--------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Locked Out ................................. 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Defeasance ................................. 100.00% 100.00% 98.09% 100.00% 100.00% 100.00%
Greater of 1% or Yield Maintenance ......... 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Yield Maintenance .......................... 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
--------------------------------------------------------------------------------------------------------------
Sub-Total .................................. 100.00% 100.00% 98.09% 100.00% 100.00% 100.00%
Open ....................................... 0.00% 0.00% 1.91% 0.00% 0.00% 0.00%
--------------------------------------------------------------------------------------------------------------
Total ...................................... 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Balance of Mortgage Loans ($mm)............. 11.04 10.47 9.86 9.27 8.83 8.36
% of Cut-off Date Balance .................. 1.23% 1.17% 1.10% 1.03% 0.98% 0.93%
--------------------------------------------------------------------------------------------------------------
<CAPTION>
--------------------------------------------------------------------------------------------------------------
OCT-2018 OCT-2019 OCT-2020 OCT-2021 OCT-2022 OCT-2023
--------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Locked Out ................................. 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Defeasance ................................. 100.00% 100.00% 100.00% 100.00% 100.00% 0.00%
Greater of 1% or Yield Maintenance ......... 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Yield Maintenance .......................... 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
--------------------------------------------------------------------------------------------------------------
Sub-Total .................................. 100.00% 100.00% 100.00% 100.00% 100.00% 0.00%
Open ....................................... 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
--------------------------------------------------------------------------------------------------------------
Total ...................................... 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Balance of Mortgage Loans ($mm)............. 7.86 7.32 6.74 6.11 5.43 4.71
% of Cut-off Date Balance .................. 0.88% 0.81% 0.75% 0.68% 0.61% 0.52%
--------------------------------------------------------------------------------------------------------------
</TABLE>
(1) Table calculated using modeling assumptions.
(2) Differences in totals may exist due to rounding.
A-14
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK.]
<PAGE>
ANNEX B
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
135 S. LaSalle Street Suite 1625 ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Chicago, IL 60603 Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
Administrator: Analyst:
Reporting Package Table of Contents
</TABLE>
--------------------------------------------------------------------------------
--------------------------------
Issue Id:
ASAP #:
Monthly Data File Name:
--------------------------------
--------------------------------------------------------------------------------
Page(s)
-------
REMIC Certificate Report
Bond Interest Reconciliation
Cash Reconciliation Summary Assumed
15 Month Historical Loan Status Summary
15 Month Historical Payoff/Loss Summary
Historical Collateral Level Prepayment Report
Delinquent Loan Detail
Mortgage Loan Characteristics
Loan Level Detail
Specially Serviced Report
Modified Loan Detail
Realized Loss Detail
Appraisal Reduction Detail
--------------------------------------------------------------------------------
--------------------------------
Closing Date:
First Payment Date:
Final Payment Date:
--------------------------------
--------------------------------------------------------------------------------
Contact Information
--------------------------------------------------------------------------------
Depositor: Deutsche Mortgage & Asset Receiving Corporation
Underwriters: Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.,
and Chase Securities Inc.
Servicer: ORIX Real Estate Capital Markets, LLC.
Rating Agencies: Fitch & Standard and Poor's
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Information is available for this issue from the following sources
--------------------------------------------------------------------------------
LaSalle Web Site www.lnbabs.com
Servicer Website
LaSalle Bulletin Board (714) 282-3990
LaSalle "ASAP" Fax Back System (714) 282-5518
LaSalle Factor Line (800) 246-5761
--------------------------------------------------------------------------------
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-1
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
135 S. LaSalle Street Suite 1625 ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Chicago, IL 60603 Next Payment:
WAC: Record Date:
WA Life Term: ABN AMRO Acct: 99-9999-99-9
WA Amort Term: Analyst:
Next Index:
</TABLE>
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Original Opening Principal Principal Negative Closing Interest Interest Pass-Through
Class Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment Adjustment Rate (2)
CUSIP Per 1,000 Per 1,000 Per 1,000 Per 1,000 Per 1,000 Per 1,000 Per 1,000 Per 1,000 Next Rate (3)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
|Total P&I Payment 0.00 |
-------------------------------
</TABLE>
Notes: (1) N denotes notional balance not included in total (2) Interest Paid
minus Interest Adjustment minus Deferred Interest equals Accrual (3) Estimated
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-2
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
<TABLE>
<CAPTION>
Bond Interest Reconciliation
------------------------------------------------------------------------------------------------------------------------------------
Deductions Additions
---------------------------------------------- --------------------------------------------
Accrual Accrued Add. Deferred & Prior Prepay- Other
----------------- Certificate Allocable Trust Accretion Interest Int. Short- ment Interest
Class Method Days Interest PPIS Expense(1) Interest Losses falls Due Penalties Proceeds(2)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
------------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Remaining
Distributable Interest Outstanding Credit Support
Certificate Payment Interest ------------------------
Interest Amount Shortfalls Original Current(3)
--------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
------------------------------------------
0.00 0.00 0.00
--------------------------------------------------------------------------------
</TABLE>
(1) Additional Trust Expenses are fees allocated directly to the bond resulting
in a deduction to accrued interest and not carried as an outstanding
shortfall.
(2) Other Interest Proceeds include default interest, PPIE and Recoveries of
Interest.
(3) Determined as follows: (A) the ending balance of all the classes less (B)
the sum of (i) the ending balance of the class and (ii) the ending balance
of all classes which are not subordinate to the class divided by (A).
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-3
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Cash Reconciliation Summary
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Interest Summary Servicing Fee Summary Principal Summary
----------------------------------------- -------------------------------------------- ----------------------------------------
Current Scheduled Interest Current Servicing Fees Scheduled Principal:
Less Deferred Interest Plus Fees Advanced for PPIS Current Scheduled Principal
Plus Advance Interest Less Reduction for PPIS Advanced Scheduled Principal
Plus Unscheduled Interest Plus Unscheduled Servicing Fees ----------------------------------------
PPIS Reducing Scheduled Interest Total Servicing Fees Paid Scheduled Principal Distribution
Less Total Fees Paid To Servicer -------------------------------------------- ----------------------------------------
Plus Fees Advanced for PPIS Unscheduled Principal:
Less Fee Strips Paid by Servicer -------------------------------------------- ----------------------
Less Misc. Fees & Expenses PPIS Summary Curtailments
Less Non Recoverable Advances Prepayments in Full
----------------------------------------- Gross PPIS Liquidation Proceeds
Interest Due Trust Reduced by PPIE Repurchase Proceeds
----------------------------------------- Reduced by Shortfalls in Fees Other Principal Proceeds
Less Trustee Fee Reduced by Other Amounts ----------------------------------------
Less Fee Strips Paid by Trust -------------------------------------------- Unscheduled Principal Distribution
Less Misc. Fees Paid by Trust PPIS Reducing Scheduled Interest ----------------------------------------
----------------------------------------- -------------------------------------------- Remittance Principal
Remittance Interest PPIS Reducing Servicing Fee ----------------------------------------
----------------------------------------- --------------------------------------------
PPIS Due Certificate ----------------------------------------
-------------------------------------------- Servicer Wire Amount
----------------------------------------
<CAPTION>
-------------------------------------------------------------
Pool Balance Summary
-------------------------------------------------------------
Balance Count
-------------------------------------------------------------
<S> <C> <C>
Beginning Pool
Scheduled Principal Distribution
Unscheduled Principal Distribution
Deferred Interest
Liquidations
Repurchases
Ending Pool
-------------------------------------------------------------
<CAPTION>
------------------------------------------------------------------------------------------------------------------
Advances
--------
Prior Outstanding Current Period Recovered Ending Outstanding
Principal Interest Principal Interest Principal Interest Principal Interest
------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
------------------------------------------------------------------------------------------------------------------
</TABLE>
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-4
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Asset Backed Facts ~15 Month Historical Loan Status Summary
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------
Delinquency Aging Categories
------------------------------------------------------------------------------------------------
Delinq 1 Month Delinq 2 Months Delinq 3+ Months Foreclosure REO
Distribution ---------------------------------------------------------------------------------
Date # Balance # Balance # Balance # Balance # Balance
------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
01/00/00
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
<CAPTION>
--------------------------------------------------------------------------------
Special Event Categories (1)
--------------------------------------------------------------------------------
Modifications Specially Serviced Bankruptcy
--------------------------------------------------------------------------------
# Balance # Balance # Balance
--------------------------------------------------------------------------------
<S> <C> <C>
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
</TABLE>
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are
Included in the Appropriate Delinquency Aging Category
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-5
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Asset Backed Facts ~15 Month Historical Payoff/Loss Summary
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
Ending Pool (1) Payoffs (2) Penalties Appraisal Reduct. (2) Liquidations (2) Relized Losses (2)
Distribution --------------------------------------------------------------------------------------------------------------------
Date # Balance # Balance # Amount # Balance # Balance # Amount
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
----------------------------------------------------
Remaining Term Curr Weighted Avg.
----------------------------------------------------
Life Amort. Coupon Remit
----------------------------------------------------
<S> <C> <C> <C>
----------------------------------------------------
----------------------------------------------------
----------------------------------------------------
----------------------------------------------------
----------------------------------------------------
----------------------------------------------------
----------------------------------------------------
----------------------------------------------------
----------------------------------------------------
----------------------------------------------------
</TABLE>
(1) Percentage based on pool as of cutoff.
(2) Percentage based on pool as of beginning of period.
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-6
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Historical Collteral Level Prepayment Report
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Remaining Term
Disclosure Distribution Initial Payoff Penalty Prepayment Maturity Property -------------- Note
Control # Date Balance Code Amount Amount Date Date Type State DSCR Life Amort. Rate
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
-----------------------------------------------------------------------------------------------------------------------------------
Cumulative | 0 0 |
------------------
</TABLE>
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-7
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Delinquent Loan Detail
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
Paid Outstanding Out. Property Special
Disclosure Doc Thru Current P&I P&I Protection Advance Servicer Foreclosure Bankruptcy REO
Control # Date Advance Advances** Advances Description (1) Transfer Date Date Date Date
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
-----------------------------------------------------------------------------------------------------------------------------------
A. P&I Advance - Loan in Grace Period 1. P&I Advance - Loan delinquent 1 month
B. P&I Advance - Late Payment but less than one month delinq 2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
** Outstanding P&I Advances include the current period P&I Advance
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-8
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Mortgage Loan Characteristics
Distribution of Principal Balance
--------------------------------------------------------------------------------
Weighted Average
Current Scheduled # of Scheduled % of -----------------------------
Balance Loans Balance Balance Term Coupon DSCR
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
0 0 0.00%
--------------------------------------------------------------------------------
Average Schedule Balance
Minimum Scheduled Balance
Maximum Scheduled Balance
Distribution of Mortgage Interest Rates
--------------------------------------------------------------------------------
Weighted Average
Current Mortgage # of Scheduled % of --------------------------
Interest Rate Loans Balance Balance Term Coupon DSCR
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
0 0 0.00%
--------------------------------------------------------------------------------
Minimum Mortgage Interest Rate 10.0000%
Mazimum Mortgage Interest Rate 10.0000%
Distribution of Remaining Term (Fully Amortizing)
--------------------------------------------------------------------------------
Weighted Average
Fully Amortizing # of Scheduled % of --------------------------
Mortgage Loans Loans Balance Balance Term Coupon DSCR
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
0 0 0.00%
--------------------------------------------------------------------------------
Minimum Remaining Term
Maximum Remaining Term
Distritbution of Remaining Term (Ballon)
--------------------------------------------------------------------------------
Weighted Average
Ballon # of Scheduled % of --------------------------
Mortgage Loans Loans Balance Balance Term Coupon DSCR
--------------------------------------------------------------------------------
0 to 60
61 to 120
121 to 180
181 to 240
241 to 360
--------------------------------------------------------------------------------
0 0 0.00%
--------------------------------------------------------------------------------
Minimum Remaining Term
Maximum Remaining Term
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-9
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date: 01/00/1900
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date: 01/00/1900
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment: 01/00/1900
Next Payment: 01/00/1900
Record Date: 01/00/1900
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Mortgage Loan Characteristics
Distribution of DSCR (Current)
--------------------------------------------------------------------------------
Debt Service # of Scheduled % of
Coverage Ratio Loans Balance Balance WAMM WAC DSCR
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
0 0 0.00%
--------------------------------------------------------------------------------
Maximum DSCR
Minimum DSCR
Distribution of DSCR (Cut-off)
--------------------------------------------------------------------------------
Debt Service # of Scheduled % of
Coverage Ratio Loans Balance Balance WAMM WAC DSCR
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
0 0 0.00%
--------------------------------------------------------------------------------
Maximum DSCR 0.00
Minimum DSCR 0.00
Geographic Distribution
--------------------------------------------------------------------------------
# of Scheduled % of
State Loans Balance Balance WAMM WAC DSCR
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
0 0 0.00%
--------------------------------------------------------------------------------
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-10
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date: 01/00/1900
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date: 01/00/1900
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment: 01/00/1900
Next Payment: 01/00/1900
Record Date: 01/00/1900
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Mortgage Loan Characteristics
Distribution of Property Types
--------------------------------------------------------------------------------
# of Scheduled % of
Property Types Loans Balance Balance WAMM WAC DSCR
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
0 0 0.00%
--------------------------------------------------------------------------------
Distribution of Loan Seasoning
--------------------------------------------------------------------------------
# of Scheduled % of
Number of Years Loans Balance Balance WAMM WAC DSCR
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
0 0 0.00%
--------------------------------------------------------------------------------
Distribution of Amoritization Type
--------------------------------------------------------------------------------
Current Scheduled # of Scheduled % of
Balances Loans Balance Balance WAMM WAC DSCR
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Distribution of Year Loan Maturing
--------------------------------------------------------------------------------
# of Scheduled % of
Year Loans Balance Balance WAMM WAC DSCR
--------------------------------------------------------------------------------
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009 & Longer
--------------------------------------------------------------------------------
0 0 0.00%
--------------------------------------------------------------------------------
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-11
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Loan Level Detail
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Operating Ending Spec. Loan
Disclosure Property Statement Maturity Principal Note Scheduled Mod. Serv ASER Status
Control # Grp Type State DSCR NOI Date Date Balance Rate P&I Flag Flag Flag Code (1)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
------------------------------------------------------------------------------------------------------------------------------------
W/Avg 0.00 0 0 0
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
---------------------------------
Prepayment
---------------------------------
Amount Penalty Date
---------------------------------
<C> <C> <C>
---------------------------------
0 0
---------------------------------
</TABLE>
--------------------------------------------------------------------------------
* NOI and DSCR, if available and reportable under the terms of the Pooling
and Servicing Agreement, are based on information obtained from the related
borrower, and no other party to the agreement shall be held liable for the
accuracy or methodology used to determine such figures.
--------------------------------------------------------------------------------
(1) Legend: A. P&I Adv - in Grace Period
B. P&I Adv - less than one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
--------------------------------------------------------------------------------
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-12
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Specially Serviced (Part I) ~ Loan Detail
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------------
Balance Remaining Term
Disclosure Transfer ------------------ Note Maturity ---------------- Property NOI
Control # Date Scheduled Actual Rate Date Life Amort. Type State NOI DSCR Date
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-13
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Specially Serviced Loan Detail (Part II) ~ Servicer Comments
--------------------------------------------------------------------------------
Disclosure Resolution
Control # Strategy Comments
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-14
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Modified Loan Detail
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------
Disclosure Modification Modification Modification
Control # Date Code Description
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
------------------------------------------------------------------------------------------------------------------------------
</TABLE>
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-15
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Realized Loss Detail
--------------------------------------------------------------------
Beginning
Distribution Disclosure Appraisal Appraisal Scheduled Gross
Period Control # Date Value Balance Proceeds
--------------------------------------------------------------------
--------------------------------------------------------------------
Current Total 0.00 0.00
Cumulative 0.00 0.00
--------------------------------------------------------------------
----------------------------------------------------------------------------
Gross Proceeds Aggregate Net Net Proceeds
as a % of Liquidation Liquidation as a % of Realized
Sched Principal Expenses * Proceeds Sched. Balance Loss
----------------------------------------------------------------------------
----------------------------------------------------------------------------
0.00 0.00 0.00
0.00 0.00 0.00
----------------------------------------------------------------------------
* Aggregate liquidation expenses also include outstanding P&I advances and
unpaid servicing fees, unpaid trustee fees, etc.
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-16
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
ABN AMRO COMM 2000-C1 Statement Date:
LaSalle Bank N.A. Commercial Mortgage Pass-Through Certificates Payment Date:
ORIX Real Estate Capital Markets, LLC., Servicer Prior Payment:
Next Payment:
Record Date:
ABN AMRO Acct: 99-9999-99-9
</TABLE>
Appraisal Reduction Detail
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------
Remaining Term Appraisal
Disclosure Appraisal Scheduled Reduction Note Maturity ---------------- Property -----------------
Control # Red. Date Balance Amount Rate Date Life Amort. Type State DSCR Value Date
---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
--------------------------------------------------------------------------------------------------------------------------
</TABLE>
08/08/2000 - 11:52 (MXXX-MXXX) (C) 2000 LaSalle Bank N.A.
B-17
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK.]
<PAGE>
ANNEX C
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
STRUCTURAL AND COLLATERAL TERM SHEET
$808,143,000 (APPROXIMATE) SEPTEMBER 11, 2000
COMM 2000-C1
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
APPROXIMATE SECURITIES STRUCTURE:
---------------------------------
EXPECTED EXPECTED
APPROXIMATE CREDIT WEIGHTED EXPECTED
EXPECTED RATING FACE/NOTIONAL SUPPORT AVERAGE LIFE PAYMENT
CLASS (a) S&P/FITCH AMOUNT (MM) (% OF UPB) (YEARS) (b) WINDOW
--------------------------------------------------------------------------------
PUBLICLY OFFERED CLASSES
A-1 AAA/AAA $148,498,000 23.000% 5.60 10/00 - 09/08
A-2 AAA/AAA 542,915,000 23.000 9.07 09/08 - 04/10
B AA/AA 38,162,000 18.750 9.57 04/10 - 04/10
C A/A 39,284,000 14.375 9.67 04/10 - 06/10
D A-/A- 13,469,000 12.875 9.74 06/10 - 06/10
E BBB/BBB 25,815,000 10.000 9.74 06/10 - 06/10
PRIVATELY OFFERED CLASSES (d)
--------------------------------------------------------------------------------
F BBB-/BBB- 11,224,000 8.750 N/A N/A
G BB+/BB+ 26,938,000 5.750 N/A N/A
H BB/BB 6,734,000 5.000 N/A N/A
J BB-/BB- 6,734,000 4.250 N/A N/A
K B+/B+ 10,101,000 3.125 N/A N/A
L B/B 7,856,000 2.250 N/A N/A
M B-/B- 6,734,000 1.500 N/A N/A
N CCC/CCC 4,489,000 1.000 N/A N/A
O NR/NR 8,987,215 0.000 N/A N/A
X AAA/AAA $897,940,215(c) N/A N/A N/A
TOTAL SECURITIES: $897,940,215
--------------------------------------------------------------------------------
(a) Class A-1 is expected to have a fixed pass-through rate. Classes A-2, B, C
and D are expected to have a fixed pass-through rate subject to a WAC cap.
Class E is expected to have a variable pass-through rate equal to WAC.
(b) Calculated at 0% CPR, assuming no balloon payment extension and that ARD
Loans pay in full on Anticipated Repayment Dates.
(c) Notional amount on interest only class.
(d) Not offered hereby.
KEY FEATURES:
-------------
Co-Lead Managers: Deutsche Bank Securities Inc., J.P. Morgan
Securities Inc.
Bookrunner: Deutsche Bank Securities Inc.
Co-Manager: Chase Securities Inc.
Mortgage Loan Sellers: German American Capital Corporation (a)
Morgan Guaranty Trust Company of New York (b)
LaSalle Bank National Association
Servicer/ Special Servicer: ORIX Real Estate Capital Markets, LLC.
Trustee: Wells Fargo Bank Minnesota, N.A
Bond Administrator: LaSalle Bank National Association
Launch: September 2000
Pricing: September 2000
Closing: September 2000
Cut-Off Date: September 1st, 2000, except for 3 loans
Distribution Date: 15th of each month, or following business day
(commencing October, 2000)
Payment Delay: 14 days
ERISA Eligible: Classes A-1 and A-2 are expected to be ERISA
eligible subject to certain conditions for
eligibility. The Department of Labor has
proposed amendments to the Underwriter
Exemption that, if finalized in current form,
also would permit Plans to purchase the Class
B, Class C, Class D and Class E Certificates.
It is not certain if and when these amendments
will be issued or whether they will contain
the same relief as is currently proposed.
Structure: Sequential pay
Day Count: 30/360
Tax Treatment: REMIC
Rated Final Distribution Date: Distribution Date in August 2033
Clean up Call: 1%
Minimum Denominations: Publicly Offered Classes: Class A-1 & A-2
$10,000 & $1; Classes B, C, D and E $25,000
& $1.
Delivery: DTC, Clearstream, Euroclear
(a) A wholly owned subsidiary of Deutsche Bank Alex. Brown.
(b) A wholly owned subsidiary of J.P. Morgan & Co.
COLLATERAL FACTS (a):
---------------------
Initial Pool Balance: $897,940,215
Number of Mortgage Loans: 112
Number of Mortgaged Properties: 126
Average Cut-Off Date Balance: $8,017,323
Weighted Average Current Mortgage Rate: 8.203%
Weighted Average U/W DSCR: 1.49x
Weighted Average Cut-Off Date LTV Ratio: 65.68%
Weighted Average Remaining Term to Maturity (months): 112.0
Weighted Average Remaining Amortization Term (months): 331.9
Weighted Average Seasoning (months): 10.1
Balloon Loans as % of Total (b): 99.75%
Single Largest Loan as % of Total: 10.20%
Five Largest Loans as % of Total: 28.43%
Ten Largest Loans as % of Total: 42.22%
(a) For purposes of calculating Weighted Average DSCR and Weighted Average LTV
throughout the Structural and Collateral Term Sheet, one credit tenant lease
Loan was excluded.
(b) Includes 21 ARD loans totaling $361.0 MM and 40.2% of the Initial Pool
Balance.
TEN LARGEST LOANS
-----------------
CURRENT
LOAN BALANCE % BY UPB LTV DSCR PROPERTY TYPE
--------------------------------------------------------------------------------
Crowne Plaza Manhattan $91,611,396 10.20% 41.64% 2.21x Hotel
Alliance TP Portfolio 59,954,121 6.68 65.78 1.48 Multifamily
Crystal Park One 41,970,321 4.67 49.96 2.13 Office
Radisson Mart Plaza Hotel 31,785,637 3.54 54.80 1.61 Hotel
Hampton Village Center 29,978,012 3.34 64.33 1.55 Anchored
Retail
Detroit Mac 29,810,151 3.32 73.06 1.22 Industrial
105 East 17th Street 25,139,203 2.80 75.27 1.31 Office
Douglas Development Portfolio 24,430,501 2.72 55.52 1.32 Office/
Unanchored
Retail
Village Hillcrest 22,774,663 2.54 69.01 1.48 Mixed Use
Fairgrounds Square Mall 21,636,722 2.41 74.35 1.48 Anchored
------------ ----- Retail
TOTAL/WTD. AVG. $379,090,728 42.22% 58.38% 1.70x
--------------------------------------------------------------------------------
NUMBER OF
MORTGAGED CUT-OFF DATE BALANCE
MORTGAGE LOAN SELLERS LOANS (MM) % BY UPB
--------------------------------------------------------------------------------
German American Capital Corporation 29 $419,980,474 46.77%
Morgan Guaranty Trust Co of NY 47 249,914,693 27.83
LaSalle Bank National Association 36 228,045,048 25.40
--- ------------ ------
TOTAL/WTD. AVG. 112 $897,940,215 100.00%
--------------------------------------------------------------------------------
SELECTED LOAN DATA:
-------------------
NUMBER OF CUT-OFF DATE BALANCE
GEOGRAPHIC MORTGAGED -------------------------------------------
DISTRIBUTION PROPERTIES (MM) % BY UPB WA. LTV WA. DSCR
-------------------------------------------------------------------------------
Michigan 23 $182,477,010 20.32% 70.27% 1.37x
New York 12 149,393,217 16.64 53.14 1.87
California 24 124,448,407 13.86 70.45 1.33
Florida 12 68,276,570 7.60 62.29 1.45
Illinois 7 67,509,186 7.52 71.81 1.34
Virginia 2 46,348,775 5.16 50.49 2.06
Other 46 259,487,051 28.90 69.68 1.38
--- ------------ ------
TOTAL/WTD. AVG. 126 $897,940,215 100.00% 65.68 1.49x
-------------------------------------------------------------------------------
NUMBER OF CUT-OFF DATE BALANCE
MORTGAGED -------------------------------------------
PROPERTY TYPE PROPERTIES (MM) % BY UPB WA. LTV WA. DSCR
-------------------------------------------------------------------------------
Multifamily 53 $254,425,526 28.33% 70.48% 1.36x
Conventional 37 183,696,292 20.46 71.96 1.36
Mobile Home Park 15 53,746,678 5.99 68.43 1.35
Suites 1 16,982,556 1.89 61.09 1.35
Retail 33 203,635,030 22.68 69.29 1.41
Anchored Retail 18 163,107,590 18.16 70.23 1.42
Unanchored Retail 15 40,527,440 4.51 65.80 1.37
Office 18 161,478,524 17.98 64.16 1.53
Hotel 4 149,154,410 16.61 49.05 1.95
Industrial 9 84,178,875 9.37 72.97 1.24
Mixed Use 2 26,771,522 2.98 68.74 1.47
Self Storage 7 18,296,328 2.04 71.97 1.31
--- ------------ ------
TOTAL/WTD. AVG. 126 $897,940,215 100.00% 65.68% 1.49x
-------------------------------------------------------------------------------
NUMBER OF CUT-OFF DATE BALANCE
PREPAYMENT MORTGAGED ----------------------------------------
RESTRICTIONS LOANS (MM) % BY UPB WA. LTV WA. DSCR
-------------------------------------------------------------------------------
Lockout/Defeasance 107 $806,719,302 89.84% 65.79% 1.49x
Lockout/YM/Defeasance 2 76,936,677 8.57 64.74 1.45
Lockout/Greater of 1% or YM 2 8,793,210 0.98 73.35 1.22
YM/Defeasance 1 5,491,025 0.61 49.47 1.99
--- ------------ ------
TOTAL/WTD. AVG. 112 $897,940,215 100.00% 65.68% 1.49x
-------------------------------------------------------------------------------
DEUTSCHE BANC ALEX. BROWN J.P. MORGAN & CO.
CHASE SECURITIES INC.
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
MORTGAGE LOAN SELLERS OVERVIEW
--------------------------------------------------------------------------------
O GERMAN AMERICAN CAPITAL CORPORATION (GACC) - 29 Mortgage Loans, which
represent security for 46.77% of the Initial Outstanding Pool Balance, will
be sold to the Depositor by GACC. GACC is a wholly owned subsidiary of
Deutsche Bank Americas Holding Corp., which in turn is a wholly-owned
subsidiary of Deutsche Bank AG, a German corporation, which carries ratings
of Aa3/AA/AA from Moody's, S&P, and Fitch, respectively. GACC is also an
affiliate of Deutsche Bank Securities Inc., one of the Underwriters. GACC
engages primarily in the business of origination, purchasing and holding
mortgage loans pending securitization, repackaging or other disposition.
O MORGAN GUARANTY TRUST COMPANY OF NEW YORK (MGT) - 47 Mortgage Loans, which
represent security for 27.83% of the Initial Outstanding Pool Balance, will
be sold to the Depositor by MGT. MGT is a wholly owned subsidiary and the
principal asset of J.P. Morgan & Co. Incorporated. MGT carries ratings of
Aa3/AA/AA from Moody's, S&P, and Fitch, respectively. MGT is also an
affiliate of J.P. Morgan Securities Inc., one of the Underwriters. MGT is a
commercial bank offering a wide range of banking services to its customers
both domestically and internationally.
O LASALLE BANK NATIONAL ASSOCIATION (LASALLE) - 36 Mortgage Loans, which
represent security for 25.40% of the Initial Outstanding Pool Balance, will
be sold to the Depositor by LaSalle. LaSalle is a commercial bank with
principal offices in Chicago, Illinois. LaSalle is a subsidiary of LaSalle
National Corporation, which is a subsidiary of ABN AMRO Bank N.A., a bank
organized under the laws of The Netherlands. LaSalle Bank National
Association carries ratings of Aa3/AA- from Moody's and S&P, respectively.
LaSalle is a commercial bank offering a wide range of banking services to
customers in the United States.
[PIE CHART]
German American Capital Corporation 46.77%
Morgan Guaranty Trust Company of New York 27.83%
LaSalle Bank National Association 25.40%
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
STRUCTURAL OVERVIEW
--------------------------------------------------------------------------------
O For purposes of calculating principal distributions of the Certificates:
-- Available principal will be allocated sequentially to the Class A-1,
A-2, B, C, D, E, F, G, H, J, K, L, M, N and O certificates.
-- In case the principal balance of Classes O, N, M, L, K, J, H, G, F, E,
D, C, B, in that order, have been reduced to zero due to the allocation
of principal losses, then A-1 and A-2 will be allocated principal pro
rata.
O Class X will be entitled to receive payments of interest only and will not
receive any payments of principal. Class X will be entitled to payments of
interest pro rata (based on interest entitlements) with the Class A-1 and
A-2 certificates each month.
O Each Class will be subordinate to the Class A-1, A-2, and X and to each
Class with an earlier alphabetic designation than such Class. Each of the
Class A-1, A-2, and X Certificates will be of equal priority.
O All Classes will pay interest on a 30/360 basis.
O Principal Losses will be allocated in reverse alphabetical order to Class O,
N, M, L, K, J, H, G, F, E, D, C, B, and then pro rata to Class A-1 and A-2.
O The Master Servicer will cover net prepayment interest shortfalls on loans
that are not specially serviced, provided that with respect to any loans
with due dates on or preceding the related determination date the Master
Servicer will only cover net prepayment interest shortfalls up to the Master
Servicing fee on the principal balance of such loans. Net prepayment
interest shortfalls (after application of prepayment interest excesses and
other Servicer coverage from the Master Servicing Fee) will be allocated
pro-rata (based on interest entitlements) to all regular Certificates.
O Shortfalls resulting from Master Servicer and Special Servicer
modifications, Special Servicer compensation or other extraordinary trust
fund expenses will be allocated in reverse alphabetical order to classes of
outstanding regular Certificates other than to the Class X.
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
DISTRIBUTION OF PROPERTY TYPES
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
WEIGHTED WEIGHTED
AVERAGE AVERAGE
PERCENTAGE OF AVERAGE WEIGHTED REMAINING CUT-OFF
NUMBER OF CUT-OFF AGGREGATE CUT-OFF WEIGHTED AVERAGE TERM TO DATE
MORTGAGED DATE CUT-OFF DATE DATE AVERAGE MORTGAGE MATURITY LTV
PROPERTY TYPE PROPERTIES BALANCE BALANCE BALANCE DSCR RATE (MOS) RATIO
---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Multifamily 53 $254,425,526 28.33% $4,800,482 1.36x 7.930% 105.1 70.48%
Conventional 37 183,696,292 20.46 4,964,765 1.36 7.856 104.3 71.96
Mobile Home Park 15 53,746,678 5.99 3,583,112 1.35 8.226 112.9 68.43
Suites 1 16,982,556 1.89 16,982,556 1.35 7.790 90.0 61.09
Retail 33 203,635,030 22.68 6,170,758 1.41 8.327 122.9 69.29
Anchored 18 163,107,590 18.16 9,061,533 1.42 8.268 126.2 70.23
Unanchored 15 40,527,440 4.51 2,701,829 1.37 8.565 109.8 65.80
Office 18 161,478,524 17.98 8,971,029 1.53 8.243 110.0 64.16
Hotel 4 149,154,410 16.61 37,288,603 1.95 8.548 114.5 49.05
Industrial 9 84,178,875 9.37 9,353,208 1.24 8.226 110.7 72.97
Mixed Use 2 26,771,522 2.98 13,385,761 1.47 7.433 98.4 68.74
Self Storage 7 18,296,328 2.04 2,613,761 1.31 8.453 108.2 71.97
--- ------------ ------
TOTAL/AVG./WTD. AVG. 126 $897,940,215 100.00% $7,126,510 1.49x 8.203% 112.0 65.68%
</TABLE>
[PIE CHART]
Multifamily (a) 28.3%
Retail (b) 22.7%
Office 18.0%
Hotel 16.6%
Industrial 9.4%
Other 5.0%
(a) Includes Conventional, Mobile Home Park, and Suites.
(b) Includes Anchored and Unanchored.
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
DISTRIBUTION OF MORTGAGED PROPERTIES BY STATE
--------------------------------------------------------------------------------
[MAP OF USA]
ME 1.20%
MA 2.81%
CT 0.61%
NJ 0.99%
MD 3.82%
NY 16.64%
PA 2.41%
VA 5.16%
NC 0.59%
WV 0.90%
SC 2.11%
GA 0.14%
FL 7.60%
AL 0.12%
MS 0.48%
OH 2.96%
MI 20.32%
IN 0.31%
KY 0.83%
WI 0.81%
IL 7.52%
MN 0.47%
MO 0.32%
OK 0.25%
TX 2.23%
CO 0.30%
NM 0.12%
AZ 0.80%
NV 3.31%
CA 13.86%
Illinois 7.5%
Florida 7.6%
California 13.9%
New York 16.6%
Michigan 20.3%
Other (a) 34.1%
(a) Includes 25 states
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
--------------------------------------------------------------------------------
<TABLE>
------------------------------------------------------------------------------------------------------------------
DISTRIBUTION OF MORTGAGED PROPERTIES BY STATE (a)
------------------------------------------------------------------------------------------------------------------
<CAPTION>
WEIGHTED
PERCENTAGE AVERAGE WEIGHTED
OF AVERAGE WEIGHTED REMAINING AVERAGE
NUMBER OF CUT-OFF AGGREGATE CUT-OFF WEIGHTED AVERAGE TERM TO CUT-OFF
MORTGAGED DATE CUT-OFF DATE AVERAGE MORTGAGE MATURITY DATE LTV
STATE PROPERTIES BALANCE DATE BALANCE BALANCE DSCR RATE (MOS) RATIO
------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Michigan 23 $182,477,010 20.32% $7,933,783 1.37x 8.043% 109.9 70.27%
New York 12 149,393,217 16.64 12,449,435 1.87 8.460 113.1 53.14
California 24 124,448,407 13.86 5,185,350 1.33 8.196 107.7 70.45
Florida 12 68,276,570 7.60 5,689,714 1.45 8.446 111.2 62.29
Illinois 7 67,509,186 7.52 9,644,169 1.34 7.765 132.6 71.81
Virginia 2 46,348,775 5.16 23,174,387 2.06 7.831 108.1 50.49
Maryland 6 34,311,458 3.82 5,718,576 1.33 8.105 107.5 60.37
Nevada 2 29,746,796 3.31 14,873,398 1.31 8.069 100.3 66.87
Ohio 4 26,605,882 2.96 6,651,471 1.37 8.179 106.7 68.68
Massachusetts 2 25,200,343 2.81 12,600,171 1.38 8.605 115.1 68.49
Pennsylvania 1 21,636,722 2.41 21,636,722 1.48 7.990 107.0 74.35
Texas 8 20,007,717 2.23 2,500,965 1.38 8.644 110.6 71.31
South Carolina 1 18,969,964 2.11 18,969,964 1.24 8.000 117.0 77.43
Maine 1 10,786,711 1.20 10,786,711 1.20 8.800 117.0 72.88
New Jersey 3 8,890,643 0.99 2,963,548 1.41 8.694 117.4 72.34
West Virginia 1 8,038,842 0.90 8,038,842 2.35 7.960 107.0 70.52
Kentucky 1 7,494,864 0.83 7,494,864 1.21 8.690 118.0 74.95
Wisconsin 1 7,246,520 0.81 7,246,520 1.20 8.570 114.0 78.77
Arizona 2 7,138,790 0.80 3,569,395 1.31 8.184 107.4 71.71
Connecticut 1 5,491,025 0.61 5,491,025 1.99 7.170 94.0 49.47
North Carolina 1 5,292,532 0.59 5,292,532 1.24 8.380 117.0 78.18
Mississippi 1 4,294,620 0.48 4,294,620 1.23 8.750 117.0 79.53
Minnesota 1 4,264,651 0.47 4,264,651 1.25 8.880 114.0 77.54
Missouri 2 2,873,337 0.32 1,436,669 1.25 8.453 114.5 77.10
Indiana 1 2,785,590 0.31 2,785,590 1.25 8.430 110.0 79.36
Colorado 1 2,696,711 0.30 2,696,711 1.46 8.830 117.0 62.71
Oklahoma 2 2,279,375 0.25 1,139,687 1.60 7.690 177.0 49.02
Georgia 1 1,249,185 0.14 1,249,185 1.45 8.800 118.0 71.38
Alabama 1 1,107,508 0.12 1,107,508 1.40 8.390 103.0 73.34
New Mexico 1 1,077,264 0.12 1,077,264 1.36 8.750 106.0 66.91
--- ------------ ------
TOTAL/AVG./WTD. AVG. 126 $897,940,215 100.00% $7,126,510 1.49x 8.203% 112.0 65.68%
------------------------------------------------------------------------------------------------------------------
</TABLE>
(a) If a Mortgage Loan is secured by properties in multiple states, it is
treated as multiple Mortgage Loans each of which is allocated a cut-off
balance based on the allocated loan amount.
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
--------------------------------------------------------------------------------
<TABLE>
--------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION OF UNDERWRITTEN NCF DEBT SERVICE COVERAGE RATIOS
--------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
WEIGHTED
AVERAGE WEIGHTED
PERCENTAGE AVERAGE WEIGHTED REMAINING AVERAGE
NUMBER OF CUT-OFF OF AGGREGATE CUT-OFF WEIGHTED AVERAGE TERM TO CUT-OFF
RANGE OF DEBT SERVICE MORTGAGE DATE CUT-OFF DATE DATE AVERAGE MORTGAGE MATURITY DATE LTV
COVERAGE RATIOS LOANS BALANCE BALANCE BALANCE DSCR RATE (MOS) RATIO
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1.100 - 1.199x 1 $1,599,510 0.18% $1,599,510 1.15x 8.260% 108.0 69.85%
1.200 - 1.299 53 310,926,171 34.63 5,866,532 1.24 8.346 110.6 74.05
1.300 - 1.399 29 209,369,240 23.32 7,219,629 1.35 8.245 108.7 67.52
1.400 - 1.499 15 137,448,660 15.31 9,163,244 1.47 7.733 102.2 68.60
1.500 - 1.599 4 35,517,211 3.96 8,879,303 1.55 8.478 121.3 64.12
1.600 - 1.699 2 33,619,490 3.74 16,809,745 1.61 8.643 110.9 55.22
1.700 - 1.799 2 5,997,929 0.67 2,998,965 1.77 8.015 112.0 62.60
1.900 - 1.999 2 8,985,245 1.00 4,492,623 1.97 7.434 102.9 48.85
2.100 - 2.399 3 141,620,560 15.77 47,206,853 2.20 8.257 112.8 45.75
CTL 1 12,856,200 1.43 12,856,200 1.00 7.160 280.0 96.88
--- ------------ ------
TOTAL/AVG./WTD. AVG. 112 $897,940,215 100.00% $8,017,323 1.49x 8.203% 112.0 65.68%
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION OF CUT-OFF DATE LOAN TO VALUE RATIOS
--------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
WEIGHTED
AVERAGE WEIGHTED
PERCENTAGE AVERAGE WEIGHTED REMAINING AVERAGE
NUMBER OF CUT-OFF OF AGGREGATE CUT-OFF WEIGHTED AVERAGE TERM TO CUT-OFF
RANGE OF CUT-OFF DATE MORTGAGE DATE CUT-OFF DATE DATE AVERAGE MORTGAGE MATURITY DATE LTV
LOAN TO VALUE RATIOS LOANS BALANCE BALANCE BALANCE DSCR RATE (MOS) RATIO
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
40.0 - 44.9% 1 $91,611,396 10.20% $91,611,396 2.21x 8.473% 115.0 41.64%
45.0 - 49.9 5 54,520,856 6.07 10,904,171 2.06 7.796 110.8 49.73
50.0 - 54.9 2 34,776,282 3.87 17,388,141 1.63 8.656 112.2 54.66
55.0 - 59.9 3 27,781,471 3.09 9,260,490 1.33 7.933 101.7 55.77
60.0 - 64.9 12 85,709,043 9.55 7,142,420 1.43 8.303 109.1 62.98
65.0 - 69.9 24 189,710,078 21.13 7,904,587 1.40 7.942 105.7 67.17
70.0 - 74.9 37 235,631,770 26.24 6,368,426 1.34 8.390 111.6 72.78
75.0 - 79.9 26 163,916,987 18.25 6,304,500 1.26 8.193 108.6 77.73
85.0 - 89.9 1 1,426,131 0.16 1,426,131 1.22 8.730 113.0 85.40
CTL 1 12,856,200 1.43 12,856,200 1.00 7.160 280.0 96.88
--- ------------ ------
TOTAL/AVG./WTD. AVG. 112 $897,940,215 100.00% $8,017,323 1.49x 8.203% 112.0 65.68%
--------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
--------------------------------------------------------------------------------
<TABLE>
--------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION OF CUT-OFF DATE BALANCES
--------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
WEIGHTED
AVERAGE WEIGHTED
PERCENTAGE AVERAGE WEIGHTED REMAINING AVERAGE
NUMBER OF CUT-OFF OF AGGREGATE CUT-OFF WEIGHTED AVERAGE TERM TO CUT-OFF
RANGE OF CUT-OFF MORTGAGE DATE CUT-OFF DATE DATE AVERAGE MORTGAGE MATURITY DATE LTV
DATE BALANCES LOANS BALANCE BALANCE BALANCE DSCR RATE (MOS) RATIO
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
$ 0 - 999,999 1 $988,841 0.11% $988,841 1.26x 8.620% 107.0 65.92%
1,000,000 - 1,999,999 19 27,807,975 3.10 1,463,578 1.35 8.543 109.1 69.30
2,000,000 - 2,999,999 21 54,487,389 6.07 2,594,638 1.38 8.390 115.1 69.10
3,000,000 - 3,999,999 16 56,721,924 6.32 3,545,120 1.35 8.308 113.3 71.27
4,000,000 - 4,999,999 10 44,931,689 5.00 4,493,169 1.30 8.363 111.6 72.36
5,000,000 - 5,999,999 7 38,129,672 4.25 5,447,096 1.40 8.203 110.3 71.03
6,000,000 - 6,999,999 4 24,879,860 2.77 6,219,965 1.32 8.607 113.2 71.06
7,000,000 - 7,999,999 4 29,421,717 3.28 7,355,429 1.26 8.546 113.3 73.67
8,000,000 - 8,999,999 6 50,639,044 5.64 8,439,841 1.43 8.166 109.0 69.63
9,000,000 - 9,999,999 3 27,744,883 3.09 9,248,294 1.26 8.557 115.3 76.10
10,000,000 - 12,999,999 6 71,076,065 7.92 11,846,011 1.29 8.089 142.5 70.62
15,000,000 - 18,999,999 3 51,230,134 5.71 17,076,711 1.26 7.862 94.9 72.35
20,000,000 - 24,999,999 5 109,632,180 12.21 21,926,436 1.39 8.029 106.1 67.34
25,000,000 - 31,999,999 4 116,713,003 13.00 29,178,251 1.43 8.429 112.6 66.32
41,000,000 - 92,000,000 3 193,535,839 21.55 64,511,946 1.97 7.979 107.8 50.92
--- ------------ ------
TOTAL/AVG./WTD. AVG. 112 $897,940,215 100.00% $8,017,323 1.49x 8.203% 112.0 65.68%
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION OF MORTGAGE INTEREST RATES
--------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
WEIGHTED
AVERAGE WEIGHTED
PERCENTAGE AVERAGE WEIGHTED REMAINING AVERAGE
NUMBER OF CUT-OFF OF AGGREGATE CUT-OFF WEIGHTED AVERAGE TERM TO CUT-OFF
RANGE OF MORTGAGE DATE CUT-OFF DATE DATE AVERAGE MORTGAGE MATURITY DATE LTV
MORTGAGE RATES LOANS BALANCE BALANCE BALANCE DSCR RATE (MOS) RATIO
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
6.7501 - 7.0000% 1 $4,313,496 0.48% $4,313,496 1.35x 6.970% 95.0 77.03%
7.0001 - 7.2500 2 18,347,225 2.04 9,173,613 1.99 7.163 224.3 49.47
7.2501 - 7.5000 3 84,562,638 9.42 28,187,546 1.48 7.310 95.6 66.57
7.5001 - 7.7500 2 26,709,876 2.97 13,354,938 1.35 7.745 106.6 54.97
7.7501 - 8.0000 19 205,792,306 22.92 10,831,174 1.53 7.893 104.9 67.50
8.0001 - 8.2500 20 104,848,564 11.68 5,242,428 1.31 8.199 112.3 71.76
8.2501 - 8.5000 24 181,592,208 20.22 7,566,342 1.76 8.425 113.9 56.42
8.5001 - 8.7500 23 204,454,220 22.77 8,889,314 1.38 8.617 113.9 68.78
8.7501 - 9.0000 10 50,680,239 5.64 5,068,024 1.29 8.877 115.6 72.02
9.0001 - 9.2500 3 6,324,700 0.70 2,108,233 1.31 9.105 113.0 62.63
9.2501 - 9.5000 5 10,314,743 1.15 2,062,949 1.45 9.280 115.7 63.85
--- ------------ ------
TOTAL/AVG./WTD. AVG. 112 $897,940,215 100.00% $8,017,323 1.49x 8.203% 112.0 65.68%
--------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
--------------------------------------------------------------------------------
<TABLE>
--------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION OF ORIGINAL TERMS TO MATURITY
--------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
WEIGHTED
AVERAGE WEIGHTED
PERCENTAGE AVERAGE WEIGHTED REMAINING AVERAGE
NUMBER OF CUT-OFF OF AGGREGATE CUT-OFF WEIGHTED AVERAGE TERM TO CUT-OFF
RANGE OF ORIGINAL TERMS MORTGAGE DATE CUT-OFF DATE DATE AVERAGE MORTGAGE MATURITY DATE LTV
TO MATURITY (MOS) LOANS BALANCE BALANCE BALANCE DSCR RATE (MOS) RATIO
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
84 2 $16,768,576 1.87% $8,384,288 1.21x 7.803% 73.0 78.16%
120 107 863,675,027 96.18 8,071,729 1.50 8.228 110.1 65.44
126 1 2,361,037 0.26 2,361,037 1.27 7.910 100.0 78.70
180 1 2,279,375 0.25 2,279,375 1.60 7.690 177.0 49.02
304 (CTL) 1 12,856,200 1.43 12,856,200 1.00 7.160 280.0 96.88
--- ------------ ------
TOTAL/AVG./WTD. AVG. 112 $897,940,215 100.00% $8,017,323 1.49x 8.203% 112.0 65.68%
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION OF REMAINING TERMS TO MATURITY
--------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
WEIGHTED
AVERAGE WEIGHTED
PERCENTAGE AVERAGE WEIGHTED REMAINING AVERAGE
NUMBER OF CUT-OFF OF AGGREGATE CUT-OFF WEIGHTED AVERAGE TERM TO CUT-OFF
RANGE OF REMAINING TERMS MORTGAGE DATE CUT-OFF DATE DATE AVERAGE MORTGAGE MATURITY DATE LTV
TO MATURITY (MOS) LOANS BALANCE BALANCE BALANCE DSCR RATE (MOS) RATIO
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
72-83 2 $16,768,576 1.87% $8,384,288 1.21x 7.803% 73.0 78.16%
84-95 5 51,395,594 5.72 10,279,119 1.49 7.414 93.1 64.74
96-107 12 143,174,963 15.94 11,931,247 1.47 7.707 100.6 65.57
108-119 91 671,465,507 74.78 7,378,742 1.50 8.400 113.4 65.52
168-179 1 2,279,375 0.25 2,279,375 1.60 7.690 177.0 49.02
276-287 (CTL) 1 12,856,200 1.43 12,856,200 1.00 7.160 280.0 96.88
--- ------------ ------
TOTAL/AVG./WTD. AVG. 112 $897,940,215 100.00% $8,017,323 1.49x 8.203% 112.0 65.68%
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION OF REMAINING AMORTIZATION TERMS
--------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
WEIGHTED
AVERAGE WEIGHTED
PERCENTAGE AVERAGE WEIGHTED REMAINING AVERAGE
NUMBER OF CUT-OFF OF AGGREGATE CUT-OFF WEIGHTED AVERAGE TERM TO CUT-OFF
RANGE OF REMAINING MORTGAGE DATE CUT-OFF DATE DATE AVERAGE MORTGAGE MATURITY DATE LTV
AMORTIZATION TERMS (MOS) LOANS BALANCE BALANCE BALANCE DSCR RATE (MOS) RATIO
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
170-189 1 $2,279,375 0.25% $2,279,375 1.60x 7.690% 177.0 49.02%
210-229 2 25,507,765 2.84 12,753,883 1.33 7.792 100.3 56.00
270-289 8 34,546,543 3.85 4,318,318 1.35 8.058 97.4 64.86
290-309 10 164,797,862 18.35 16,479,786 1.89 8.575 114.3 50.88
310-329 1 59,954,121 6.68 59,954,121 1.48 7.320 96.0 65.78
330-349 27 241,350,148 26.88 8,938,894 1.52 7.859 113.2 67.62
350-360 63 369,504,400 41.15 5,865,149 1.32 8.449 114.5 71.90
--- ------------ ------
TOTAL/AVG./WTD. AVG. 112 $897,940,215 100.00% $8,017,323 1.49x 8.203% 112.0 65.68%
--------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
--------------------------------------------------------------------------------
<TABLE>
--------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION OF AMORTIZATION TYPES
--------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
WEIGHTED
AVERAGE WEIGHTED
PERCENTAGE AVERAGE WEIGHTED REMAINING AVERAGE
NUMBER OF CUT-OFF OF AGGREGATE CUT-OFF WEIGHTED AVERAGE TERM TO CUT-OFF
MORTGAGE DATE CUT-OFF DATE DATE AVERAGE MORTGAGE MATURITY DATE LTV
AMORTIZATION TYPE LOANS BALANCE BALANCE BALANCE DSCR RATE (MOS) RATIO
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Balloon 90 $534,645,444 59.54% $5,940,505 1.35x 8.287% 113.9 69.74%
Hyperamortizing 21 361,015,396 40.20 17,191,209 1.69 8.081 108.7 59.91
Fully Amortizing 1 2,279,375 0.25 2,279,375 1.60 7.690 177.0 49.02
--- ------------ ------
TOTAL/AVG./WTD. AVG. 112 $897,940,215 100.00% $8,017,323 1.49x 8.203% 112.0 65.68%
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION OF PREPAYMENT PROVISIONS
--------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
WEIGHTED
AVERAGE WEIGHTED
PERCENTAGE AVERAGE WEIGHTED REMAINING AVERAGE
NUMBER OF CUT-OFF OF AGGREGATE CUT-OFF WEIGHTED AVERAGE TERM TO CUT-OFF
MORTGAGE DATE CUT-OFF DATE DATE AVERAGE MORTGAGE MATURITY DATE LTV
PREPAYMENT PROVISION LOANS BALANCE BALANCE BALANCE DSCR RATE (MOS) RATIO
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Lockout/Defeasance 107 $806,719,302 89.84% $7,539,433 1.49x 8.279% 113.7 65.79%
Lockout/YM/Defeasance 2 76,936,677 8.57 38,468,339 1.45 7.424 94.7 64.74
Lockout/Greater of 1% or YM 2 8,793,210 0.98 4,396,605 1.22 8.691 117.9 73.35
YM/Defeasance 1 5,491,025 0.61 5,491,025 1.99 7.170 94.0 49.47
--- ------------ ------
TOTAL/AVG./WTD. AVG. 112 $897,940,215 100.00% $8,017,323 1.49x 8.203% 112.0 65.68%
--------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
ALLOCATION OF PREPAYMENT PREMIUMS (i)
--------------------------------------------------------------------------------
ALLOCATION OF PREPAYMENT PREMIUMS:
Prepayment premiums and yield maintenance amounts with respect to all loans will
be allocated between the related Certificates then entitled to principal
distributions and the Class X Certificates as follows:
O A percentage of all prepayment premiums and yield maintenance amounts with
respect to all loans will be allocated first, between the Class A-1, A-2, B,
C, D and E certificates then entitled to principal distributions and the
Class X certificates until the certificate balances of those classes have
been reduced to zero; second, between the Class F certificates and the Class
X certificates until the certificate balance of the Class F certificates has
been reduced to zero; and third, 100% to the Class X certificates. The
percentage will be equal to the product of (a) the percentage of the total
principal distribution that such Class receives, and (b) a percentage (which
can be no greater than 100%), the numerator of which is the excess, if any,
of the Pass-Through Rate of the Class of the Certificates currently
receiving principal over the relevant Discount Rate, and the denominator of
which is the excess, if any, of the Mortgage Rate of the related Mortgage
Loan over the Discount Rate.
------------------------------------------------------------------------
Prepayment (Pass-Through Rate - Discount Rate)
Premium Allocation = -------------------------------------------
Percentage (Mortgage Rate - Discount Rate)
------------------------------------------------------------------------
O The remaining percentage of such prepayment premiums and yield maintenance
amounts will be allocated to the Class X Certificates.
O In general, this formula provides for an increase in the allocation of
prepayment premiums and yield maintenance premiums to the Class A-1, A-2, B,
C, D, E and F Certificates then entitled to principal distributions relative
to the Class X Certificates as Discount Rates decrease and a decrease in the
allocation to such Classes as Discount Rates rise.
Allocation of Prepayment Premiums Example
-----------------------------------------
Discount Rate Fraction Methodology:
Mortgage Rate = 8%
Bond Class Rate = 6%
Treasury Rate = 5%
% of Principal Distributed to Class = 100%
BOND CLASS ALLOCATION | CLASS X ALLOCATION
--------------------------------|-----------------------------------------------
6% - 5% x 100% = 33 1/3% | Receives excess premiums = 66 2/3% thereof
------- |
8% - 5% |
(i) For further information regarding the allocation of prepayment premiums,
refer to the Prospectus Supplement.
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
PREPAYMENT PROFILE
--------------------------------------------------------------------------------
<TABLE>
----------------------------------------------------------------------------------------
PREPAYMENT RESTRICTION ASSUMING NO PREPAYMENT OF PRINCIPAL (a) (b)
----------------------------------------------------------------------------------------
<CAPTION>
----------------------------------------------------------------------------------------
PREPAYMENT OCTOBER OCTOBER OCTOBER OCTOBER OCTOBER OCTOBER
RESTRICTIONS 2000 2001 2002 2003 2004 2005
----------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Locked out/Defeasance 99.39% 97.51% 100.00% 100.00% 100.00% 99.15%
Yield Maintenance 0.61% 2.49% 0.00% 0.00% 0.00% 0.85%
----------------------------------------------------------------------------------------
Open 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
----------------------------------------------------------------------------------------
TOTAL 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
UPB ($MM) $897.94 $889.72 $880.79 $871.09 $860.76 $849.35
% OF INITIAL UPB 100.00% 99.08% 98.09% 97.01% 95.86% 94.59%
----------------------------------------------------------------------------------------
<CAPTION>
----------------------------------------------------------------------------------------
PREPAYMENT OCTOBER OCTOBER OCTOBER OCTOBER OCTOBER OCTOBER
RESTRICTIONS 2006 2007 2008 2009 2010 2011
----------------------------------------------------------------------------------------
Locked out/Defeasance 97.11% 98.97% 95.90% 57.60% 100.00% 100.00%
Yield Maintenance 1.00% 1.03% 1.18% 1.35% 0.00% 0.00%
----------------------------------------------------------------------------------------
Open 1.88% 0.00% 2.92% 41.05% 0.00% 0.00%
----------------------------------------------------------------------------------------
TOTAL 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
UPB ($MM) $836.96 $807.96 $696.27 $599.01 $12.06 $11.57
% OF INITIAL UPB 93.21% 89.98% 77.54% 66.71% 1.34% 1.29%
----------------------------------------------------------------------------------------
</TABLE>
(a) Table calculated using modeling assumptions.
(b) Differences in totals may exist due to rounding.
--------------------------------------------------------------------------------
AVERAGE LIFE TABLE (IN YEARS)
(PREPAYMENTS LOCKED OUT THROUGH LOCK OUT PERIOD, DEFEASANCE, YIELD
MAINTENANCE AND PENALTY PERIOD THEN RUN AT THE INDICATED CPRS)
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
PREPAYMENT ASSUMPTIONS (CPR)
0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
--------------------------------------------------------------------------------
A-1 5.60 5.59 5.57 5.55 5.48
A-2 9.07 9.06 9.04 9.02 8.82
B 9.57 9.57 9.57 9.57 9.49
C 9.67 9.64 9.62 9.59 9.52
D 9.74 9.74 9.70 9.65 9.57
E 9.74 9.74 9.74 9.71 9.57
--------------------------------------------------------------------------------
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
CROWNE PLAZA MANHATTAN
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Loan Information
--------------------------------------------------------------------------------
ORIGINAL CUT-OFF DATE
PRINCIPAL BALANCE: $92,000,000 $91,611,396
% OF POOL BY UPB 10.20%
ORIGINATOR: German American Capital Corporation
NOTE DATE: March 8, 2000
INTEREST RATE: 8.473%
AMORTIZATION: 25 years
MATURITY DATE: April 1, 2025
ARD DATE: April 1, 2010
BORROWER/SPONSOR: The Borrower is a single purpose, bankruptcy
remote entity sponsored by Kumagai Gumi Co.,
Ltd. (the "Sponsor"), a Japanese corporation.
Recent news reports indicate that the Sponsor,
a construction company, is asking creditors to
forgive the equivalent of approximately $4.2
billion of its loans, which is approximately
40% of its total debt. Neither the Sponsor nor
its lenders have yet released official
statements other than confirming that they are
discussing various business matters. The
Sponsor has only guaranteed the non-recourse
obligations of the Crowne Plaza Loan. If the
Sponsor becomes insolvent or otherwise
defaults on its obligations under its
guaranty, such event would constitute a
technical default under the Crowne Plaza Loan.
CALL PROTECTION: Prepayment lockout; U.S. Treasury defeasance.
CROSS-COLLATERALIZATION/ DEFAULT: No/No
ADDITIONAL FINANCING: At closing, an affiliate of a
pension advisor and a state retirement fund
provided a $28.0 million companion loan
secured by the first mortgage on the property
and a $25.0 million mezzanine loan secured
solely by partnership interests.
CASH MANAGEMENT: Hard Lockbox
MONTHLY RESERVES: Tax & Insurance Escrows - 1/12 estimated
annual tax and insurance bills FF&E Reserve -
5% Gross Income from hotel operations for the
second month prior
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Property Information
--------------------------------------------------------------------------------
SINGLE ASSET/PORTFOLIO: Single Asset
PROPERTY TYPE: Hotel with Office
LOCATION: New York, NY
YEAR BUILT / RENOVATED: 1989 / 1998
THE COLLATERAL: A full service hotel and office building
located in Midtown Manhattan, consisting of
770 rooms, 178,944 square feet of office
space, 42,738 sq. ft. of retail and restaurant
space, 159 parking garage spaces, and 30,714
sq. ft. of meeting and banquet facilities.
PROPERTY MANAGEMENT: Town Park Hotel Corporation, a wholly-owned
subsidiary of Bass Hotels and Resorts.
CURRENT OCCUPANCY (05/31/00): 87.2% (Hotel)/100% (Office)
UNDERWRITTEN NET CASH FLOW: $19,632,794
APPRAISED VALUE: $220,000,000
APPRAISAL DATE: September 15, 1999
CUT-OFF DATE LOAN/ROOM: $118,976
CUT-OFF DATE LTV: 41.64%
BALLOON LTV: 34.93%
UWNCF DSCR: 2.21x
--------------------------------------------------------------------------------
OPERATING HISTORY
---------------------------------------------------------------------------
1998 1999 2000 (T-12, 05/31) UW
---------------------------------------------------------------------------
Occupancy: 86.5% 86.3% 87.2% 84.0%
---------------------------------------------------------------------------
ADR: $206.5 $217.5 $221.5 $221.5
---------------------------------------------------------------------------
RevPAR: $178.6 $187.1 $193.3 $186.1
---------------------------------------------------------------------------
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
CROWNE PLAZA MANHATTAN
--------------------------------------------------------------------------------
[PICTURE] [PICTURE]
o THE PROPERTY IS LOCATED IN THE CENTER OF TIMES SQUARE AT THE CORNER OF 49TH
STREET AND BROADWAY IN MIDTOWN MANHATTAN.
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
ALLIANCE TP PORTFOLIO
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Loan Information
--------------------------------------------------------------------------------
ORIGINAL CUT-OFF DATE
PRINCIPAL BALANCE: $61,128,954 $59,954,121
% OF POOL BY UPB 6.68%
ORIGINATOR: German American Capital Corporation
NOTE DATE: July 29, 1998
INTEREST RATE: 7.32%
AMORTIZATION: 29 years
MATURITY DATE: September 1, 2028
ARD DATE: September 1, 2008
BORROWER/SPONSOR: The Borrower is a single purpose, bankruptcy
remote entity sponsored by Alliance Capital,
LLC, a privately owned real estate investment
company.
CALL PROTECTION: Prepayment lockout; Yield maintenance; U.S.
Treasury defeasance.
CROSS-COLLATERALIZATION/ DEFAULT: No/No
ADDITIONAL FINANCING: A companion loan in the amount of
$15.6 million (approximate) secured by the
first mortgage on the property, as well as a
$11.8 million (approximate) mezzanine loan
secured solely by partnership interests in the
borrower.
CASH MANAGEMENT: Soft Lockbox
MONTHLY RESERVES: Tax & Insurance Escrows - 1/12 estimated
annual tax and insurance bills Replacement
Reserves - $51,817
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Property Information
--------------------------------------------------------------------------------
SINGLE ASSET/PORTFOLIO: Portfolio
PROPERTY TYPE: Multifamily
LOCATION: Michigan, Illinois, Ohio
YEAR BUILT / RENOVATED: 1968, 1971-1975/1999
THE COLLATERAL: Eight garden-style multifamily properties
containing a total of 2,248 units located in
three states.
PROPERTY MANAGEMENT: Alliance Residential Management, LLC. (an
affiliate of the Borrower)
CURRENT OCCUPANCY (05/01/00): 95%
UNDERWRITTEN NET CASH FLOW: $7,506,378
APPRAISED VALUE: $91,150,000
APPRAISAL DATE: July 15, 1998
CUT-OFF DATE LOAN/UNIT: $26,670
CUT-OFF DATE LTV: 65.78%
BALLOON LTV: 58.17%
UWNCF DSCR: 1.48x
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
COLLATERAL DETAIL
------------------------------------------------------------------------------------------------------------------------------
Allocated Percentage
Current Cut-Off Date of Cut-Off Date
Property City State Number of Units Occupancy Loan Amount Loan Amount
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Scenictree Apartments Palos Hills IL 448 97% $12,774,409 21.31%
------------------------------------------------------------------------------------------------------------------------------
Woodsfield Apartments Fairfield OH 392 94% $12,181,781 20.32%
------------------------------------------------------------------------------------------------------------------------------
Appletree Apartments Ypsilanti MI 382 98% $11,391,612 19.00%
------------------------------------------------------------------------------------------------------------------------------
Peachtree Apartments Clinton Township MI 306 95% $9,514,960 15.87%
------------------------------------------------------------------------------------------------------------------------------
Clovertree Apartments Flint MI 252 93% $5,004,408 8.35%
------------------------------------------------------------------------------------------------------------------------------
Arrowtree Apartments Okemos MI 114 92% $3,489,916 5.82%
------------------------------------------------------------------------------------------------------------------------------
Goldentree Apartments Portage MI 180 87% $2,897,289 4.83%
------------------------------------------------------------------------------------------------------------------------------
Sugartree Apartments Mount Morris MI 174 96% $2,699,746 4.50%
------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
ALLIANCE TP PORTFOLIO
--------------------------------------------------------------------------------
SUGARTREE APARTMENTS, MOUNT MORRIS, MI
ARROWTREE APARTMENTS, OKEMOS, MI
GOLDENTREE APARTMENTS, PORTAGE, MI
CLOVERTREE APARTMENTS, FLINT, MI
APPLETREE APARTMENTS, YPSILANTI, MI
PEACHTREE APARTMENTS, CLINTON TOWNSHIP, MI
SCENICTREE APARTMENTS PALOS HILLS, IL
WOODSFIELD APARTMENTS, FAIRFIELD, OH
o DIVERSIFIED MULTIFAMILY PORTFOLIO LOCATED IN 3 STATES.
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
CRYSTAL PARK ONE
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Loan Information
--------------------------------------------------------------------------------
ORIGINAL CUT-OFF DATE
PRINCIPAL BALANCE: $42,286,048 $41,970,321
% OF POOL BY UPB 4.67%
ORIGINATOR: German American Capital Corporation
NOTE DATE: October 1, 1999
INTEREST RATE: 7.84%
AMORTIZATION: 30 years
MATURITY DATE: October 1, 2029
ARD DATE: October 1, 2009
BORROWER/SPONSOR: The Borrower is a single purpose, bankruptcy
remote entity sponsored by Charles E. Smith
Commercial Realty.
CALL PROTECTION: Prepayment lockout; U.S. Treasury defeasance.
CROSS-COLLATERALIZATION/ DEFAULT: No/No
ADDITIONAL FINANCING: A companion loan in the amount of $13.6
million (approximate) secured by the first
mortgage on the property.
CASH MANAGEMENT: Hard Lockbox
MONTHLY RESERVES: Tax & Insurance Escrows - 1/12 estimated
annual tax and insurance bills Replacement
Reserves - $9,547 TI/LC Reserves - $31,406
(non-PTO space)
OTHER RESERVES: $6MM PTO rollover reserve established ($3MM
Letter of Credit at closing, $150K/monthly
beginning at closing for 19 months) to offset
the TI/LC costs associated with potential PTO
roll in 2001 and 2004.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Property Information
--------------------------------------------------------------------------------
SINGLE ASSET/PORTFOLIO: Single Asset
PROPERTY TYPE: Office
LOCATION: Arlington, VA
YEAR BUILT: 1984-1985
THE COLLATERAL: The property is an 11-story, Class A office
property located in Arlington, Virginia
comprised of 411,563 sf of office space, 3,380
sf of retail space (located on the first
floor), 1,581 sf of storage space, and 703
parking spaces in a three-level underground
garage.
PROPERTY MANAGEMENT: Charles E. Smith Management Inc. (an affiliate
of the Borrower)
CURRENT OCCUPANCY (07/12/00): 99.3%
UNDERWRITTEN NET CASH FLOW: $7,778,003
APPRAISED VALUE: $84,000,000
APPRAISAL DATE: August 13, 1999
CUT-OFF DATE LOAN/UNIT: $100.76
CUT-OFF DATE LTV: 49.96%
BALLOON LTV: 44.26%
UWNCF DSCR: 2.13x
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
FOUR LARGEST TENANTS
------------------------------------------------------------------------------------------------------------------
Square Percentage of Date of
Tenant Footage Leased Total Leaseable Area Type Lease Expiration
------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
GSA: Patent and Trade Office (US Government) 255,849 61.42% 05/01 - 02/04
------------------------------------------------------------------------------------------------------------------
GSA: Other (US Government) 63,646 15.28% 10/00 - 12/05
------------------------------------------------------------------------------------------------------------------
KPMG 22,472 5.40% 10/15/2003
------------------------------------------------------------------------------------------------------------------
Syscon Corporation 19,812 4.76% 05/31/2001
------------------------------------------------------------------------------------------------------------------
</TABLE>
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
CRYSTAL PARK ONE
--------------------------------------------------------------------------------
[PICTURE]
[MAP]
o LOCATED ADJACENT TO THE REAGAN NATIONAL AIRPORT.
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
RADISSON MART PLAZA HOTEL
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Loan Information
--------------------------------------------------------------------------------
ORIGINAL CUT-OFF DATE
PRINCIPAL BALANCE: $32,000,000 $31,785,637
% OF POOL BY UPB 3.54%
ORIGINATOR: Morgan Guaranty Trust Company
NOTE DATE: December 17, 1999
INTEREST RATE: 8.71%
AMORTIZATION: 25 years
MATURITY DATE: January 1, 2010
BORROWER: The Borrower, South Florida Hotel, Inc., is a
single purpose, bankruptcy remote entity.
CALL PROTECTION: Prepayment lockout; U.S. Treasury defeasance.
CROSS-COLLATERALIZATION/ DEFAULT: No/No
ADDITIONAL FINANCING: Mezzanine debt of $4.0MM secured by a pledge
of the sole stockholders' interest in the
Borrower.
CASH MANAGEMENT: Hard Lockbox
MONTHLY RESERVES: Tax & Insurance Escrows - 1/12 estimated
annual tax and insurance bills Replacement
Reserves - $17,333 TI/LC Reserves - $25,000
($300K Cap)
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Property Information
--------------------------------------------------------------------------------
SINGLE ASSET/PORTFOLIO: Single Asset
PROPERTY TYPE: Hotel
LOCATION: Miami, FL
YEAR BUILT / RENOVATED: 1975/1999
THE COLLATERAL: The property is located in Miami, Florida and
consists of i) a 12-story, full-service hotel
comprised of 334 units, ii) the 291,558 sf.
Miami International Merchandise Mart and iii)
a 106,272 sf. convention center. The appraisal
allocates 49.14% of the value to the hotel and
50.86% to the Mart and Hall.
PROPERTY MANAGEMENT: Florida Hotel Management, LLC. (an affiliate
of the Borrower)
CURRENT OCCUPANCY (06/30/00): 75.13%
UNDERWRITTEN NET CASH FLOW: $5,076,940
APPRAISED VALUE: $58,000,000
APPRAISAL DATE: September 29, 1999
ALLOCATED CUT-OFF DATE LOAN
/ROOM (HOTEL): $46,765
ALLOCATED CUT-OFF DATE LOAN /SF
(MART AND CONVENTION): $40.64
CUT-OFF DATE LTV: 54.80%
BALLOON LTV: 46.39%
UWNCF DSCR: 1.61x
--------------------------------------------------------------------------------
OPERATING HISTORY
----------------------------------------------------------------------------
1998 1999 2000 (T-12, 06/30) UW
----------------------------------------------------------------------------
Occupancy: 76.3% 70.6% 75.1% 70.0%
----------------------------------------------------------------------------
ADR: $89.5 $91.6 $89.3 $90.0
----------------------------------------------------------------------------
RevPAR: $68.3 $64.7 $67.1 $63.0
----------------------------------------------------------------------------
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
RADISSON MART PLAZA HOTEL
--------------------------------------------------------------------------------
[PICTURE]
[PICTURE]
o LOCATED ADJACENT TO THE MIAMI INTERNATIONAL AIRPORT.
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
HAMPTON VILLAGE CENTER
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Loan Information
--------------------------------------------------------------------------------
ORIGINAL CUT-OFF DATE
PRINCIPAL BALANCE: $30,000,000 $29,978,012
% OF POOL BY UPB 3.34%
ORIGINATOR: German American Capital Corporation
NOTE DATE: June 29, 2000
INTEREST RATE: 8.53%
AMORTIZATION: 30 years
MATURITY DATE: July 1, 2030
ARD DATE: July 1, 2010
BORROWER/SPONSOR: The Borrower is a single purpose, bankruptcy
remote entity sponsored by New Plan Excel
Realty Trust. New Plan Excel (NYSE:NXL) is a
publicly traded real estate investment trust
(Moody's, Baa1; S&P, BBB+).
CALL PROTECTION: Prepayment lockout; U.S. Treasury defeasance.
CROSS-COLLATERALIZATION/ DEFAULT: No/No
ADDITIONAL FINANCING: None
CASH MANAGEMENT: Hard Lockbox
MONTHLY RESERVES: Tax & Insurance Escrows - 1/12 estimated
annual tax and insurance bills Replacement
Reserves - $6,137
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Property Information
--------------------------------------------------------------------------------
SINGLE ASSET/PORTFOLIO: Single Asset
PROPERTY TYPE: Anchored Retail
LOCATION: Rochester Hills, MI
YEAR BUILT / RENOVATED: 1989,1991/1997
THE COLLATERAL: The property is an outdoor, anchored shopping
center situated on 74.5 acres. The property
has a total of 460,268 square feet of NRA.
PROPERTY MANAGEMENT: New Plan Excel Realty Trust, Inc.
CURRENT OCCUPANCY (06/12/00): 99.5%
UNDERWRITTEN NET CASH FLOW: $4,288,869
APPRAISED VALUE: $46,600,000
APPRAISAL DATE: May 24, 2000
CUT-OFF DATE LOAN/UNITS: $65.13
CUT-OFF DATE LTV: 64.33%
BALLOON LTV: 58.29%
UWNCF DSCR: 1.55x
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
FIVE LARGEST TENANTS
----------------------------------------------------------------------------------------------
Square Percentage of Date of
Tenant Footage Leased Total Leaseable Area Type Lease Expiration
----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Kohl's 80,160 17.42% 06/30/2016
----------------------------------------------------------------------------------------------
Farmer Jack (a) 57,162 12.42% 01/31/2011
----------------------------------------------------------------------------------------------
Loews Star Theater 47,884 10.40% 12/31/2009
----------------------------------------------------------------------------------------------
TJ Maxx 25,090 5.45% 01/31/2005
----------------------------------------------------------------------------------------------
Office Max 23,300 5.06% 01/31/2009
----------------------------------------------------------------------------------------------
(a) Subsidiary of The Great Atlantic & Pacific Tea Company.
</TABLE>
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
HAMPTON VILLAGE CENTER
--------------------------------------------------------------------------------
[PICTURE]
[MAP]
o LOCATED IN AN UPSCALE URBAN COMMUNITY OFF OF ROCHESTER ROAD (STATE HIGHWAY
150), THE MAJOR THOROUGHFARE IN ROCHESTER HILLS.
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
DETROIT MAC
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Loan Information
--------------------------------------------------------------------------------
ORIGINAL CUT-OFF DATE
PRINCIPAL BALANCE: $30,000,000 $29,810,151
% OF POOL BY UPB 3.32%
ORIGINATOR: LaSalle Bank National Association
NOTE DATE: September 8, 1999
INTEREST RATE: 7.96%
AMORTIZATION: 30 years
MATURITY DATE: October 1, 2009
BORROWER/SPONSOR: The Borrower, IAC Metro L.L.C., is a single
purpose, bankruptcy remote entity sponsored by
International Airport Centers II LLC. (IAC
II). IAC II's sole business revolves around
the purchasing and managing of
warehouse/freight distribution properties
located near major gateway airports across the
country.
CALL PROTECTION: Prepayment lockout; U.S. Treasury defeasance.
CROSS-COLLATERALIZATION/ DEFAULT: No/No
ADDITIONAL FINANCING: None
CASH MANAGEMENT: N/A
MONTHLY RESERVES: Tax Escrow - 1/12 estimated annual tax and
insurance bills Replacement Reserves - $7,455
TI/LC Reserves - $12,922
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Property Information
--------------------------------------------------------------------------------
SINGLE ASSET/PORTFOLIO: Single Asset
PROPERTY TYPE: Industrial
LOCATION: Romulus, MI
YEAR BUILT: 1989-1996
THE COLLATERAL: The property is an industrial park consisting
of 10 warehouse/freight distribution buildings
and 2 one-story office buildings with a total
of 596,392 NRA. The property is an authorized
foreign trade zone and is located along the
access road into the Airport Air Cargo area of
the Detroit Metropolitan Airport.
PROPERTY MANAGEMENT: International Airport Centers LLC. (an
affiliate of the Borrower)
CURRENT OCCUPANCY (05/01/00): 95.75%
UNDERWRITTEN NET CASH FLOW: $3,204,542
APPRAISED VALUE: $40,800,000
APPRAISAL DATE: July 22, 1999
CUT-OFF DATE LOAN/UNITS: $49.98
CUT-OFF DATE LTV: 73.06%
BALLOON LTV: 65.71%
UWNCF DSCR: 1.22x
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
FIVE LARGEST TENANTS
-------------------------------------------------------------------------------------------------
Square Percentage of Date of
Tenant Footage Leased Total Leaseable Area Type Lease Expiration
-------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Nippon Express USA 92,786 15.56% 05/04/2001
-------------------------------------------------------------------------------------------------
Thyssen Haniel Logistics 80,640 13.52% 11/00 - 06/03
-------------------------------------------------------------------------------------------------
Federal Express 56,000 9.39% 01/31/2004
-------------------------------------------------------------------------------------------------
Panalpina Inc. 33,937 5.69% 05/31/2002
-------------------------------------------------------------------------------------------------
Spirit Airlines 32,000 5.37% 01/23/2010
-------------------------------------------------------------------------------------------------
</TABLE>
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ALL INFORMATION IN THIS TERM SHEET, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
--------------------------------------------------------------------------------
COLLATERAL TERM SHEET
DETROIT MAC
--------------------------------------------------------------------------------
[PICTURE]
[PICTURE]
o LOCATED ADJACENT TO THE DETROIT METROPOLITAN AIRPORT.
Additional information is available upon request. Information herein is believed
to be reliable but Deutsche Bank Securities Inc., J.P. Morgan Securities Inc.
and Chase Securities Inc. (the "Underwriters") do not warrant its completeness
or accuracy. These materials are subject to change from time to time without
notice. Past performance is not indicative of future results. All information
contained herein, whether regarding the mortgage loans or otherwise, supersedes
any previous such information delivered to you and will be superseded by any
such information subsequently delivered and ultimately by the final prospectus
relating to the securities. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have been
provided to you for information purposes only and may not be relied upon by you
in evaluating the merits of investing in the securities. Any investment decision
with respect to the securities should be made by you based solely upon the
information contained in the final prospectus relating to the securities. No
assurance or representation can be made as to the actual rate or timing of
principal payments or prepayments on any of the mortgage loans or the
performance characteristics of the securities. This information was prepared in
reliance on information regarding the mortgage loans furnished by the sellers of
the mortgage loans. The underwriters and/or their affiliates and employees may
hold a position or act as market maker in the financial instruments of any
issuer discussed herein or act as underwriter, placement agent, advisor or
lender to such issuer. The Underwriters are members of SIPC.
<PAGE>
ANNEX D
GLOBAL CLEARANCE, SETTLEMENT
AND TAX DOCUMENTATION PROCEDURES
Except in limited circumstances, the globally offered COMM 2000-C1
Commercial Mortgage Pass-Through Certificates, Series 2000-C1 (the "global
securities") will be available only in book-entry form. Investors in the global
securities may hold those global securities through any of DTC, Clearstream or
Euroclear. The global securities will be tradable as home market instruments in
both the European and U.S. domestic markets. Initial settlement and all
secondary trades will settle in same day funds. Terms used but not defined in
this Annex D have the meanings assigned to them in the prospectus supplement
and the prospectus.
Secondary market trading between investors holding global securities
through Clearstream and Euroclear will be conducted in the ordinary way in
accordance with their normal rules and operating procedures and in accordance
with conventional eurobond practice (i.e., seven calendar day settlement).
Secondary market trading between investors holding global securities
through DTC will be conducted according to the rules and procedures applicable
to U.S. corporate debt obligations.
Secondary cross-market trading between Clearstream or Euroclear and DTC
participants holding certificates will be effected on a
delivery-against-payment basis through the respective depositaries of
Clearstream and Euroclear (in that capacity) and as DTC participants.
Non-U.S. holders (as described below) of global securities will be subject
to U.S. withholding taxes unless those holders meet certain requirements and
deliver appropriate U.S. tax documents to the securities clearing organizations
or their participants.
INITIAL SETTLEMENT
All global securities will be held in book-entry form by DTC in the name
of Cede & Co. as nominee of DTC. Investors' interests in the global securities
will be represented through financial institutions acting on their behalf as
direct and indirect participants in DTC. As a result, Clearstream and Euroclear
will hold positions on behalf of their participants through their respective
depositaries, which in turn will hold those positions in accounts as DTC
participants.
Investors electing to hold their global securities through DTC will follow
the settlement practices applicable to similar issues of pass-through
certificates. Investors' securities custody accounts will be credited with
their holdings against payment in same-day funds on the settlement date.
Investors electing to hold their global securities through Clearstream or
Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global security
and no "lock-up" or restricted period. Global securities will be credited to
the securities custody accounts on the settlement date against payments in
same-day funds.
SECONDARY MARKET TRADING
Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.
Trading between DTC Participants. Secondary market trading between DTC
participants will be settled using the procedures applicable to similar issues
of pass-through certificates in same-day funds.
Trading between Clearstream or Euroclear Participants. Secondary market
trading between Clearstream participants or Euroclear participants will be
settled using the procedures applicable to conventional eurobonds in same-day
funds.
D-1
<PAGE>
Trading between DTC seller and Clearstream or Euroclear purchaser. When
global securities are to be transferred from the account of a DTC participant
to the account of a Clearstream participant or a Euroclear participant, the
purchaser will send instructions to Clearstream or Euroclear through a
Clearstream participant or Euroclear participant at least one business day
before settlement. Clearstream or Euroclear will instruct the respective
depositary, as the case may be, to receive the global securities against
payment. Payment will include interest accrued on the global securities from
and including the last coupon payment date to and excluding the settlement
date. Payment will then be made by the respective depositary to the DTC
participant's account against delivery of the global securities. After
settlement has been completed, the global securities will be credited to the
respective clearing system and by the clearing system, in accordance with its
usual procedures, to the Clearstream participant's or Euroclear participant's
account. The global securities credit will appear the next day (European time)
and the cash debit will be back-valued to, and the interest on the Global
Securities will accrue from, the value date (which would be the preceding day
when settlement occurred in New York). If settlement is not completed on the
intended value date (i.e., the trade fails), the Clearstream or Euroclear cash
debit will be valued instead as of the actual settlement date.
Clearstream participants and Euroclear participants will need to make
available to the respective clearing systems the funds necessary to process
same-day funds settlement. The most direct means of doing so is to pre-position
funds for settlement, either from cash on hand or existing lines of credit, as
they would for any settlement occurring within Clearstream or Euroclear. Under
this approach, they may take on credit exposure to Clearstream or Euroclear
until the global securities are credited to their accounts one day later.
As an alternative, if Clearstream or Euroclear has extended a line of
credit to them, Clearstream participants or Euroclear participants can elect
not to pre-position funds and allow that credit line to be drawn upon the
finance settlement. Under this procedure, Clearstream participants or Euroclear
participants purchasing global securities would incur overdraft charges for one
day, assuming they cleared the overdraft when the global securities were
credited to their accounts. However, interest on the global securities would
accrue from the value date. Therefore, in many cases the investment income on
the global securities earned during that one day period may substantially
reduce or offset the amount of the overdraft charges, although this result will
depend on each Clearstream participant's or Euroclear participant's particular
cost of funds.
Since the settlement is taking place during New York business hours, DTC
participants can employ their usual procedures for sending global securities to
the respective depositary for the benefit of Clearstream participants or
Euroclear participants. The sale proceeds will be available to the DTC seller
on the settlement date. Thus, to the DTC participant a cross-market transaction
will settle no differently than a trade between two DTC participants.
Trading between Clearstream or Euroclear seller and DTC purchaser. Due to
time zone differences in their favor, Clearstream participants and Euroclear
participants may employ their customary procedures for transactions in which
global securities are to be transferred by the respective clearing system,
through the respective depositary, to a DTC participant. The seller will send
instructions to Clearstream or Euroclear through a Clearstream participant or
Euroclear participant at least one business day before settlement. In these
cases, Clearstream or Euroclear will instruct the respective depositary, as
appropriate, to deliver the bonds to the DTC participant's account against
payment. Payment will include interest accrued on the global securities from
and including the last coupon payment date to and excluding the settlement
date. The payment will then be reflected in the account of the Clearstream
participant or Euroclear participant the following day, and receipt of the cash
proceeds in the Clearstream participant's or Euroclear participant's account
would be back-valued to the value date (which would be the preceding day, when
settlement occurred in New York). Should the Clearstream participant or
Euroclear participant have a line of credit with its respective clearing system
and elect to be in debit in anticipation of receipt of the sale proceeds in its
account, the back-valuation will extinguish any overdraft charges incurred over
that one-day period. If settlement is not completed on the
D-2
<PAGE>
intended value date (i.e., the trade fails), receipt of the cash proceeds in
the Clearstream participant's or Euroclear participant's account would instead
be valued as of the actual settlement date. Finally, day traders that use
Clearstream or Euroclear and that purchase global securities from DTC
participants for delivery to Clearstream participants or Euroclear participants
should note that these trades would automatically fail on the sale side unless
affirmative action were taken. At least three techniques should be readily
available to eliminate this potential problem:
(a) borrowing through Clearstream or Euroclear for one day (until the
purchase side of the day trade is reflected in their Clearstream or Euroclear
accounts) in accordance with the clearing system's customary procedures;
(b) borrowing the global securities in the U.S. from a DTC participant no
later than one day before settlement, which would give the global securities
sufficient time to be reflected in their Clearstream or Euroclear account to
settle the sale side of the trade; or
(c) staggering the value dates for the buy and sell sides of the trade so
that the value date for the purchase from the DTC participant is at least one
day before the value date for the sale to the Clearstream participant or
Euroclear participant.
U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS
A beneficial owner of global securities holding securities through
Clearstream or Euroclear (or through DTC if the holder has an address outside
the U.S.) will be subject to the 30% U.S. withholding tax that generally
applies to payments of interest (including original issue discount) on
registered debt issued by U.S. persons, unless (1) each clearing system, bank
or other financial institution that holds customers' securities in the ordinary
course of its trade or business in the chain of intermediaries between that
beneficial owner and the U.S. entity required to withhold tax complies with
applicable certification requirements and (2) that beneficial owner takes one
of the following steps to obtain an exemption or reduced tax rate:
Exemption for non-U.S. Persons (Form W-8BEN). Beneficial owners of
certificates that are non-U.S. persons can obtain a complete exemption from the
withholding tax by filing a signed Form W-8BEN (Certificate of Foreign Status)
or substitute form. If the information shown on Form W-8BEN changes, a new Form
W-8BEN must be filed within 30 days of that change.
Exemption for non-U.S. Persons with effectively connected income (Form
W-8ECI). A non-U.S. person, including a non-U.S. corporation or bank with a
U.S. branch, for which the interest income is effectively connected with its
conduct of a trade or business in the United States can obtain an exemption
from the withholding tax by filing Form W-8ECI (Exemption from Withholding of
Tax on Income Effectively Connected with the Conduct of a Trade or Business in
the United States) or substitute form.
Exemption or reduced rate for non-U.S. Persons resident in treaty
countries (Form W-8BEN). Non-U.S. Persons that are beneficial owners residing
in a country that has a tax treaty with the United States can obtain an
exemption or reduced tax rate (depending on the treaty terms) by filing Form
W-8BEN (Ownership, Exemption or Reduced Rate Certificate) or substitute form.
Form W-8BEN may be filed by the Beneficial Owner or his agent.
Exemption for U.S. Persons (Form W-9). U.S. persons can obtain a complete
exemption from the withholding tax by filing Form W-9 (Payer's Request for
Taxpayer Identification Number and Certification).
U.S. Federal Income Tax Reporting Procedure. The beneficial owner of a
global security or, in the case of a Form W-8BEN or a Form W-8ECI filer, his
agent, files by submitting the appropriate form to the person through whom it
holds (the clearing agency, in the case of persons holding directly on the
books of the clearing agency). Form W-8BEN and Form W-8BEN are effective for
three calendar years and Form W-8ECI is effective for one calendar year.
D-3
<PAGE>
The term "U.S. person" means (1) a citizen or resident of the United
States, (2) a corporation or partnership organized in or under the laws of the
United States, any state or the District of Columbia, including any entity
treated as a corporation or partnership for federal income tax purposes, (3) an
estate the income of which is includable in gross income for United States tax
purposes, regardless of its source or (4) a trust if a court within the United
States is able to exercise primary supervision of the administration of the
trust and one or more United States fiduciaries have the authority to control
all substantial decisions of the trust. This summary does not deal with all
aspects of U.S. federal income tax withholding that may be relevant to foreign
holders of the global securities. Investors are advised to consult their own
tax advisors for specific tax advice concerning their holding and disposing of
the global securities.
D-4
<PAGE>
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) Multifamily Properties (as defined herein) units and mobile home
parks; and (ii) commercial properties consisting of office buildings, Retail
Properties (as defined herein), 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. To the extent described in the Prospectus Supplement,
Retail Properties and Multifamily Properties 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.
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 August 11, 2000
<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 and/or the assets thereof 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. 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 ........................................................................ 10
Credit Support Limitations ............................................................ 10
Effect of Prepayments on Average Life of Certificates ................................. 11
Effect of Prepayments on Yield of Certificates ........................................ 12
Limited Nature of Ratings ............................................................. 12
Certain Factors Affecting Delinquency, Foreclosure and Loss of the Mortgage Loans ..... 13
Inclusion of Delinquent and Nonperforming Mortgage Loans in a Mortgage Asset
Pool ................................................................................ 16
Termination ........................................................................... 16
Risks Associated With Multifamily Properties .......................................... 17
Risks Associated With Retail Properties ............................................... 17
DESCRIPTION OF THE TRUST FUNDS ......................................................... 17
General ............................................................................... 17
Mortgage Loans ........................................................................ 18
MBS ................................................................................... 23
Certificate Accounts .................................................................. 24
Credit Support ........................................................................ 24
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
</TABLE>
v
<PAGE>
<TABLE>
<CAPTION>
PAGE
----
<S> <C>
THE DEPOSITOR ....................................................................... 31
DEUTSCHE BANK AG .................................................................... 31
DESCRIPTION OF THE CERTIFICATES ..................................................... 31
General ............................................................................ 31
Distributions ...................................................................... 32
Distributions of Interest on the Certificates ...................................... 33
Distributions of Principal of the Certificates ..................................... 34
Distributions on the Certificates in Respect of Prepayment Premiums or in Respect of
Equity Participations ............................................................ 34
Allocation of Losses and Shortfalls ................................................ 35
Advances in Respect of Delinquencies ............................................... 35
Reports to Certificateholders ...................................................... 36
Voting Rights ...................................................................... 37
Termination ........................................................................ 37
Book-Entry Registration and Definitive Certificates ................................ 38
DESCRIPTION OF THE POOLING AGREEMENTS ............................................... 40
General ............................................................................ 40
Assignment of Mortgage Loans; Repurchases .......................................... 40
Representations and Warranties; Repurchases ........................................ 42
Collection and Other Servicing Procedures .......................................... 43
Sub-Servicers ...................................................................... 45
Certificate Account ................................................................ 45
Modifications, Waivers and Amendments of Mortgage Loans ............................ 48
Realization Upon Defaulted Mortgage Loans .......................................... 48
Hazard Insurance Policies .......................................................... 50
Due-on-Sale and Due-on-Encumbrance Provisions ...................................... 50
Servicing Compensation and Payment of Expenses ..................................... 51
Evidence as to Compliance .......................................................... 51
Certain Matters Regarding the Master Servicer, the Special Servicer, the REMIC
Administrator and the Depositor .................................................. 52
Events of Default .................................................................. 53
Rights Upon Event of Default ....................................................... 54
Amendment .......................................................................... 55
List of Certificateholders ......................................................... 56
</TABLE>
vi
<PAGE>
<TABLE>
<CAPTION>
PAGE
----
<S> <C>
The Trustee .................................................... 56
Duties of the Trustee .......................................... 56
Certain Matters Regarding the Trustee .......................... 56
Resignation and Removal of the Trustee ......................... 57
DESCRIPTION OF CREDIT SUPPORT ................................... 58
General ........................................................ 58
Subordinate Certificates ....................................... 58
Insurance or Guarantees with Respect to Mortgage Loans ......... 58
Letter of Credit ............................................... 59
Certificate Insurance and Surety Bonds ......................... 59
Reserve Funds .................................................. 59
Credit Support with Respect to MBS ............................. 60
Interest Rate Exchange, Cap and Floor Agreements ............... 60
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS ......................... 60
General ........................................................ 60
Types of Mortgage Instruments .................................. 61
Leases and Rents ............................................... 61
Personalty ..................................................... 61
Foreclosure .................................................... 62
Bankruptcy Laws ................................................ 65
Environmental Considerations ................................... 66
Due-on-Sale and Due-on-Encumbrance Provisions .................. 68
Junior Liens; Rights of Holders of Senior Liens ................ 68
Subordinate Financing .......................................... 68
Default Interest and Limitations on Prepayments ................ 69
Applicability of Usury Laws .................................... 69
Certain Laws and Regulations ................................... 69
Americans with Disabilities Act ................................ 69
Soldiers' and Sailors' Civil Relief Act of 1940 ................ 70
Forfeitures in Drug and RICO Proceedings ....................... 70
CERTAIN FEDERAL INCOME TAX CONSEQUENCES ......................... 71
Federal Income Tax Consequences for REMIC Certificates ......... 71
Taxation of Regular Certificates ............................... 74
Taxation of Residual Certificates .............................. 81
</TABLE>
vii
<PAGE>
<TABLE>
<CAPTION>
PAGE
----
<S> <C>
Taxes That May Be Imposed on the REMIC Pool .................. 89
Liquidation of the REMIC Pool ................................ 89
Administrative Matters ....................................... 90
Limitations on Deduction of Certain Expenses ................. 90
Taxation of Certain Foreign Investors ........................ 91
Backup Withholding ........................................... 92
Reporting Requirements ....................................... 92
FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES AS TO WHICH NO
REMIC ELECTION IS MADE ....................................... 93
Standard Certificates ........................................ 93
Stripped Certificates ........................................ 96
Reporting Requirements and Backup Withholding. ............... 99
Taxation of Certain Foreign Investors ........................ 99
STATE AND OTHER TAX CONSEQUENCES .............................. 100
CERTAIN ERISA CONSIDERATIONS .................................. 100
General ...................................................... 100
Plan Asset Regulations ....................................... 100
Prohibited Transaction Exemptions ............................ 102
Tax Exempt Investors ......................................... 104
LEGAL INVESTMENT .............................................. 104
USE OF PROCEEDS ............................................... 106
METHOD OF DISTRIBUTION ........................................ 106
LEGAL MATTERS ................................................. 108
FINANCIAL INFORMATION ......................................... 108
RATING ........................................................ 108
INDEX OF PRINCIPAL TERMS ...................................... 109
</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
1
<PAGE>
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 (each, a
"Multifamily Property") 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 (each, a "Retail Property"), 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. To the extent described in the
Prospectus Supplement, Retail Properties and
Multifamily Properties will represent security
for a material concentration of the Mortgage
Loans in any Trust Fund, based on principal
balance at the time such Trust Fund is formed.
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
2
<PAGE>
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-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 distribu-
3
<PAGE>
tions of principal thereof to be made, subject
to available funds, based on a specified
principal payment schedule or other methodology;
or (vii) provide for distribution based on
collections on the Mortgage Assets in the
related Trust Fund attributable to prepayment
premiums, yield maintenance payments or equity
participations.
If so specified in the related Prospectus
Supplement, a series of Certificates may include
one or more "Controlled Amortization Classes,"
which will entitle the holders thereof to
receive principal distributions according to a
specified principal payment schedule. Although
prepayment risk cannot be eliminated entirely
for any class of Certificates, a Controlled
Amortization Class will generally provide a
relatively stable cash flow so long as the
actual rate of prepayment on the Mortgage Loans
in the related Trust Fund remains relatively
constant at the rate, or within the range of
rates, of prepayment used to establish the
specific principal payment schedule for such
Certificates. Prepayment risk with respect to a
given Mortgage Asset Pool does not disappear,
however, and the stability afforded to a
Controlled Amortization Class comes at the
expense of one or more other classes of the same
series, any of which other classes may also be a
class of Offered Certificates. See "Risk
Factors--Effect of Prepayments on Average Life
of Certificates" and "--Effect of Prepayments on
Yield of Certificates."
Each class of Certificates, other than certain
classes of Stripped Interest Certificates and
certain classes of REMIC Residual Certificates
(as defined herein), will have an initial stated
principal amount (a "Certificate Balance"); and
each class of Certificates, other than certain
classes of Stripped Principal Certificates and
certain classes of REMIC Residual Certificates,
will accrue interest on its Certificate Balance
or, in the case of certain classes of Stripped
Interest Certificates, on a notional amount (a
"Notional Amount"), based on a fixed, variable
or adjustable interest rate (a "Pass-Through
Rate"). The related Prospectus Supplement will
specify the Certificate Balance, Notional Amount
and/or Pass-Through Rate (or, in the case of a
variable or adjustable Pass-Through Rate, the
method for determining such rate), as
applicable, for each class of Offered
Certificates.
If so specified in the related Prospectus
Supplement, a class of Certificates may have two
or more component parts, each having
characteristics that are otherwise described
herein as being attributable to separate and
distinct classes.
The Certificates will not be guaranteed or
insured by the Depositor or any of its
affiliates, by any governmental agency or
instrumentality or by any other person or
entity, unless otherwise provided in the related
Prospectus Supplement. See "Risk
Factors--Limited Assets."
4
<PAGE>
DISTRIBUTIONS OF INTEREST ON
THE CERTIFICATES........... Interest on each class of Offered Certificates
(other than certain classes of Stripped Principal
Certificates and certain classes of REMIC
Residual Certificates) of each series will accrue
at the applicable Pass-Through Rate on the
Certificate Balance or, in the case of certain
classes of Stripped Interest Certificates, the
Notional Amount thereof outstanding from time to
time and will be distributed to
Certificateholders as provided in the related
Prospectus Supplement (each of the specified
dates on which distributions are to be made, a
"Distribution Date"). Distributions of interest
with respect to one or more classes of
Certificates (collectively, "Accrual
Certificates") may not commence until the
occurrence of certain events, such as the
retirement of one or more other classes of
Certificates, and interest accrued with respect
to a class of Accrual Certificates prior to the
occurrence of such an event will either be added
to the Certificate Balance thereof or otherwise
deferred as described in the related Prospectus
Supplement. Distributions of interest with
respect to one or more classes of Certificates
may be reduced to the extent of certain
delinquencies, losses and other contingencies
described herein and in the related Prospectus
Supplement. See "Risk Factors--Effect of
Prepayments on Average Life of Certificates" and
"--Effect of Prepayments on Yield of
Certificates," "Yield and Maturity
Considerations--Certain Shortfalls in Collections
of Interest" and "Description of the
Certificates--Distributions of Interest on the
Certificates."
DISTRIBUTIONS OF PRINCIPAL OF
THE CERTIFICATES........... Each class of Certificates of each series
(other than certain classes of Stripped Interest
Certificates and certain classes of REMIC
Residual Certificates) will have a Certificate
Balance. The Certificate Balance of a class of
Certificates outstanding from time to time will
represent the maximum amount that the holders
thereof are then entitled to receive in respect
of principal from future cash flow on the assets
in the related Trust Fund. The initial aggregate
Certificate Balance of all classes of a series of
Certificates will not be greater than the
outstanding principal balance of the related
Mortgage Assets as of a specified date (the
"Cut-off Date"), after application of scheduled
payments due on or before such date, whether or
not received. As and to the extent described in
each Prospectus Supplement, distributions of
principal with respect to the related series of
Certificates will be made on each Distribution
Date to the holders of the class or classes of
Certificates of such series then entitled thereto
until the Certificate Balances of such
Certificates have been reduced to zero.
Distributions of principal with respect to one or
more classes of Certificates: (i) may be made at
a rate that is faster (and, in some cases,
substantially faster) or slower (and, in some
cases,
5
<PAGE>
substantially slower) than the rate at which
payments or other collections of principal are
received on the Mortgage Assets in the related
Trust Fund; (ii) may not commence until the
occurrence of certain events, such as the
retirement of one or more other classes of
Certificates of the same series; (iii) may be
made, subject to certain limitations, based on a
specified principal payment schedule; or (iv)
may be contingent on the specified principal
payment schedule for another class of the same
series and the rate at which payments and other
collections of principal on the Mortgage Assets
in the related Trust Fund are received. Unless
otherwise specified in the related Prospectus
Supplement, distributions of principal of any
class of Offered Certificates will be made on a
pro rata basis among all of the Certificates of
such class. See "Description of the
Certificates--Distributions of Principal of the
Certificates."
CREDIT SUPPORT AND CASH FLOW
AGREEMENTS................. If so provided in the related Prospectus
Supplement, partial or full protection against
certain defaults and losses on the Mortgage
Assets in the related Trust Fund may be provided
to one or more classes of Certificates of the
related series in the form of subordination of
one or more other classes of Certificates of such
series, which other classes may include one or
more classes of Offered Certificates, or by one
or more other types of credit support, which may
include a letter of credit, a surety bond, an
insurance 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
6
<PAGE>
making, certain advances with respect to
delinquent scheduled payments of principal
and/or interest on such Mortgage Loans. Any such
advances made with respect to a particular
Mortgage Loan will be reimbursable from
subsequent recoveries in respect of such
Mortgage Loan and otherwise to the extent
described herein and in the related Prospectus
Supplement. See "Description of the
Certificates--Advances in Respect of
Delinquencies." If and to the extent provided in
the Prospectus Supplement for a series of
Certificates, any entity making such advances
may be entitled to receive interest thereon for
a specified period during which certain or all
of such advances are outstanding, payable from
amounts in the related Trust Fund. See
"Description of the Certificates--Advances in
Respect of Delinquencies." If a Trust Fund
includes MBS, any comparable advancing
obligation of a party to the related Pooling
Agreement, or of a party to the related MBS
Agreement, will be described in the related
Prospectus Supplement.
OPTIONAL TERMINATION........ If so specified in the related Prospectus
Supplement, a series of Certificates may be
subject to optional early termination through the
repurchase of the Mortgage Assets in the related
Trust Fund by the party or parties specified
therein, under the circumstances and in the
manner set forth therein. If so provided in the
related Prospectus Supplement, upon the reduction
of the Certificate Balance of a specified class
or classes of Certificates by a specified
percentage or amount or upon a specified date, a
party specified therein may be authorized or
required to solicit bids for the purchase of all
of the Mortgage Assets of the related Trust Fund,
or of a sufficient portion of such Mortgage
Assets to retire such class or classes, under the
circumstances and in the manner set forth
therein. See "Description of the
Certificates--Termination."
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 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.
7
<PAGE>
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 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.
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.
9
<PAGE>
LIMITED ASSETS
Unless otherwise specified in the related Prospectus Supplement, neither
the Offered Certificates of any series nor the Mortgage Assets in the related
Trust Fund will be guaranteed or insured by the Depositor or any of its
affiliates, by any governmental agency or instrumentality or by any other
person or entity; and no Offered Certificate of any series will represent a
claim against or security interest in the Trust Funds for any other series.
Accordingly, if the related Trust Fund has insufficient assets to make payments
on a series of Offered Certificates, no other assets will be available for
payment of the deficiency, and the holders of one or more classes of such
Offered Certificates will be required to bear the consequent loss. Furthermore,
certain amounts on deposit from time to time in certain funds or accounts
constituting part of a Trust Fund, including the Certificate Account and any
accounts maintained as Credit Support, may be withdrawn under certain
conditions, if and to the extent described in the related Prospectus
Supplement, for purposes other than the payment of principal of or interest on
the related series of Certificates. If and to the extent so provided in the
Prospectus Supplement for a series of Certificates consisting of one or more
classes of Subordinate Certificates, on any Distribution Date in respect of
which losses or shortfalls in collections on the Mortgage Assets have been
incurred, all or a portion of the amount of such losses or shortfalls will be
borne first by one or more classes of the Subordinate Certificates, and,
thereafter, by the remaining classes of Certificates in the priority and manner
and subject to the limitations specified in such Prospectus Supplement.
CREDIT SUPPORT LIMITATIONS
Limitations Regarding Types of Losses Covered. The Prospectus Supplement
for a series of Certificates will describe any Credit Support provided with
respect thereto. Use of Credit Support will be subject to the conditions and
limitations described herein and in the related Prospectus Supplement.
Moreover, such Credit Support may not cover all potential losses; for example,
Credit Support may or may not cover loss by reason of fraud or negligence by a
mortgage loan originator or other parties. Any such losses not covered by
Credit Support may, at least in part, be allocated to one or more classes of
Offered Certificates.
Disproportionate Benefits to Certain Classes and Series. A series of
Certificates may include one or more classes of Subordinate Certificates (which
may include Offered Certificates), if so provided in the related Prospectus
Supplement. Although subordination is intended to reduce the likelihood of
temporary shortfalls and ultimate losses to holders of Senior Certificates, the
amount of subordination will be limited and may decline under certain
circumstances. In addition, if principal payments on one or more classes of
Offered Certificates of a series are made in a specified order of priority, any
related Credit Support may be exhausted before the principal of the later paid
classes of Offered Certificates of such series has been repaid in full. As a
result, the impact of losses and shortfalls experienced with respect to the
Mortgage Assets may fall primarily upon those classes of Offered Certificates
having a later right of payment. Moreover, if a form of Credit Support covers
the Offered Certificates of more than one series and losses on the related
Mortgage Assets exceed the amount of such Credit Support, it is possible that
the holders of Offered Certificates of one (or more) such series will be
disproportionately benefited by such Credit Support to the detriment of the
holders of Offered Certificates of one (or more) other such series.
Limitations Regarding the Amount of Credit Support. The amount of any
applicable Credit Support supporting one or more classes of Offered
Certificates, including the subordination of one or more other classes of
Certificates, will be determined on the basis of criteria established by each
Rating Agency rating such classes of Certificates based on an assumed level of
defaults, delinquencies and losses on the underlying Mortgage Assets and
certain other factors. There can, however, be no assurance that the loss
experience on the related Mortgage Assets will not exceed such assumed levels.
See "Description of the Certificates--Allocation of Losses and Shortfalls" and
"Description of Credit Support." If the losses on the related Mortgage Assets
do exceed such assumed levels, the holders of one or more classes of Offered
Certificates will be required to bear such additional losses.
10
<PAGE>
EFFECT OF PREPAYMENTS ON AVERAGE LIFE OF CERTIFICATES
As a result of prepayments on the Mortgage Loans in any Trust Fund, the
amount and timing of distributions of principal and/or interest on the Offered
Certificates of the related series may be highly unpredictable. Prepayments on
the Mortgage Loans in any Trust Fund will result in a faster rate of principal
payments on one or more classes of the related series of Certificates than if
payments on such Mortgage Loans were made as scheduled. Thus, the prepayment
experience on the Mortgage Loans in a Trust Fund may affect the average life of
one or more classes of Certificates of the related series, including a class of
Offered Certificates. The rate of principal payments on pools of mortgage loans
varies among pools and from time to time is influenced by a variety of
economic, demographic, geographic, social, tax and legal factors. For example,
if prevailing interest rates fall significantly below the Mortgage Rates borne
by the Mortgage Loans included in a Trust Fund, then, subject to the particular
terms of the Mortgage Loans (e.g., provisions that prohibit voluntary
prepayments during specified periods or impose penalties in connection
therewith) and the ability of borrowers to obtain new financing, principal
prepayments on such Mortgage Loans are likely to be higher than if prevailing
interest rates remain at or above the rates borne by those Mortgage Loans.
Conversely, if prevailing interest rates rise significantly above the Mortgage
Rates borne by the Mortgage Loans included in a Trust Fund, then principal
prepayments on such Mortgage Loans are likely to be lower than if prevailing
interest rates remain at or below the mortgage rates borne by those Mortgage
Loans. There can be no assurance as to the actual rate of prepayment on the
Mortgage Loans in any Trust Fund or that such rate of prepayment will conform
to any model described herein or in any Prospectus Supplement. As a result,
depending on the anticipated rate of prepayment for the Mortgage Loans in any
Trust Fund, the retirement of any class of Certificates of the related series
could occur significantly earlier or later, and the average life thereof could
be significantly shorter or longer, than expected.
The extent to which prepayments on the Mortgage Loans in any Trust Fund
ultimately affect the average life of any class of Certificates of the related
series will depend on the terms and provisions of such Certificates. A class of
Certificates, including a class of Offered Certificates, may provide that on
any Distribution Date the holders of such Certificates are entitled to a pro
rata share of the prepayments on the Mortgage Loans in the related Trust Fund
that are distributable on such date, to a disproportionately large share
(which, in some cases, may be all) of such prepayments, or to a
disproportionately small share (which, in some cases, may be none) of such
prepayments. A class of Certificates that entitles the holders thereof to a
disproportionately large share of the prepayments on the Mortgage Loans in the
related Trust Fund increases the likelihood of early retirement of such class
("Call Risk") if the rate of prepayment is relatively fast; while a class of
Certificates that entitles the holders thereof to a disproportionately small
share of the prepayments on the Mortgage Loans in the related Trust Fund
increases the likelihood of an extended average life of such class ("Extension
Risk") if the rate of prepayment is relatively slow. As and to the extent
described in the related Prospectus Supplement, the respective entitlements of
the various classes of Certificateholders of any series to receive payments
(and, in particular, prepayments) of principal of the Mortgage Loans in the
related Trust Fund may vary based on the occurrence of certain events (e.g.,
the retirement of one or more classes of Certificates of such series) or
subject to certain contingencies (e.g., prepayment and default rates with
respect to such Mortgage Loans).
A series of Certificates may include one or more Controlled Amortization
Classes, which will entitle the holders thereof to receive principal
distributions according to a specified principal payment schedule. Although
prepayment risk cannot be eliminated entirely for any class of Certificates, a
Controlled Amortization Class will generally provide a relatively stable cash
flow so long as the actual rate of prepayment on the Mortgage Loans in the
related Trust Fund remains relatively constant at the rate, or within the range
of rates, of prepayment used to establish the specific principal payment
schedule for such Certificates. Prepayment risk with respect to a given
Mortgage Asset Pool does not disappear, however, and the stability afforded to
a Controlled
11
<PAGE>
Amortization Class comes at the expense of one or more Companion Classes of the
same series, any of which Companion Classes may also be a class of Offered
Certificates. In general, and as more specifically described in the related
Prospectus Supplement, a Companion Class may entitle the holders thereof to a
disproportionately large share of prepayments on the Mortgage Loans in the
related Trust Fund when the rate of prepayment is relatively fast, and/or may
entitle the holders thereof to a disproportionately small share of prepayments
on the Mortgage Loans in the related Trust Fund when the rate of prepayment is
relatively slow. As and to the extent described in the related Prospectus
Supplement, a Companion Class absorbs some (but not all) of the Call Risk
and/or Extension Risk that would otherwise belong to the related Controlled
Amortization Class if all payments of principal of the Mortgage Loans in the
related Trust Fund were allocated on a pro rata basis.
EFFECT OF PREPAYMENTS ON YIELD OF CERTIFICATES
A series of Certificates may include one or more classes of Offered
Certificates offered at a premium or discount. Yields on such classes of
Certificates will be sensitive, and in some cases extremely sensitive, to
prepayments on the Mortgage Loans in the related Trust Fund and, where the
amount of interest payable with respect to a class is disproportionately large,
as compared to the amount of principal, as with certain classes of Stripped
Interest Certificates, a holder might fail to recover its original investment
under some prepayment scenarios. The extent to which the yield to maturity of
any class of Offered Certificates may vary from the anticipated yield will
depend upon the degree to which such Certificates are purchased at a discount
or premium and the amount and timing of distributions thereon. An investor
should consider, in the case of any Offered Certificate purchased at a
discount, the risk that a slower than anticipated rate of principal payments on
the Mortgage Loans could result in an actual yield to such investor that is
lower than the anticipated yield and, in the case of any Offered Certificate
purchased at a premium, the risk that a faster than anticipated rate of
principal payments could result in an actual yield to such investor that is
lower than the anticipated yield. See "Yield and Maturity Considerations."
LIMITED NATURE OF RATINGS
Any rating assigned by a Rating Agency to a class of Offered Certificates
will reflect only its assessment of the likelihood that holders of such Offered
Certificates will receive payments to which such Certificateholders are
entitled under the related Pooling 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."
12
<PAGE>
CERTAIN FACTORS AFFECTING DELINQUENCY, FORECLOSURE AND LOSS OF THE MORTGAGE
LOANS
General. The payment performance of the Offered Certificates of any series
will be directly related to the payment performance of the underlying Mortgage
Loans. Set forth below is a discussion of certain factors that will affect the
full and timely payment of the Mortgage Loans in any Trust Fund. In addition, a
description of certain material considerations associated with investments in
mortgage loans is included herein under "Certain Legal Aspects of Mortgage
Loans."
The Offered Certificates will be directly or indirectly backed by mortgage
loans secured by multifamily and/or commercial properties. Mortgage loans made
on the security of multifamily or commercial property may have a greater
likelihood of delinquency and foreclosure, and a greater likelihood of loss in
the event thereof, than loans made on the security of an owner-occupied
single-family property. See "Description of the Trust Funds--Mortgage
Loans--Default and Loss Considerations with Respect to the Mortgage Loans." The
ability of a borrower to repay a loan secured by an income-producing property
typically is dependent primarily upon the successful operation of such property
rather than upon the existence of independent income or assets of the borrower;
thus, the value of an income-producing property is directly related to the net
operating income derived from such property. If the net operating income of the
property is reduced (for example, if rental or occupancy rates decline or real
estate tax rates or other operating expenses increase), the borrower's ability
to repay the loan may be impaired. A number of the Mortgage Loans may be
secured by liens on owner-occupied Mortgaged Properties or on Mortgaged
Properties leased to a single tenant or a small number of significant tenants.
Accordingly, a decline in the financial condition of the borrower or a
significant tenant, as applicable, may have a disproportionately greater effect
on the net operating income from such Mortgaged Properties than would be the
case with respect to Mortgaged Properties with multiple tenants. Furthermore,
the value of any Mortgaged Property may be adversely affected by factors
generally incident to interests in real property, including changes in general
or local economic conditions and/or specific industry segments; declines in
real estate values; declines in rental or occupancy rates; increases in
interest rates, real estate tax rates and other operating expenses; changes in
governmental rules, regulations and fiscal policies, including environmental
legislation; natural disasters and civil disturbances such as earthquakes,
hurricanes, floods, eruptions or riots; and other circumstances, conditions or
events beyond the control of a Master Servicer or a Special Servicer.
Additional considerations may be presented by the type and use of a particular
Mortgaged Property. For instance, Mortgaged Properties that operate as
hospitals and nursing homes are subject to significant governmental regulation
of the ownership, operation, maintenance and financing of health care
institutions. Hotel 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
13
<PAGE>
be sufficient to permit a recovery in respect of a defaulted Mortgage Loan in
excess of the liquidation value of the related Mortgaged Property. See "Certain
Legal Aspects of Mortgage Loans--Foreclosure--Anti-Deficiency Legislation."
Limitations on Enforceability of Cross-Collateralization. A Mortgage Pool
may include groups of Mortgage Loans which are cross-collateralized and
cross-defaulted. These arrangements are designed primarily to ensure that all
of the collateral pledged to secure the respective Mortgage Loans in a
cross-collateralized group, and the cash flows generated thereby, are available
to support debt service on, and ultimate repayment of, the aggregate
indebtedness evidenced by those Mortgage Loans. These arrangements thus seek to
reduce the risk that the inability of one or more of the Mortgaged Properties
securing any such group of Mortgage Loans to generate net operating income
sufficient to pay debt service will result in defaults and ultimate losses.
There may not be complete identity of ownership of the Mortgaged
Properties securing a group of cross-collateralized Mortgage Loans. In such an
instance, creditors of one or more of the related borrowers could challenge the
cross-collateralization arrangement as a fraudulent conveyance. Generally,
under federal and state fraudulent conveyance statutes, the incurring of an
obligation or the transfer of property by a person will be subject to avoidance
under certain circumstances if the person did not receive fair consideration or
reasonably equivalent value in exchange for such obligation or transfer and was
then insolvent or was rendered insolvent by such obligation or transfer.
Accordingly, a creditor seeking ownership of a Mortgaged Property subject to
such cross-collateralization to repay such creditor's claim against the related
borrower could assert (i) that such borrower was insolvent at the time the
cross-collateralized Mortgage Loans were made and (ii) that such borrower did
not, when it allowed its property to be encumbered by a lien securing the
indebtedness represented by the other Mortgage Loans in the group of
cross-collateralized Mortgage Loans, receive fair consideration or reasonably
equivalent value for, in effect, "guaranteeing" the performance of the other
borrowers. Although the borrower making such "guarantee" will be receiving
"guarantees" from each of the other borrowers in return, there can be no
assurance that such exchanged "guarantees" would be found to constitute fair
consideration or be of reasonably equivalent value, and no unqualified legal
opinion to that effect will be obtained.
The cross-collateralized Mortgage Loans constituting any group thereof may
be secured by mortgage liens on Mortgaged Properties located in different
states. Because of various state laws governing foreclosure or the exercise of
a power of sale and because, in general, foreclosure actions are brought in
state court, and the courts of one state cannot exercise jurisdiction over
property in another state, it may be necessary upon a default under any such
Mortgage Loan to foreclose on the related Mortgaged Properties in a particular
order rather than simultaneously in order to ensure that the lien of the
related Mortgages is not impaired or released.
Increased Risk of Default Associated With Balloon Payments. Certain of the
Mortgage Loans included in a Trust Fund may be nonamortizing or only partially
amortizing over their terms to maturity and, thus, will require substantial
payments of principal and interest (that is, balloon payments) at their stated
maturity. Mortgage Loans of this type involve a greater likelihood of default
than self-amortizing loans because the ability of a borrower to make a balloon
payment typically will depend upon its ability either to refinance the loan or
to sell the related Mortgaged Property. The ability of a borrower to accomplish
either of these goals will be affected by a number of factors, including the
value of the related Mortgaged Property, the level of available mortgage rates
at the time of sale or refinancing, the borrower's equity in the related
Mortgaged Property, the financial condition and operating history of the
borrower and the related Mortgaged Property, tax laws, rent control laws (with
respect to certain residential properties), Medicaid and Medicare reimbursement
rates (with respect to hospitals and nursing homes), prevailing general
economic conditions and the availability of credit for loans secured by
multifamily or commercial, as the case may be, real properties generally.
Neither the Depositor nor any of its affiliates will be required to refinance
any Mortgage Loan.
14
<PAGE>
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 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 federal law
and the laws of certain states, contamination of real property may give rise to
a lien on the property to assure or reimburse 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's facility, 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
15
<PAGE>
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 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
16
<PAGE>
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 MULTIFAMILY PROPERTIES
Certain states regulate the relationship of an owner and its tenants.
Commonly, these laws require a written lease, good cause for eviction,
disclosure of fees, and notification to residents of changed land use, while
prohibiting unreasonable rules, retaliatory evictions, and restrictions on a
resident's choice of unit vendors. Apartment building owners have been the
subject of suits under state "Unfair and Deceptive Practices Acts" and other
general consumer protection statutes for coercive, abusive or unconscionable
leasing and sales practices. A few states offer more significant protection.
For example, there are provisions that limit the basis on which a landlord may
terminate a tenancy or increase its rent or prohibit a landlord from
terminating a tenancy solely by reason of the sale of the owner's building.
In addition to state regulation of the landlord-tenant relationship,
numerous counties and municipalities impose rent control on apartment
buildings. These ordinances may limit rent increases to fixed percentages, to
percentages of increases in the consumer price index, to increases set or
approved by a governmental agency, or in increases determined through mediation
or binding arbitration. In many cases, the rent control laws do not permit
vacancy decontrol. Local authority to impose rent control is pre-empted by
state law in certain states, and rent control is not imposed at the state level
in those states. In some states, however, local rent control ordinances are not
pre-empted for tenants having short-term or month-to-month leases, and
properties there may be subject to various forms of rent control with respect
to those tenants. Any limitations on a borrower's ability to raise property
rents may impair such borrower's ability to repay its Mortgage Loan from its
net operating income or the proceeds of a sale of refinancing or the related
Mortgaged Property.
RISKS ASSOCIATED WITH RETAIL PROPERTIES
The correlation between the success of tenant businesses and property
value is more direct with respect to Retail Properties than other types of
commercial property because a significant component of the total rent paid by
retail tenants is often tied to a percentage of gross sales. Retail Properties
that are not "anchored" have traditionally been perceived to be more risky than
"anchored" Retail Properties. See "Mortgage Loans -- Mortgage Loans Secured by
Retail Properties" herein. Furthermore, there is a greater correlation between
the success of tenant businesses and property value when the property is a
single tenant Retail Property.
Unlike office or hotel properties, Retail Properties also face competition
from sources outside a given real estate market. Catalogue retailers, home
shopping networks, shopping through electronic media, telemarketing and outlet
centers all compete with more traditional Retail Properties for consumer
dollars. Continued growth of these alternative retail outlets (which are often
characterized by lower operating costs) could adversely affect the rents
collectible at the Retail Properties included in the Mortgage Pool.
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
17
<PAGE>
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 (each, a "Mortgaged Property") 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 (each, a "Retail Property"), hotels or motels, health care-related
facilities (such as hospitals, skilled nursing facilities, nursing homes,
congregate care facilities and senior housing), recreational vehicle parks,
warehouse facilities, mini-warehouse facilities, self-storage facilities,
industrial facilities, parking lots, restaurants, mixed use properties (that
is, any combination of the foregoing), and unimproved land. However, neither
restaurants nor health care-related facilities will represent security for a
material concentration of the Mortgage Loans in any Trust Fund, based on
principal balance at the time such Trust Fund is formed. The Multifamily
Properties may include mixed commercial and residential structures and
apartment buildings owned by private cooperative housing corporations
("Cooperatives"). Unless otherwise specified in the related Prospectus
Supplement, each Mortgage will create a first priority mortgage lien on a fee
estate in a Mortgaged Property. If a Mortgage creates a lien on a borrower's
leasehold estate in a property, then, unless otherwise specified in the related
Prospectus Supplement, the term of any such leasehold will exceed the term of
the Mortgage Note by at least ten years. 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 jurisdic-
18
<PAGE>
tions, 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 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
19
<PAGE>
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,
20
<PAGE>
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
21
<PAGE>
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 Multifamily Properties. Significant factors
determining the value and successful operation of a multifamily property are
the location of the property, the number of competing residential developments
in the local market (such as apartment buildings, manufactured housing
communities and site-built single family homes), the physical attributes of the
multifamily apartment building (such as its age and appearance) and state and
local regulations affecting such property. In addition, the successful
operation of an apartment building will depend upon other factors, such as its
reputation, the ability of management to provide adequate maintenance and
insurance, and the types of services it provides.
Certain states regulate the relationship of an owner and its tenants.
Commonly, these laws require a written lease, good cause for eviction,
disclosures of fees, and notification to residents of changed land use, while
prohibiting unreasonable rules, retaliatory evictions, and restrictions on a
resident's choice of unit vendors. Apartment building owners have been the
subject of suits under state "Unfair and Deceptive Practices Acts" and other
general consumer protection statues for coercive, abusive or unconscionable
leasing and sales practices. A few states offer more significant protection.
For example, there are provisions that limit the basis on which a landlord may
terminate a tenancy or increase its rent or prohibit a landlord from
terminating a tenancy solely by reason of the sale of the owner's building.
In addition to state regulation of the landlord-tenant relationship,
numerous counties and municipalities impose rent control on apartment
buildings. These ordinances may limit rent increases to fixed percentages, to
percentages of increases in the consumer price index, to increases set or
approved by a governmental agency, or to increases determined through mediation
or binding arbitration. In many cases, the rent control laws do not permit
vacancy decontrol. Local authority to impose rent control is pre-empted by
state law in certain states, and rent control is not imposed at the state level
in those states. In some states, however, local rent control ordinances are not
pre-empted for tenants having short-term or month-to-month leases, and
properties there may be subject to various forms of rent control with respect
to those tenants. Any limitations on a borrower's ability to raise property
rents may impair such borrower's ability to repay its Mortgage Loan from its
net operating income or the proceeds of a sale or refinancing of the related
Mortgaged Property.
Adverse economic conditions, either local 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 or
factory 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. The location and construction quality of a particular building may
affect the occupancy level as well as the rents that may be charged for
individual units. The characteristics of a neighborhood may change over time or
in relation to newer developments.
Mortgage Loans Secured by Retail Properties. Significant factors
determining the value of Retail Properties are the quality of the tenants as
well as fundamental aspects of real estate such as location and market
demographics. The correlation between the success of tenant businesses
22
<PAGE>
and property value is more direct with respect to Retail Properties than other
types of commercial property because a significant component of the total rent
paid by retail tenants is often tied to a percentage of gross sales. Whether a
Retail Property is "anchored" or "unanchored" is also an important distinction.
Retail Properties that are anchored have traditionally been perceived to be
less risky. While there is no strict definition of an anchor, it is generally
understood that a retail anchor tenant is proportionately large in size and is
vital in attracting customers to the property. Furthermore, there is a greater
correlation between the success of tenant businesses and property value when
the property is a single tenant Retail Property.
Unlike office or hotel Properties, Retail Properties also face competition
from sources outside a given real estate market. Catalogue retailers, home
shopping networks, shopping through electronic media, telemarketing and outlet
centers all compete with more traditional Retail Properties for consumer
dollars. Continued growth of these alternative retail outlets (which are often
characterized by lower operating costs) could adversely affect the rents
collectible at the Retail Properties included in the Mortgage Pool.
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.
23
<PAGE>
The Prospectus Supplement for a series of Certificates that evidence
interests in MBS will specify: (i) the aggregate approximate initial and
outstanding principal amount(s) and type of the MBS to be included in the Trust
Fund, (ii) the original and remaining term(s) to stated maturity of the MBS, if
applicable, (iii) the pass-through or bond rate(s) of the MBS or the formula
for determining such rate(s), (iv) the payment characteristics of the MBS, (v)
the MBS Issuer, MBS Servicer and MBS Trustee, as applicable, of each of the
MBS, (vi) a description of the related credit support, if any, (vii) the
circumstances under which the related underlying mortgage loans, or the MBS
themselves, may be purchased prior to their maturity, (viii) the terms on which
mortgage loans may be substituted for those originally underlying the MBS, (ix)
the type of mortgage loans underlying the MBS and, to the extent appropriate
under the circumstances, such other information in respect of the underlying
mortgage loans described under "--Mortgage Loans--Mortgage Loan Information in
Prospectus Supplements," and (x) the characteristics of any cash flow
agreements that relate to the MBS.
The Depositor will provide the same information regarding the MBS in any
Trust Fund in its reports filed under the Exchange Act with respect to such
Trust Fund as was provided by the related MBS Issuer in its own such reports if
such MBS was publicly offered or the reports the related MBS Issuer provides
the related MBS Trustee if such MBS was privately issued.
CERTIFICATE ACCOUNTS
Each Trust Fund will include one or more accounts (collectively, the
"Certificate Account") established and maintained on behalf of the
Certificateholders into which all payments and collections received or advanced
with respect to the Mortgage Assets and other assets in the Trust Fund will be
deposited to the extent described herein and in the related Prospectus
Supplement. See "Description of the Pooling Agreements--Certificate Account."
CREDIT SUPPORT
If so provided in the Prospectus Supplement for a series of Certificates,
partial or full protection against certain defaults and losses on the Mortgage
Assets in the related Trust Fund may be provided to one or more classes of
Certificates of such series in the form of subordination of one or more other
classes of Certificates of such series or by one or more other types of Credit
Support, which may include a letter of credit, a surety bond, an insurance
policy, a guarantee, a reserve fund, or any combination thereof. The amount and
types of such Credit Support, the identity of the entity providing it (if
applicable) and related information with respect to each type of Credit
Support, if any, will be set forth in the Prospectus Supplement for a series of
Certificates. See "Risk Factors--Credit Support Limitations" and "Description
of Credit Support."
CASH FLOW AGREEMENTS
If so provided in the Prospectus Supplement for a series of Certificates,
the related Trust Fund may include guaranteed investment contracts pursuant to
which moneys held in the funds and accounts established for such series will be
invested at a specified rate. The Trust Fund may also include interest rate
exchange agreements, interest rate cap or floor agreements, or other agreements
designed to reduce the effects of interest rate fluctuations on the Mortgage
Assets on one or more classes of Certificates. The principal terms of any such
Cash Flow Agreement, including, without limitation, provisions relating to the
timing, manner and amount of payments thereunder and provisions relating to the
termination thereof, will be described in the related Prospectus Supplement.
The related Prospectus Supplement will also identify the obligor under the Cash
Flow Agreement.
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
25
<PAGE>
for each series of Certificates will describe the manner in which any such
shortfalls will be allocated among the classes of such Certificates. The
related Prospectus Supplement will also describe any amounts available to
offset such shortfalls.
YIELD AND PREPAYMENT CONSIDERATIONS
A Certificate's yield to maturity will be affected by the rate of
principal payments on the Mortgage Loans in the related Trust Fund and the
allocation thereof to reduce the principal balance (or notional amount, if
applicable) of such Certificate. The rate of principal payments on the Mortgage
Loans in any Trust Fund will in turn be affected by the amortization schedules
thereof (which, in the case of ARM Loans, may change periodically to
accommodate adjustments to the Mortgage Rates thereon), the dates on which any
balloon payments are due, and the rate of principal prepayments thereon
(including for this purpose, voluntary prepayments by borrowers and also
prepayments resulting from liquidations of Mortgage Loans due to defaults,
casualties or condemnations affecting the related Mortgaged Properties, or
purchases of Mortgage Loans out of the related Trust Fund). Because the rate of
principal prepayments on the Mortgage Loans in any Trust Fund will depend on
future events and a variety of factors (as described below), no assurance can
be given as to such rate.
The extent to which the yield to maturity of a class of Offered
Certificates of any series may vary from the anticipated yield will depend upon
the degree to which they are purchased at a discount or premium and when, and
to what degree, payments of principal on the Mortgage Loans in the related
Trust Fund are in turn distributed on such Certificates (or, in the case of a
class of Stripped Interest Certificates, result in the reduction of the
Notional Amount thereof). An investor should consider, in the case of any
Offered Certificate purchased at a discount, the risk that a slower than
anticipated rate of principal payments on the Mortgage Loans in the related
Trust Fund could result in an actual yield to such investor that is lower than
the anticipated yield and, in the case of any Offered Certificate purchased at
a premium, the risk that a faster than anticipated rate of principal payments
on such Mortgage Loans could result in an actual yield to such investor that is
lower than the anticipated yield. In addition, if an investor purchases an
Offered Certificate at a discount (or premium), and principal payments are made
in reduction of the principal balance or notional amount of such investor's
Offered Certificates at a rate slower (or faster) than the rate anticipated by
the investor during any particular period, any consequent adverse effects on
such investor's yield would not be fully offset by a subsequent like increase
(or decrease) in the rate of principal payments.
In general, the Notional Amount of a class of Stripped Interest
Certificates will either (i) be based on the principal balances of some or all
of the Mortgage Assets in the related Trust Fund or (ii) equal the Certificate
Balances of one or more of the other classes of Certificates of the same
series. Accordingly, the yield on such Stripped Interest Certificates will be
inversely related to the rate at which payments and other collections of
principal are received on such Mortgage Assets or distributions are made in
reduction of the Certificate Balances of such classes of Certificates, as the
case may be.
Consistent with the foregoing, if a class of Certificates of any series
consists of Stripped Interest Certificates or Stripped Principal Certificates,
a lower than anticipated rate of principal prepayments on the Mortgage Loans in
the related Trust Fund will negatively affect the yield to investors in
Stripped Principal Certificates, and a higher than anticipated rate of
principal prepayments on such Mortgage Loans will negatively affect the yield
to investors in Stripped Interest Certificates. If the Offered Certificates of
a series include any such Certificates, the related Prospectus Supplement will
include a table showing the effect of various constant assumed levels of
prepayment on yields on such Certificates. Such tables will be intended to
illustrate the sensitivity of yields to various constant assumed prepayment
rates and will not be intended to predict, or to provide information that will
enable investors to predict, yields or prepayment rates.
The extent of prepayments of principal of the Mortgage Loans in any Trust
Fund may be affected by a number of factors, including, without limitation, the
availability of mortgage credit,
26
<PAGE>
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
27
<PAGE>
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
28
<PAGE>
ARM Loan that permits negative amortization would be expected during a period
of increasing interest rates to amortize at a slower rate (and perhaps not at
all) than if interest rates were declining or were remaining constant. Such
slower rate of Mortgage Loan amortization would correspondingly be reflected in
a slower rate of amortization for one or more classes of Certificates of the
related series. Accordingly, the weighted average lives of Mortgage Loans that
permit negative amortization (and that of the classes of Certificates to which
any such negative amortization would be allocated or that would bear the
effects of a slower rate of amortization on such Mortgage Loans) may increase
as a result of such feature.
Negative amortization may occur in respect of an ARM Loan that (i) limits
the amount by which its scheduled payment may adjust in response to a change in
its Mortgage Rate, (ii) provides that its scheduled payment will adjust less
frequently than its Mortgage Rate or (iii) provides for constant scheduled
payments notwithstanding adjustments to its Mortgage Rate. Accordingly, during
a period of declining interest rates, the scheduled payment on such a Mortgage
Loan may exceed the amount necessary to amortize the loan fully over its
remaining amortization schedule and pay interest at the then applicable
Mortgage Rate, thereby resulting in the accelerated amortization of such
Mortgage Loan. Any such acceleration in amortization of its principal balance
will shorten the weighted average life of such Mortgage Loan and,
correspondingly, the weighted average lives of those classes of Certificates
entitled to a portion of the principal payments on such Mortgage Loan.
The extent to which the yield on any Offered Certificate will be affected
by the inclusion in the related Trust Fund of Mortgage Loans that permit
negative amortization, will depend upon (i) whether such Offered Certificate
was purchased at a premium or a discount and (ii) the extent to which the
payment characteristics of such Mortgage Loans delay or accelerate the
distributions of principal on such Certificate (or, in the case of a Stripped
Interest Certificate, delay or accelerate the reduction of the notional amount
thereof). See "--Yield and Prepayment Considerations" above.
Foreclosures and Payment Plans. The number of foreclosures and the
principal amount of the Mortgage Loans that are foreclosed in relation to the
number and principal amount of Mortgage Loans that are repaid in accordance
with their terms will affect the weighted average lives of those Mortgage Loans
and, accordingly, the weighted average lives of and yields on the Certificates
of the related series. Servicing decisions made with respect to the Mortgage
Loans, including the use of payment plans prior to a demand for acceleration
and the restructuring of Mortgage Loans in bankruptcy proceedings or otherwise,
may also have an effect upon the payment patterns of particular Mortgage Loans
and thus the weighted average lives of and yields on the Certificates of the
related series.
Losses and Shortfalls on the Mortgage Assets. The yield to holders of the
Offered Certificates of any series will directly depend on the extent to which
such holders are required to bear the effects of any losses or shortfalls in
collections arising out of defaults on the Mortgage Loans in the related Trust
Fund and the timing of such losses and shortfalls. In general, the earlier that
any such loss or shortfall occurs, the greater will be the negative effect on
yield for any class of Certificates that is required to bear the effects
thereof.
The amount of any losses or shortfalls in collections on the Mortgage
Assets in any Trust Fund (to the extent not covered or offset by draws on any
reserve fund or under any instrument of Credit Support) will be allocated among
the respective classes of Certificates of the related series in the priority
and manner, and subject to the limitations, specified in the related Prospectus
Supplement. As described in the related Prospectus Supplement, such allocations
may be effected by (i) a reduction in the entitlements to interest and/or the
Certificate Balances of one or more such classes of Certificates and/or (ii)
establishing a priority of payments among such classes of Certificates.
The yield to maturity on a class of Subordinate Certificates may be
extremely sensitive to losses and shortfalls in collections on the Mortgage
Loans in the related Trust Fund.
29
<PAGE>
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.
30
<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
31
<PAGE>
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
Clearstream Banking, societe anonyme 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
32
<PAGE>
Certificateholders of such final distribution. The undivided percentage
interest (the "Percentage Interest") represented by an Offered Certificate of a
particular class will be equal to the percentage obtained by dividing the
initial principal balance or notional amount of such Certificate by the initial
Certificate Balance or Notional Amount of such class.
DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES
Each class of Certificates of each series (other than certain classes of
Stripped Principal Certificates and certain classes of REMIC Residual
Certificates that have no Pass-Through Rate) may have a different Pass-Through
Rate, which in each case may be fixed, variable or adjustable. The related
Prospectus Supplement will specify the Pass-Through Rate or, in the case of a
variable or adjustable Pass-Through Rate, the method for determining the
Pass-Through Rate, for each class of Offered Certificates. Unless otherwise
specified in the related Prospectus Supplement, interest on the Certificates of
each series will be calculated on the basis of a 360-day year consisting of
twelve 30-day months.
Distributions of interest in respect of any class of Certificates (other
than a class of Accrual Certificates, which will be entitled to distributions
of accrued interest commencing only on the Distribution Date, or under the
circumstances, specified in the related Prospectus Supplement, and other than
any class of Stripped Principal Certificates or REMIC Residual Certificates
that is not entitled to any distributions of interest) will be made on each
Distribution Date based on the Accrued Certificate Interest for such class and
such Distribution Date, subject to the sufficiency of that portion, if any, of
the Available Distribution Amount allocable to such class on such Distribution
Date. Prior to the time interest is distributable on any class of Accrual
Certificates, the amount of Accrued Certificate Interest otherwise
distributable on such class will be added to the Certificate Balance thereof on
each Distribution Date or otherwise deferred as described in the related
Prospectus Supplement. With respect to each class of Certificates (other than
certain classes of Stripped Interest Certificates and certain classes of REMIC
Residual Certificates), the "Accrued Certificate Interest" for each
Distribution Date will be equal to interest at the applicable Pass-Through Rate
accrued for a specified period (generally the most recently ended calendar
month) on the outstanding Certificate Balance of such class of Certificates
immediately prior to such Distribution Date. Unless otherwise provided in the
related Prospectus Supplement, the Accrued Certificate Interest for each
Distribution Date on a class of Stripped Interest Certificates will be
similarly calculated except that it will accrue on a Notional Amount that is
either (i) based on the principal balances of some or all of the Mortgage
Assets in the related Trust Fund or (ii) equal to the Certificate Balances of
one or more other classes of Certificates of the same series. Reference to a
Notional Amount with respect to a class of Stripped Interest Certificates is
solely for convenience in making certain calculations and does not represent
the right to receive any distributions of principal. If so specified in the
related Prospectus Supplement, the amount of Accrued Certificate Interest that
is otherwise distributable on (or, in the case of Accrual Certificates, that
may otherwise be added to the Certificate Balance of) one or more classes of
the Certificates of a series may be reduced to the extent that any Prepayment
Interest Shortfalls, as described under "Yield and Maturity
Considerations--Certain Shortfalls in Collections of Interest," exceed the
amount of any sums that are applied to offset the amount of such shortfalls.
The particular manner in which such shortfalls will be allocated among some or
all of the classes of Certificates of that series will be specified in the
related Prospectus Supplement. The related Prospectus Supplement will also
describe the extent to which the amount of Accrued Certificate Interest that is
otherwise distributable on (or, in the case of Accrual Certificates, that may
otherwise be added to the Certificate Balance of) a class of Offered
Certificates may be reduced as a result of any other contingencies, including
delinquencies, losses and deferred interest on or in respect of the Mortgage
Assets in the related Trust Fund. Unless otherwise provided in the related
Prospectus Supplement, any reduction in the amount of Accrued Certificate
Interest otherwise distributable on a class of Certificates by reason of the
allocation to such class of a portion of any deferred interest on or in respect
of the Mortgage Assets in the related Trust Fund will result in a corresponding
increase in the Certificate Balance of such class. See "Risk
33
<PAGE>
Factors--Effect of Prepayments on Average Life of Certificates" and "--Effect
of Prepayments on Yield of Certificates" and "Yield and Maturity
Considerations--Certain Shortfalls in Collections of Interest."
DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES
Each class of Certificates of each series (other than certain classes of
Stripped Interest Certificates and certain classes of REMIC Residual
Certificates) will have a Certificate Balance, which, at any time, will equal
the then maximum amount that the holders of Certificates of such class will be
entitled to receive as principal out of the future cash flow on the Mortgage
Assets and other assets included in the related Trust Fund. The outstanding
Certificate Balance of a class of Certificates will be reduced by distributions
of principal made thereon from time to time and, if and to the extent so
provided in the related Prospectus Supplement, further by any losses incurred
in respect of the related Mortgage Assets allocated thereto from time to time.
In turn, the outstanding Certificate Balance of a class of Certificates may be
increased as a result of any deferred interest on or in respect of the related
Mortgage Assets being allocated thereto from time to time, and will be
increased, in the case of a class of Accrual Certificates prior to the
Distribution Date on which distributions of interest thereon are required to
commence, by the amount of any Accrued Certificate Interest in respect thereof
(reduced as described above). The initial aggregate Certificate Balance of all
classes of a series of Certificates will not be greater than the aggregate
outstanding principal balance of the related Mortgage Assets as of a specified
date (the "Cut-off Date"), after application of scheduled payments due on or
before such date, whether or not received. The initial Certificate Balance of
each class of a series of Certificates will be specified in the related
Prospectus Supplement. As and to the extent described in the related Prospectus
Supplement, distributions of principal with respect to a series of Certificates
will be made on each Distribution Date to the holders of the class or classes
of Certificates of such series entitled thereto until the Certificate Balances
of such Certificates have been reduced to zero. Distributions of principal with
respect to one or more classes of Certificates may be made at a rate that is
faster (and, in some cases, substantially faster) than the rate at which
payments or other collections of principal are received on the Mortgage Assets
in the related Trust Fund. Distributions of principal with respect to one or
more classes of Certificates may not commence until the occurrence of certain
events, such as the retirement of one or more other classes of Certificates of
the same series, or may be made at a rate that is slower (and, in some cases,
substantially slower) than the rate at which payments or other collections of
principal are received on the Mortgage Assets in the related Trust Fund.
Distributions of principal with respect to one or more classes of Certificates
(each such class, a "Controlled Amortization Class") may be made, subject to
available funds, based on a specified principal payment schedule. Distributions
of principal with respect to one or more other classes of Certificates (each
such class, a "Companion Class") may be contingent on the specified principal
payment schedule for a Controlled Amortization Class of the same series and the
rate at which payments and other collections of principal on the Mortgage
Assets in the related Trust Fund are received. Unless otherwise specified in
the related Prospectus Supplement, distributions of principal of any class of
Offered Certificates will be made on a pro rata basis among all of the
Certificates of such class.
DISTRIBUTIONS ON THE CERTIFICATES IN RESPECT OF PREPAYMENT PREMIUMS OR IN
RESPECT OF EQUITY PARTICIPATIONS
If so provided in the related Prospectus Supplement, Prepayment Premiums
or payments in respect of Equity Participations received on or in connection
with the Mortgage Assets in any Trust Fund will be distributed on each
Distribution Date to the holders of the class of Certificates of the related
series entitled thereto in accordance with the provisions described in such
Prospectus Supplement. Alternatively, such items may be retained by the
Depositor or any of its affiliates or by any other specified person and/or may
be excluded as Trust Assets.
34
<PAGE>
ALLOCATION OF LOSSES AND SHORTFALLS
The amount of any losses or shortfalls in collections on the Mortgage
Assets in any Trust Fund (to the extent not covered or offset by draws on any
reserve fund or under any instrument of Credit Support) will be allocated among
the respective classes of Certificates of the related series in the priority
and manner, and subject to the limitations, specified in the related Prospectus
Supplement. As described in the related Prospectus Supplement, such allocations
may be effected by (i) a reduction in the entitlements to interest and/or the
Certificate Balances of one or more such classes of Certificates and/or (ii)
establishing a priority of payments among such classes of Certificates. See
"Description of Credit Support."
ADVANCES IN RESPECT OF DELINQUENCIES
If and to the extent provided in the related Prospectus Supplement, if a
Trust Fund includes Mortgage Loans, the Master Servicer, the Special Servicer,
the Trustee, any provider of Credit Support and/or any other specified person
may be obligated to advance, or have the option of advancing, on or before each
Distribution Date, from its or their own funds or from excess funds held in the
related Certificate Account that are not part of the Available Distribution
Amount for the related series of Certificates for such Distribution Date, an
amount up to the aggregate of any payments of principal (other than the
principal portion of any balloon payments) and interest that were due on or in
respect of such Mortgage Loans during the related Due Period and were
delinquent on the related Determination Date.
Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the class or classes of Certificates entitled
thereto, rather than to guarantee or insure against losses. Accordingly, all
advances made out of a specific entity's own funds will be reimbursable out of
related recoveries on the Mortgage Loans (including amounts drawn under any
fund or instrument constituting Credit Support) respecting which such advances
were made (as to any Mortgage Loan, "Related Proceeds") and such other specific
sources as may be identified in the related Prospectus Supplement, including,
in the case of a series that includes one or more classes of Subordinate
Certificates, if so identified, collections on other Mortgage Assets in the
related Trust Fund that would otherwise be distributable to the holders of one
or more classes of such Subordinate Certificates. No advance will be required
to be made by a Master Servicer, Special Servicer or Trustee if, in the
judgment of the Master Servicer, Special Servicer or Trustee, as the case may
be, such advance would not be recoverable from Related Proceeds or another
specifically identified source (any such advance, a "Nonrecoverable Advance");
and, if previously made by a Master Servicer, Special Servicer or Trustee, a
Nonrecoverable Advance will be reimbursable thereto from any amounts in the
related Certificate Account prior to any distributions being made to the
related series of Certificateholders.
If advances have been made by a Master Servicer, Special Servicer, Trustee
or other entity from excess funds in a Certificate Account, such Master
Servicer, Special Servicer, Trustee or other entity, as the case may be, will
be required to replace such funds in such Certificate Account on or prior to
any future Distribution Date to the extent that funds in such Certificate
Account on such Distribution Date are less than payments required to be made to
the related series of Certificateholders on such date. If so specified in the
related Prospectus Supplement, the obligation of a Master Servicer, Special
Servicer, Trustee or other entity to make advances may be secured by a cash
advance reserve fund or a surety bond. If applicable, information regarding the
characteristics of, and the identity of any obligor on, any such surety bond,
will be set forth in the related Prospectus Supplement.
If and to the extent so provided in the related Prospectus Supplement, any
entity making advances will be entitled to receive interest on certain or all
of such advances for a specified period during which such advances are
outstanding at the rate specified in such Prospectus Supplement, and such
entity will be entitled to payment of such interest periodically from general
collections on the Mortgage Loans in the related Trust Fund prior to any
payment to the related series of Certificateholders or as otherwise provided in
the related Pooling Agreement and described in such Prospectus Supplement.
35
<PAGE>
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 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;
36
<PAGE>
(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 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.
37
<PAGE>
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 Clearstream Banking, societe anonyme, if they
are participants in DTC.
DTC is a limited-purpose trust company organized under the New York
Banking Law, a "banking corporation" within the meaning of the New York Banking
Law, a member of the Federal Reserve System, a "clearing corporation" within
the meaning of the New York Uniform Commercial Code, and a "clearing agency"
registered pursuant to the provisions of Section 17A of the Exchange Act. DTC
was created to hold securities for its participating organizations ("DTC
Participants") and facilitate the clearance and settlement of securities
transactions between DTC Participants through electronic computerized
book-entry changes in their accounts, thereby eliminating the need for physical
movement of securities certificates. DTC Participants that maintain accounts
with DTC include securities brokers and dealers, banks, trust companies and
clearing corporations and may include other organizations. DTC is owned by a
number of DTC Participants and by the New York Stock Exchange, Inc., the
American Stock Exchange, Inc. and the National Association of Securities
Dealers, Inc. Access to the DTC system is also available to others such as
banks, brokers, dealers and trust companies that directly or indirectly clear
through or maintain a custodial relationship with a DTC Participant that
maintains as account with DTC. The rules applicable to DTC and DTC Participants
are on file with the Commission.
Purchases of Book-Entry Certificates under the DTC system must be made by
or through, and will be recorded on the records of, the brokerage firm, bank,
thrift institution or other financial intermediary (each, a "Financial
Intermediary") that maintains the beneficial owner's account for such purpose.
In turn, the Financial Intermediary's ownership of such Certificates will be
recorded on the records of DTC (or of a participating firm that acts as agent
for the Financial Intermediary, whose interest will in turn be recorded on the
records of DTC, if the beneficial owner's Financial Intermediary is not a DTC
Participant). Therefore, the beneficial owner must rely on the foregoing
procedures to evidence its beneficial ownership of such Certificates. The
beneficial ownership interest of the owner of a Book-Entry Certificate (a
"Certificate Owner") may only be transferred by compliance with the rules,
regulations and procedures of such Financial Intermediaries and DTC
Participants.
DTC has no knowledge of the actual Certificate Owners; DTC's records
reflect only the identity of the DTC Participants to whose accounts such
Certificates are credited, which may or may not be the Certificate Owners. The
DTC Participants will remain responsible for keeping account of their holdings
on behalf of their customers.
38
<PAGE>
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.
39
<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,
40
<PAGE>
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 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
41
<PAGE>
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 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.
42
<PAGE>
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 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
43
<PAGE>
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
44
<PAGE>
the related Prospectus Supplement, the Master Servicer or Special Servicer, as
applicable, will be required to advance the necessary funds to cure the default
or reinstate the Senior Lien, if such advance is in the best interests of the
related Certificateholders and the Master Servicer or Special Servicer, as
applicable, determines such advances are recoverable out of payments on or
proceeds of the related Mortgage Loan.
SUB-SERVICERS
A Master Servicer or Special Servicer may delegate its servicing
obligations in respect of the Mortgage Loans serviced thereby to one or more
third-party servicers (each, a "Sub-Servicer"); provided that, unless otherwise
specified in the related Prospectus Supplement, such Master Servicer or Special
Servicer will remain obligated under the related Pooling Agreement. Unless
otherwise provided in the related Prospectus Supplement, each sub-servicing
agreement between a Master Servicer and a Sub-Servicer (a "Sub-Servicing
Agreement") must provide for servicing of the applicable Mortgage Loans
consistent with the related Pooling Agreement. The Master Servicer and Special
Servicer in respect of any Mortgage Asset Pool will each be required to monitor
the performance of Sub-Servicers retained by it and will have the right to
remove a Sub-Servicer retained by it at any time it considers such removal to
be in the best interests of Certificateholders.
Unless otherwise provided in the related Prospectus Supplement, a Master
Servicer or Special Servicer will be solely liable for all fees owed by it to
any Sub-Servicer, irrespective of whether the Master Servicer's or Special
Servicer's compensation pursuant to the related Pooling Agreement is sufficient
to pay such fees. Each Sub-Servicer will be reimbursed by the Master Servicer
or Special Servicer, as the case may be, that retained it for certain
expenditures which it makes, generally to the same extent such Master Servicer
or Special Servicer would be reimbursed under a Pooling Agreement. See
"--Certificate Account" and "--Servicing Compensation and Payment of Expenses."
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
45
<PAGE>
Master Servicer, the Trustee or the Special Servicer subsequent to the Cut-off
Date (other than payments due on or before the Cut-off Date) are to be
deposited in the Certificate Account for each Trust Fund that includes Mortgage
Loans, within a certain period following receipt (in the case of collections on
or in respect of the Mortgage Loans) or otherwise as provided in the related
Pooling Agreement:
(i) all payments on account of principal, including principal prepayments,
on the Mortgage Loans;
(ii) all payments on account of interest on the Mortgage Loans, including
any default interest collected, in each case net of any portion thereof
retained by the Master Servicer or the Special Servicer as its servicing
compensation or as compensation to the Trustee;
(iii) all proceeds received under any hazard, title or other insurance
policy that provides coverage with respect to a Mortgaged Property or the
related Mortgage Loan or in connection with the full or partial condemnation of
a Mortgaged Property (other than proceeds applied to the restoration of the
property or released to the related borrower) ("Insurance Proceeds" and
"Condemnation Proceeds," respectively) and all other amounts received and
retained in connection with the liquidation of defaulted Mortgage Loans or
property acquired in respect thereof, by foreclosure or otherwise (such
amounts, together with those amounts listed in clause (vii) below, "Liquidation
Proceeds"), together with the net operating income (less reasonable reserves
for future expenses) derived from the operation of any Mortgaged Properties
acquired by the Trust Fund through foreclosure or otherwise;
(iv) any amounts paid under any instrument or drawn from any fund that
constitutes Credit Support for the related series of Certificates;
(v) any advances made with respect to delinquent scheduled payments of
principal and interest on the Mortgage Loans;
(vi) any amounts paid under any Cash Flow Agreement;
(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.
46
<PAGE>
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";
(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";
47
<PAGE>
(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 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
48
<PAGE>
a right of first refusal to purchase from the Trust Fund, at a predetermined
price (which, if less than the Purchase Price, will be specified in the related
Prospectus Supplement), any Mortgage Loan as to which a specified number of
scheduled payments are delinquent. In addition, unless otherwise specified in
the related Prospectus Supplement, the Special Servicer may offer to sell any
defaulted Mortgage Loan if and when the Special Servicer determines, consistent
with its normal servicing procedures, that such a sale would produce a greater
recovery, taking into account the time value of money, than would liquidation
of the related Mortgaged Property. In the absence of any such sale, the Special
Servicer will generally be required to proceed against the related Mortgaged
Property, subject to the discussion above.
Unless otherwise provided in the related Prospectus Supplement, if title
to any Mortgaged Property is acquired by a Trust Fund as to which a REMIC
election has been made, the Special Servicer, on behalf of the Trust Fund, will
be required to sell the Mortgaged Property prior to the close of the third
calendar year beginning after the year 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 such period will not
result in the imposition of a tax on the Trust Fund or cause the Trust Fund (or
any designated portion thereof) to fail to qualify as a REMIC under the Code at
any time that any Certificate is outstanding. Subject to the foregoing and any
other tax-related limitations, the Special Servicer will generally be required
to attempt to sell any Mortgaged Property so acquired on the same terms and
conditions it would if it were the owner. Unless otherwise provided in the
related Prospectus Supplement, if title to any Mortgaged Property is acquired
by a Trust Fund as to which a REMIC election has been made, the Special
Servicer will also be required to ensure that the Mortgaged Property is
administered so that it constitutes "foreclosure property" within the meaning
of Code Section 860G(a)(8) at all times, that the sale of such property does
not result in the receipt by the Trust Fund of any income from nonpermitted
assets as described in Code Section 860F(a)(2)(B), and that the Trust Fund does
not derive any "net income from foreclosure property" within the meaning of
Code Section 860G(c)(2), with respect to such property. If 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
49
<PAGE>
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.
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
50
<PAGE>
Mortgaged Property made without the lender's consent. Certain of the Mortgage
Loans may also contain a due-on-encumbrance clause that entitles the lender to
accelerate the maturity of the Mortgage Loan upon the creation of any other
lien or encumbrance upon the Mortgaged Property. Unless otherwise provided in
the related Prospectus Supplement, the Master Servicer (or Special Servicer)
will determine whether to exercise any right the Trustee may have under any
such provision in a manner consistent with the Master Servicer's (or Special
Servicer's) normal servicing procedures. Unless otherwise specified in the
related Prospectus Supplement, the Master Servicer or Special Servicer, as
applicable, will be entitled to retain as additional servicing compensation any
fee collected in connection with the permitted transfer of a Mortgaged
Property. See "Certain Legal Aspects of Mortgage Loans--Due-on-Sale and
Due-on-Encumbrance."
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
Unless otherwise specified in the related Prospectus Supplement, a Master
Servicer's primary servicing compensation with respect to a series of
Certificates will come from the periodic payment to it of a specified portion
of the interest payments on each Mortgage Loan in the related Trust Fund,
including Mortgage Loans serviced by the related Special Servicer. If and to
the extent described in the related Prospectus Supplement, a Special Servicer's
primary compensation with respect to a series of Certificates may consist of
any or all of the following components: (i) a specified portion of the interest
payments on each Mortgage Loan in the related Trust Fund, whether or not
serviced by it; (ii) an additional specified portion of the interest payments
on each Mortgage Loan then currently serviced by it; and (iii) subject to any
specified limitations, a fixed percentage of some or all of the collections and
proceeds received with respect to each Mortgage Loan which was at any time
serviced by it, including Mortgage Loans for which servicing was returned to
the Master Servicer. Insofar as any portion of the Master Servicer's or Special
Servicer's compensation consists of a specified portion of the interest
payments on a Mortgage Loan, such compensation will generally be based on a
percentage of the principal balance of such Mortgage Loan outstanding from time
to time and, accordingly, will decrease with the amortization of the Mortgage
Loan. As additional compensation, a Master Servicer or Special Servicer may be
entitled to retain all or a portion of late payment charges, Prepayment
Premiums, modification fees and other fees collected from borrowers and any
interest or other income that may be earned on funds held in the related
Certificate Account. A more detailed description of each Master Servicer's and
Special Servicer's compensation will be provided in the related Prospectus
Supplement. Any Sub-Servicer will receive as its sub-servicing compensation a
portion of the servicing compensation to be paid to the Master Servicer or
Special Servicer that retained such Sub-Servicer.
In addition to amounts payable to any Sub-Servicer, a Master Servicer or
Special Servicer may be required, to the extent provided in the related
Prospectus Supplement, to pay from amounts that represent its servicing
compensation certain expenses incurred in connection with the administration of
the related Trust Fund, including, without limitation, payment of the fees and
disbursements of independent accountants, payment of fees and disbursements of
the Trustee and any custodians appointed thereby and payment of expenses
incurred in connection with distributions and reports to Certificateholders.
Certain other expenses, including certain expenses related to Mortgage Loan
defaults and liquidations and, to the extent so provided in the related
Prospectus Supplement, interest on such expenses at the rate specified therein,
may be required to be borne by the Trust Fund.
EVIDENCE AS TO COMPLIANCE
Unless otherwise specified in the related Prospectus Supplement, each
Pooling 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
51
<PAGE>
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 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
52
<PAGE>
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
53
<PAGE>
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 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
54
<PAGE>
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 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
55
<PAGE>
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 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.
56
<PAGE>
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.
57
<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.
58
<PAGE>
LETTER OF CREDIT
If so provided in the Prospectus Supplement for a series of Certificates,
deficiencies in amounts otherwise payable on such Certificates or certain
classes thereof will be covered by one or more letters of credit, issued by a
bank or other financial institution specified in such Prospectus Supplement
(the "Letter of Credit Bank"). Under a letter of credit, the Letter of Credit
Bank will be obligated to honor draws thereunder in an aggregate fixed dollar
amount, net of unreimbursed payments thereunder, generally equal to a
percentage specified in the related Prospectus Supplement of the aggregate
principal balance of some or all of the related Mortgage Assets on the related
Cut-off Date or of the initial aggregate Certificate Balance of one or more
classes of Certificates. If so specified in the related Prospectus Supplement,
the letter of credit may permit draws only in the event of certain types of
losses and shortfalls. The amount available under the letter of credit will, in
all cases, be reduced to the extent of the unreimbursed payments thereunder and
may otherwise be reduced as described in the related Prospectus Supplement. The
obligations of the Letter of Credit Bank under the letter of credit for each
series of Certificates will expire at the earlier of the date specified in the
related Prospectus Supplement or the termination of the Trust Fund.
CERTIFICATE INSURANCE AND SURETY BONDS
If so provided in the Prospectus Supplement for a series of Certificates,
deficiencies in amounts otherwise payable on such Certificates or certain
classes thereof will be covered by insurance policies or surety bonds provided
by one or more insurance companies or sureties. Such instruments may cover,
with respect to one or more classes of Certificates of the related series,
timely distributions of interest or distributions of principal on the basis of
a schedule of principal distributions set forth in or determined in the manner
specified in the related Prospectus Supplement. The related Prospectus
Supplement will describe any limitations on the draws that may be made under
any such instrument.
RESERVE FUNDS
If so provided in the Prospectus Supplement for a series of Certificates,
deficiencies in amounts otherwise payable on such Certificates or certain
classes thereof will be covered (to the extent of available funds) by one or
more reserve funds in which cash, a letter of credit, Permitted Investments, a
demand note or a combination thereof will be deposited, in the amounts
specified in such Prospectus Supplement. If so specified in the related
Prospectus Supplement, the reserve fund for a series may also be funded over
time by a specified amount of certain collections received on the related
Mortgage Assets.
Amounts on deposit in any reserve fund for a series will be applied for
the purposes, in the manner, and to the extent specified in the related
Prospectus Supplement. If so specified in the related Prospectus Supplement,
reserve funds may be established to provide protection only against certain
types of losses and shortfalls. Following each Distribution Date, amounts in a
reserve fund in excess of any amount required to be maintained therein may be
released from the reserve fund under the conditions and to the extent specified
in the related Prospectus Supplement.
If so specified in the related Prospectus Supplement, amounts deposited in
any reserve fund will be invested in Permitted Investments. Unless otherwise
specified in the related Prospectus Supplement, any reinvestment income or
other gain from such investments will be credited to the related reserve fund
for such series, and any loss resulting from such investments will be charged
to such reserve fund. However, such income may be payable to any related Master
Servicer or another service provider as additional compensation for its
services. The reserve fund, if any, for a series will not be a part of the
Trust Fund unless otherwise specified in the related Prospectus Supplement.
59
<PAGE>
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 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.
60
<PAGE>
TYPES OF MORTGAGE INSTRUMENTS
There are two parties to a mortgage: a mortgagor (the borrower and usually
the owner of the subject property) and a mortgagee (the lender). In contrast, a
deed of trust is a three-party instrument, among a trustor (the equivalent of a
borrower), a trustee to whom the real property is conveyed, and a beneficiary
(the lender) for whose benefit the conveyance is made. Under a deed of trust,
the trustor grants the property, irrevocably until the debt is paid, in trust
and generally with a power of sale, to the trustee to secure repayment of the
indebtedness evidenced by the related note. A deed to secure debt typically has
two parties, pursuant to which the borrower, or grantor, conveys title to the
real property to the grantee, or lender, generally with a power of sale, until
such time as the debt is repaid. In a case where the borrower is a land trust,
there would be an additional party because legal title to the property is held
by a land trustee under a land trust agreement for the benefit of the borrower.
At origination of a mortgage loan involving a land trust, the borrower may
execute a separate undertaking to make payments on the mortgage note. In no
event is the land trustee personally liable for the mortgage note obligation.
The mortgagee's authority under a mortgage, the trustee's authority under a
deed of trust and the grantee's authority under a deed to secure debt are
governed by the express provisions of the related instrument, the law of the
state in which the real property is located, certain federal laws and, in some
deed of trust transactions, the directions of the beneficiary.
LEASES AND RENTS
Mortgages that encumber income-producing property often contain an
assignment of rents and leases and/or may be accompanied by a separate
assignment of rents and leases, pursuant to which the borrower assigns to the
lender the borrower's right, title and interest as landlord under each lease
and the income derived therefrom, while (unless rents are to be paid directly
to the lender) retaining a revocable license to collect the rents for so long
as there is no default. If the borrower defaults, the license terminates and
the lender is entitled to collect the rents. Local law may require that the
lender take possession of the property and/or obtain a court-appointed receiver
before becoming entitled to collect the rents.
In most states, hotel and motel room rates are considered accounts
receivable under the Uniform Commercial Code ("UCC"); in cases where hotels or
motels constitute loan security, the rates are generally pledged by the
borrower as additional security for the loan. In general, the lender must file
financing statements in order to perfect its security interest in the room
rates and must file continuation statements, generally every five years, to
maintain perfection of such security interest. In certain cases, Mortgage Loans
secured by hotels or motels may be included in a Trust Fund even if the
security interest in the room rates was not perfected or the requisite UCC
filings were allowed to lapse. Even if the lender's security interest in room
rates is perfected under applicable nonbankruptcy law, it will generally be
required to commence a foreclosure action or otherwise take possession of the
property in order to enforce its rights to collect the room rates following a
default. In the bankruptcy setting, however, the lender will be stayed from
enforcing its rights to collect room rates, but those room rates (in light of
certain revisions to the Bankruptcy Code which are effective for all bankruptcy
cases commenced on or after October 22, 1994) constitute "cash collateral" and
therefore cannot be used by the bankruptcy debtor without a hearing or lender's
consent and unless the lender's interest in the room rates is given adequate
protection (e.g., cash payment for otherwise encumbered funds or a replacement
lien on unencumbered property, in either case equal in value to the amount of
room rates that the debtor proposes to use, or other similar relief). See
"--Bankruptcy Laws."
PERSONALTY
In the case of certain types of mortgaged properties, such as hotels,
motels and nursing homes, personal property (to the extent owned by the
borrower and not previously pledged) may constitute a significant portion of
the property's value as security. The creation and enforcement of liens on
personal property are governed by the UCC. Accordingly, if a borrower pledges
61
<PAGE>
personal property as security for a mortgage loan, the lender generally must
file UCC financing statements in order to perfect its security interest
therein, and must file continuation statements, generally every five years, to
maintain that perfection. In certain cases, Mortgage Loans secured in part by
personal property may be included in a Trust Fund even if the security interest
in such personal property was not perfected or the requisite UCC filings were
allowed to lapse.
FORECLOSURE
General. Foreclosure is a legal procedure that allows the lender to
recover its mortgage debt by enforcing its rights and available legal remedies
under the mortgage. If the borrower defaults in payment or performance of its
obligations under the note or mortgage, the lender has the right to institute
foreclosure proceedings to sell the real property at public auction to satisfy
the indebtedness.
Foreclosure procedures vary from state to state. Two primary methods of
foreclosing a mortgage are judicial foreclosure, involving court proceedings,
and nonjudicial foreclosure pursuant to a power of sale granted in the mortgage
instrument. Other foreclosure procedures are available in some states, but they
are either infrequently used or available only in limited circumstances.
A foreclosure action is subject to most of the delays and expenses of
other lawsuits if defenses are raised or counterclaims are interposed, and
sometimes requires several years to complete.
Judicial Foreclosure. A judicial foreclosure proceeding is conducted in a
court having jurisdiction over the mortgaged property. Generally, the action is
initiated by the service of legal pleadings upon all parties having a
subordinate interest of record in the real property and all parties in
possession of the property, under leases or otherwise, whose interests are
subordinate to the mortgage. Delays in completion of the foreclosure may
occasionally result from difficulties in locating defendants. When the lender's
right to foreclose is contested, the legal proceedings can be time-consuming.
Upon successful completion of a judicial foreclosure proceeding, the court
generally issues a judgment of foreclosure and appoints a referee or other
officer to conduct a public sale of the mortgaged property, the proceeds of
which are used to satisfy the judgment. Such sales are made in accordance with
procedures that vary from state to state.
Equitable and Other Limitations on Enforceability of Certain
Provisions. United States courts have traditionally imposed general equitable
principles to limit the remedies available to lenders in foreclosure actions.
These principles are generally designed to relieve borrowers from the effects
of mortgage defaults perceived as harsh or unfair. Relying on such principles,
a court may alter the specific terms of a loan to the extent it considers
necessary to prevent or remedy an injustice, undue oppression or overreaching,
or may require the lender to undertake affirmative actions to determine the
cause of the borrower's default and the likelihood that the borrower will be
able to reinstate the loan. In some cases, courts have substituted their
judgment for the lender's and have required that lenders reinstate loans or
recast payment schedules in order to accommodate borrowers who are suffering
from a temporary financial disability. In other cases, courts have limited the
right of the lender to foreclose in the case of a nonmonetary default, such as
a failure to adequately maintain the mortgaged property or an impermissible
further encumbrance of the mortgaged property. Finally, some courts have
addressed the issue of whether federal or state constitutional provisions
reflecting due process concerns for adequate notice require that a borrower
receive notice in addition to statutorily-prescribed minimum notice. For the
most part, these cases have upheld the reasonableness of the notice provisions
or have found that a public sale under a mortgage providing for a power of sale
does not involve sufficient state action to trigger constitutional protections.
In addition, some states may have statutory protection such as the right
of the borrower to reinstate mortgage loans after commencement of foreclosure
proceedings but prior to a foreclosure sale.
62
<PAGE>
Nonjudicial Foreclosure/Power of Sale. In states permitting nonjudicial
foreclosure proceedings, foreclosure of a deed of trust is generally
accomplished by a nonjudicial trustee's sale pursuant to a power of sale
typically granted in the deed of trust. A power of sale may also be contained
in any other type of mortgage instrument if applicable law so permits. A power
of sale under a deed of trust allows a nonjudicial public sale to be conducted
generally following a request from the beneficiary/lender to the trustee to
sell the property upon default by the borrower and after notice of sale is
given in accordance with the terms of the mortgage and applicable state law. In
some states, prior to such sale, the trustee under the deed of trust must
record a notice of default and notice of sale and send a copy to the borrower
and to any other party who has recorded a request for a copy of a notice of
default and notice of sale. In addition, in some states the trustee must
provide notice to any other party having an interest of record in the real
property, including junior lienholders. A notice of sale must be posted in a
public place and, in most states, published for a specified period of time in
one or more newspapers. The borrower or junior lienholder may then have the
right, during a reinstatement period required in some states, to cure the
default by paying the entire actual amount in arrears (without regard to the
acceleration of the indebtedness), plus the lender's expenses incurred in
enforcing the obligation. In other states, the borrower or the junior
lienholder is not provided a period to reinstate the loan, but has only the
right to pay off the entire debt to prevent the foreclosure sale. Generally,
state law governs the procedure for public sale, the parties entitled to
notice, the method of giving notice and the applicable time periods.
Public Sale. A third party may be unwilling to purchase a mortgaged
property at a public sale because of the difficulty in determining the exact
status of title to the property (due to, among other things, redemption rights
that may exist) and because of the possibility that physical deterioration of
the property may have occurred during the foreclosure proceedings. Therefore,
it is common for the lender to purchase the mortgaged property for an amount
equal to the secured indebtedness and accrued and unpaid interest plus the
expenses of foreclosure, in which event the borrower's debt will be
extinguished, or for a lesser amount in order to preserve its right to seek a
deficiency judgment if such is available under state law and under the terms of
the Mortgage Loan documents. (The Mortgage Loans, however, may be nonrecourse.
See "Risk Factors--Certain Factors Affecting Delinquency, Foreclosure and Loss
of the Mortgage Loans--Limited Recourse Nature of the Mortgage Loans.")
Thereafter, subject to the borrower's right in some states to remain in
possession during a redemption period, the lender will become the owner of the
property and have both the benefits and burdens of ownership, including the
obligation to pay debt service on any senior mortgages, to pay taxes, to obtain
casualty insurance and to make such repairs as are necessary to render the
property suitable for sale. The costs of operating and maintaining a commercial
or multifamily residential property may be significant and may be greater than
the income derived from that property. The lender also will commonly obtain the
services of a real estate broker and pay the broker's commission in connection
with the sale or lease of the property. Depending upon market conditions, the
ultimate proceeds of the sale of the property may not equal the lender's
investment in the property. Moreover, because of the expenses associated with
acquiring, owning and selling a mortgaged property, a lender could realize an
overall loss on a mortgage loan even if the mortgaged property is sold at
foreclosure, or resold after it is acquired through foreclosure, for an amount
equal to the full outstanding principal amount of the loan plus accrued
interest.
The holder of a junior mortgage that forecloses on a mortgaged property
does so subject to senior mortgages and any other prior liens, and may be
obliged to keep senior mortgage loans current in order to avoid foreclosure of
its interest in the property. In addition, if the foreclosure of a junior
mortgage triggers the enforcement of a "due-on-sale" clause contained in a
senior mortgage, the junior mortgagee could be required to pay the full amount
of the senior mortgage indebtedness or face foreclosure.
Rights of Redemption. The purposes of a foreclosure action are to enable
the lender to realize upon its security and to bar the borrower, and all
persons who have interests in the
63
<PAGE>
property that are subordinate to that of the foreclosing lender, from exercise
of their "equity of redemption." The doctrine of equity of redemption provides
that, until the property encumbered by a mortgage has been sold in accordance
with a properly conducted foreclosure and foreclosure sale, those having
interests that are subordinate to that of the foreclosing lender have an equity
of redemption and may redeem the property by paying the entire debt with
interest. Those having an equity of redemption must generally be made parties
and joined in the foreclosure proceeding in order for their equity of
redemption to be terminated.
The equity of redemption is a common-law (nonstatutory) right which should
be distinguished from post-sale statutory rights of redemption. In some states,
after sale pursuant to a deed of trust or foreclosure of a mortgage, the
borrower and foreclosed junior lienors are given a statutory period in which to
redeem the property. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
permitted if the former borrower pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property because the exercise of a right of
redemption would defeat the title of any purchaser through a foreclosure.
Consequently, the practical effect of the redemption right is to force the
lender to maintain the property and pay the expenses of ownership until the
redemption period has expired. In some states, a post-sale statutory right of
redemption may exist following a judicial foreclosure, but not following a
trustee's sale under a deed of trust.
Anti-Deficiency Legislation. Some or all of the Mortgage Loans may be
nonrecourse loans, as to which recourse in the case of default will be limited
to the Mortgaged Property and such other assets, if any, that were pledged to
secure the Mortgage Loan. However, even if a mortgage loan by its terms
provides for recourse to the borrower's other assets, a lender's ability to
realize upon those assets may be limited by state law. For example, in some
states a lender cannot obtain a deficiency judgment against the borrower
following foreclosure or sale under a deed of trust. A deficiency judgment is a
personal judgment against the former borrower equal to the difference between
the net amount realized upon the public sale of the real property and the
amount due to the lender. Other statutes may require the lender to exhaust the
security afforded under a mortgage before bringing a personal action against
the borrower. In certain other states, the lender has the option of bringing a
personal action against the borrower on the debt without first exhausting such
security; however, in some of those states, the lender, following judgment on
such personal action, may be deemed to have elected a remedy and thus may be
precluded from foreclosing upon the security. Consequently, lenders in those
states where such an election of remedy provision exists will usually proceed
first against the security. Finally, other statutory provisions, designed to
protect borrowers from exposure to large deficiency judgments that might result
from bidding at below-market values at the foreclosure sale, limit any
deficiency judgment to the excess of the outstanding debt over the fair market
value of the property at the time of the sale.
Leasehold Considerations. Mortgage Loans may be secured by a mortgage on
the borrower's leasehold interest in a ground lease. Leasehold mortgage loans
are subject to certain risks not associated with mortgage loans secured by a
lien on the fee estate of the borrower. The most significant of these risks is
that if the borrower's leasehold were to be terminated upon a lease default,
the leasehold mortgagee would lose its security. This risk may be lessened if
the ground lease requires the lessor to give the leasehold mortgagee notices of
lessee defaults and an opportunity to cure them, permits the leasehold estate
to be assigned to and by the leasehold mortgagee or the purchaser at a
foreclosure sale, and contains certain other protective provisions typically
included in a "mortgageable" ground lease. Certain Mortgage Loans, however, may
be secured by ground leases which do not contain these provisions.
Cooperative Shares. Mortgage Loans may be secured by a security interest
on the borrower's ownership interest in shares, and the proprietary leases
appurtenant thereto, allocable to cooperative dwelling units that may be vacant
or occupied by nonowner tenants. Such loans are subject to certain risks not
associated with mortgage loans secured by a lien on the fee estate
64
<PAGE>
of a borrower in real property. Such a loan typically is subordinate to the
mortgage, if any, on the Cooperative's building which, if foreclosed, could
extinguish the equity in the building and the proprietary leases of the
dwelling units derived from ownership of the shares of the Cooperative.
Further, transfer of shares in a Cooperative are subject to various regulations
as well as to restrictions under the governing documents of the Cooperative,
and the shares may be cancelled in the event that associated maintenance
charges due under the related proprietary leases are not paid. Typically, a
recognition agreement between the lender and the Cooperative provides, among
other things, the lender with an opportunity to cure a default under a
proprietary lease.
Under the laws applicable in many states, "foreclosure" on Cooperative
shares is accomplished by a sale in accordance with the provisions of Article 9
of the UCC and the security agreement relating to the shares. Article 9 of the
UCC requires that a sale be conducted in a "commercially reasonable" manner,
which may be dependent upon, among other things, the notice given the debtor
and the method, manner, time, place and terms of the sale. Article 9 of the UCC
provides that the proceeds of the sale will be applied first to pay the costs
and expenses of the sale and then to satisfy the indebtedness secured by the
lender's security interest. A recognition agreement, however, generally
provides that the lender's right to reimbursement is subject to the right of
the Cooperative to receive sums due under the proprietary leases.
BANKRUPTCY LAWS
Operation of the Bankruptcy Code and related state laws may interfere with
or affect the ability of a lender to realize upon collateral and/or to enforce
a deficiency judgment. For example, under the Bankruptcy Code, virtually all
actions (including foreclosure actions and deficiency judgment proceedings) to
collect a debt are automatically stayed upon the filing of the bankruptcy
petition and, often, no interest or principal payments are made during the
course of the bankruptcy case. The delay and the consequences thereof caused by
such automatic stay can be significant. Also, under the Bankruptcy Code, the
filing of a petition in bankruptcy by or on behalf of a junior lienor may stay
the senior lender from taking action to foreclose out such junior lien.
Under the Bankruptcy Code, provided certain substantive and procedural
safeguards protective of the lender are met, the amount and terms of a mortgage
loan secured by a lien on property of the debtor may be modified under certain
circumstances. For example, the outstanding amount of the loan may be reduced
to the then-current value of the property (with a corresponding partial
reduction of the amount of lender's security interest) pursuant to a confirmed
plan or lien avoidance proceeding, thus leaving the lender a general unsecured
creditor for the difference between such value and the outstanding balance of
the loan. Other modifications may include the reduction in the amount of each
scheduled payment, by means of a reduction in the rate of interest and/or an
alteration of the repayment schedule (with or without affecting the unpaid
principal balance of the loan), and/or by an extension (or shortening) of the
term to maturity. Some bankruptcy courts have approved plans, based on the
particular facts of the reorganization case, that effected the cure of a
mortgage loan default by paying arrearages over a number of years. Also, a
bankruptcy court may permit a debtor, through its rehabilitative plan, to
reinstate a loan mortgage payment schedule even if the lender has obtained a
final judgment of foreclosure prior to the filing of the debtor's petition.
Federal bankruptcy law may also have the effect of interfering with or
affecting the ability of a secured lender to enforce the borrower's assignment
of rents and leases related to the mortgaged property. Under the Bankruptcy
Code, a lender may be stayed from enforcing the assignment, and the legal
proceedings necessary to resolve the issue could be time-consuming, with
resulting delays in the lender's receipt of the rents.
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
65
<PAGE>
accelerated rent, for damages or for a summary eviction order with respect to a
default under the lease that occurred prior to the filing of the lessee's
petition. In addition, the Bankruptcy Code generally provides that a trustee or
debtor-in-possession may, subject to approval of the court, (i) assume the
lease and retain it or assign it to a third party or (ii) reject the lease. If
the lease is assumed, the trustee or debtor-in-possession (or assignee, if
applicable) must cure any defaults under the lease, compensate the lessor for
its losses and provide the lessor with "adequate assurance" of future
performance. Such remedies may be insufficient, and any assurances provided to
the lessor may, in fact, be inadequate. If the lease is rejected, the lessor
will be treated as an unsecured creditor with respect to its claim for damages
for termination of the lease. The Bankruptcy Code also limits a lessor's
damages for lease rejection to the rent reserved by the lease (without regard
to acceleration) for the greater of one year, or 15%, not to exceed three
years, of the remaining term of the lease.
ENVIRONMENTAL CONSIDERATIONS
General. A lender may be subject to environmental risks when taking a
security interest in real property. Of particular concern may be properties
that are or have been used for industrial, manufacturing, military or disposal
activity. Such environmental risks include the possible diminution of the value
of a contaminated property or, as discussed below, potential liability for
clean-up costs or other remedial actions that could exceed the value of the
property or the amount of the lender's loan. In certain circumstances, a lender
may decide to abandon a contaminated mortgaged property as collateral for its
loan rather than foreclose and risk liability for clean-up costs.
Superlien Laws. Under the laws of many states, contamination on a property
may give rise to a lien on the property for clean-up costs. In several states,
such a lien has priority over all existing liens, including those of existing
mortgages. In these states, the lien of a mortgage may lose its priority to
such a "superlien."
CERCLA. The federal Comprehensive Environmental Response, Compensation and
Liability Act of 1980, as amended ("CERCLA"), imposes strict liability on
present and past "owners" and "operators" of contaminated real property for the
costs of clean-up. A secured lender may be liable as an "owner" or "operator"
of a contaminated mortgaged property if agents or employees of the lender have
participated in the management or operation of such mortgaged property. 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 Protection
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 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 if it exercises decision-making control over the borrower's
environmental compliance and hazardous substance handling or disposal
practices, or assumes day-to-day management of environmental or substantially
all other 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
66
<PAGE>
seeks to sell the mortgaged property at the earliest practicable commercially
reasonable time on commercially reasonable terms. However, the protections
offered by the Act are subject to terms and conditions that have not been
clarified by the courts.
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 or
may decrease the re-sale value of the collateral.
Federal, state and local environmental laws and regulatory requirements
change often. It is possible that compliance with a new requirement could
impose significant compliance costs on a borrower. Such costs may jeopardize
the borrower's ability to meet its loan obligations or decrease the re-sale
value of the collateral.
Additional Considerations. The cost of remediating hazardous substance
contamination at a property can be substantial. If a lender becomes liable, it
can bring an action for contribution against the owner or operator who created
the environmental hazard, but that individual or entity may be without
substantial assets. Accordingly, it is possible that such costs could become a
liability of the Trust Fund and occasion a loss to the Certificateholders.
To reduce the likelihood of such a loss, unless otherwise specified in the
related Prospectus Supplement, the Pooling Agreement will provide that neither
the Master Servicer nor the Special Servicer, acting on behalf of the Trustee,
may acquire title to a Mortgaged Property or take over its operation unless the
Special Servicer, based solely (as to environmental matters) on a report
prepared by a person who regularly conducts environmental audits, has made the
determination that it is appropriate to do so, as described under "Description
of the Pooling Agreements--Realization Upon Defaulted Mortgage Loans."
If a lender forecloses on a mortgage secured by a property, the operations
on which are subject to environmental laws and regulations, the lender will be
required to operate the property in accordance with those laws and regulations.
Such compliance may entail substantial expense, especially in the case of
industrial or manufacturing properties.
In addition, a lender may be obligated to disclose environmental
conditions on a property to government entities and/or to prospective buyers
(including prospective buyers at a foreclosure sale or following foreclosure).
Such disclosure may decrease the amount that prospective buyers are willing to
pay for the affected property, sometimes substantially, and thereby decrease
the ability of the lender to recoup its investment in a loan upon foreclosure.
Environmental Site Assessments. In most cases, an environmental site
assessment of each Mortgaged Property will have been performed in connection
with the origination of the related Mortgage Loan or at some time prior to the
issuance of the related Certificates. Environmental site assessments, however,
vary considerably in their content, quality and cost. Even when adhering to
good professional practices, environmental consultants will sometimes not
detect significant environmental problems because to do an exhaustive
environmental assessment would be far too costly and time-consuming to be
practical.
67
<PAGE>
DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS
Certain of the Mortgage Loans may contain "due-on-sale" and
"due-on-encumbrance" clauses that purport to permit the lender to accelerate
the maturity of the loan if the borrower transfers or encumbers the related
Mortgaged Property. In recent years, court decisions and legislative actions
placed substantial restrictions on the right of lenders to enforce such clauses
in many states. However, the Garn-St Germain Depository Institutions Act of
1982 (the "Garn Act") generally preempts state laws that prohibit the
enforcement of due-on-sale clauses and permits lenders to enforce these clauses
in accordance with their terms, subject to certain limitations as set forth in
the Garn Act and the regulations promulgated thereunder. Accordingly, a Master
Servicer may nevertheless have the right to accelerate the maturity of a
Mortgage Loan that contains a "due-on-sale" provision upon transfer of an
interest in the property, without regard to the Master Servicer's ability to
demonstrate that a sale threatens its legitimate security interest.
JUNIOR LIENS; RIGHTS OF HOLDERS OF SENIOR LIENS
If so provided in the related Prospectus Supplement, Mortgage Assets for a
series of Certificates may include Mortgage Loans secured by junior liens, and
the loans secured by the related Senior Liens may not be included in the
Mortgage Pool. The primary risk to holders of Mortgage Loans secured by junior
liens is the possibility that adequate funds will not be received in connection
with a foreclosure of the related Senior Liens to satisfy fully both the Senior
Liens and the Mortgage Loan. In the event that a holder of a Senior Lien
forecloses on a Mortgaged Property, the proceeds of the foreclosure or similar
sale will be applied first to the payment of court costs and fees in connection
with the foreclosure, second to real estate taxes, third in satisfaction of all
principal, interest, prepayment or acceleration penalties, if any, and any
other sums due and owing to the holder of the Senior Liens. The claims of the
holders of the Senior Liens will be satisfied in full out of proceeds of the
liquidation of the related Mortgage Property, if such proceeds are sufficient,
before the Trust Fund as holder of the junior lien receives any payments in
respect of the Mortgage Loan. In the event that such proceeds from a
foreclosure or similar sale of the related Mortgaged Property are insufficient
to satisfy all Senior Liens and the Mortgage Loan in the aggregate, the Trust
Fund, as the holder of the junior lien, and, accordingly, holders of one or
more classes of the Certificates of the related series bear (i) the risk of
delay in distributions while a deficiency judgment against the borrower is
obtained and (ii) the risk of loss if the deficiency judgment is not realized
upon. Moreover, deficiency judgments may not be available in certain
jurisdictions or the Mortgage Loan may be nonrecourse.
SUBORDINATE FINANCING
The terms of certain of the Mortgage Loans may not restrict the ability of
the borrower to use the Mortgaged Property as security for one or more
additional loans, or such restrictions may be unenforceable. Where a borrower
encumbers a mortgaged property with one or more junior liens, the senior lender
is subjected to additional risk. First, the borrower may have difficulty
servicing and repaying multiple loans. Moreover, if the subordinate financing
permits recourse to the borrower (as is frequently the case) and the senior
loan does not, a borrower may have more incentive to repay sums due on the
subordinate loan. Second, acts of the senior lender that prejudice the junior
lender or impair the junior lender's security may create a superior equity in
favor of the junior lender. For example, if the borrower and the senior lender
agree to an increase in the principal amount of or the interest rate payable on
the senior loan, the senior lender may lose its priority to the extent any
existing junior lender is harmed or the borrower is additionally burdened.
Third, if the borrower defaults on the senior loan and/or any junior loan or
loans, the existence of junior loans and actions taken by junior lenders can
impair the security available to the senior lender and can interfere with or
delay the taking of action by the senior lender. Moreover, the bankruptcy of a
junior lender may operate to stay foreclosure or similar proceedings by the
senior lender.
68
<PAGE>
DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS
Notes and mortgages may contain provisions that obligate the borrower to
pay a late charge or additional interest if payments are not timely made, and
in some circumstances, may prohibit prepayments for a specified period and/or
condition prepayments upon the borrower's payment of prepayment fees or yield
maintenance penalties. In certain states, there are or may be specific
limitations upon the late charges which a lender may collect from a borrower
for delinquent payments. Certain states also limit the amounts that a lender
may collect from a borrower as an additional charge if the loan is prepaid. In
addition, the enforceability of provisions that provide for prepayment fees or
penalties upon an involuntary prepayment is unclear under the laws of many
states.
APPLICABILITY OF USURY LAWS
Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980 ("Title V") provides that state usury limitations shall not apply
to certain types of residential (including multifamily) first mortgage loans
originated by certain lenders after March 31, 1980. Title V authorized any
state to reimpose interest rate limits by adopting, before April 1, 1983, a law
or constitutional provision that expressly rejects application of the federal
law. In addition, even where Title V is not so rejected, any state is
authorized by the law to adopt a provision limiting discount points or other
charges on mortgage loans covered by Title V. Certain states have taken action
to reimpose interest rate limits and/or to limit discount points or other
charges.
No Mortgage Loan originated in any state in which application of Title V
has been expressly rejected or a provision limiting discount points or other
charges has been adopted, will (if originated after that rejection or adoption)
be eligible for inclusion in a Trust Fund unless (i) such Mortgage Loan
provides for such interest rate, discount points and charges as are permitted
in such state or (ii) such Mortgage Loan provides that the terms thereof are to
be construed in accordance with the laws of another state under which such
interest rate, discount points and charges would not be usurious and the
borrower's counsel has rendered an opinion that such choice of law provision
would be given effect.
CERTAIN LAWS AND REGULATIONS
The Mortgaged Properties will be subject to compliance with various
federal, state and local statutes and regulations. Failure to comply (together
with an inability to remedy any such failure) could result in material
diminution in the value of a Mortgaged Property which could, together with the
possibility of limited alternative uses for a particular Mortgaged Property
(i.e., a nursing or convalescent home or hospital), result in a failure to
realize the full principal amount of the related Mortgage Loan.
AMERICANS WITH DISABILITIES ACT
Under Title III of the Americans with Disabilities Act of 1990 and rules
promulgated thereunder (collectively, the "ADA"), in order to protect
individuals with disabilities, public accommodations (such as hotels,
restaurants, shopping centers, hospitals, schools and social service center
establishments) must remove architectural and communication barriers which are
structural in nature from existing places of public accommodation to the extent
"readily achievable." In addition, under the ADA, alterations to a place of
public accommodation or a commercial facility are to be made so that, to the
maximum extent feasible, such altered portions are readily accessible to and
usable by disabled individuals. The "readily achievable" standard takes into
account, among other factors, the financial resources of the affected site,
owner, landlord or other applicable person. In addition to imposing a possible
financial burden on the borrower in its capacity as owner or landlord, the ADA
may also impose such requirements on a foreclosing lender who succeeds to the
interest of the borrower as owner or landlord. Furthermore, since the "readily
achievable" standard may vary depending on the financial condition of
69
<PAGE>
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.
70
<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 or Latham & Watkins, 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
71
<PAGE>
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
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)(3)(A)(i). REMIC
Certificates held by certain financial institutions will constitute an
"evidence of indebtedness" within the meaning of Code Section 582(c)(1). The
Small Business Job Protection Act of 1996 (the "SBJPA of 1996") repealed the
reserve method for bad debts of domestic building and loan associations and
mutual savings banks, and thus has eliminated the asset category of "qualifying
real property loans" in former Code Section 593(d) for taxable years beginning
after December 31, 1995. The requirement in the SBJPA of 1996 that such
institutions must "recapture" a portion of their existing bad debt reserves is
suspended if a certain portion of their assets are maintained in "residential
loans" under Code Section 7701(a)(19)(C)(v), but only if such loans were made
to acquire, construct or improve the related real property and not for the
purpose of refinancing. However, no effort will be made to identify the portion
of the Mortgage Loans of any Series meeting this requirement, and no
representation is made in this regard.
Qualification as a REMIC
In order for the REMIC Pool to qualify as a REMIC, there must be ongoing
compliance on the part of the REMIC Pool with the requirements set forth in the
Code. The REMIC Pool must fulfill an asset test, which requires that no more
than a de minimis portion of the assets of the REMIC Pool, as of the close of
the third calendar month beginning after the "Startup Day" (which for purposes
of this discussion is the date of issuance of the REMIC Certificates) and at
all times thereafter, may consist of assets other than "qualified mortgages"
and "permitted investments." The REMIC Regulations provide a safe harbor
pursuant to which the de minimis requirement is met if at all times the
aggregate adjusted basis of the nonqualified assets is less than 1% of the
aggregate adjusted basis of all the REMIC Pool's assets. An entity that fails
to meet the safe harbor may nevertheless demonstrate that it holds no more than
a de minimis amount of nonqualified assets. A REMIC also must provide
"reasonable arrangements" to prevent its residual interest from being held by
"disqualified organizations" and must furnish applicable tax information to
transferors or agents that violate this requirement. 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)
72
<PAGE>
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 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
73
<PAGE>
to such interest are subordinated to payments on other regular interests or the
residual interest in the REMIC Pool, and are dependent on the absence of
defaults or delinquencies on qualified mortgages or permitted investments,
lower than reasonably expected returns on permitted investments, unanticipated
expenses incurred by the REMIC Pool or prepayment interest shortfalls.
Accordingly, the Regular Certificates of a series will constitute one or more
classes of regular interests, and the Residual Certificates with respect to
that series will constitute a single class of residual interests on which
distributions are made pro rata.
If an entity, such as the REMIC Pool, fails to comply with one or more of
the ongoing requirements of the Code for REMIC status during any taxable year,
the Code provides that the entity will not be treated as a REMIC for such year
and thereafter. In this event, an entity with multiple classes of ownership
interests may be treated as a separate association taxable as a corporation
under Treasury regulations, and the Regular Certificates may be treated as
equity interests therein. The Code, however, authorizes the Treasury Department
to issue regulations that address situations where failure to meet one or more
of the requirements for REMIC status occurs inadvertently and in good faith,
and disqualification of the REMIC Pool would occur absent regulatory relief.
Investors should be aware, however, that the Conference Committee Report to the
Tax Reform Act of 1986 (the "1986 Act") indicates that the relief may be
accompanied by sanctions, such as the imposition of a corporate tax on all or a
portion of the REMIC Pool's income for the period of time in which the
requirements for REMIC status are not satisfied.
TAXATION OF REGULAR CERTIFICATES
General
In general, interest, 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.
74
<PAGE>
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 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."
75
<PAGE>
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 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
76
<PAGE>
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 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
77
<PAGE>
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 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
78
<PAGE>
of the original issue discount accrued for such period plus the remaining
original issue discount as of the end of such period. Such purchaser also
generally will be required to treat a portion of any gain on a sale or exchange
of the Regular Certificate as ordinary income to the extent of the market
discount accrued to the date of disposition under one of the foregoing methods,
less any accrued market discount previously reported as ordinary income as
partial distributions in reduction of the stated redemption price at maturity
were received. Such purchaser will be required to defer deduction of a portion
of the excess of the interest paid or accrued on indebtedness incurred to
purchase or carry a Regular Certificate over the interest distributable
thereon. The deferred portion of such interest expense in any taxable year
generally will not exceed the accrued market discount on the Regular
Certificate for such year. Any such deferred interest expense is, in general,
allowed as a deduction not later than the year in which the related market
discount income is recognized or the Regular Certificate is disposed of. As an
alternative to the inclusion of market discount in income on the foregoing
basis, the Regular Certificateholder may elect to include market discount in
income currently as it accrues on all market discount instruments acquired by
such Regular Certificateholder in that taxable year or thereafter, in which
case the interest deferral rule will not apply. See "Election to Treat All
Interest Under the Constant Yield Method" below regarding an alternative manner
in which such election may be deemed to be made.
Market discount with respect to a Regular Certificate will be considered
to be zero if such market discount is less than 0.25% of the remaining stated
redemption price at maturity of such Regular Certificate multiplied by the
weighted average maturity of the Regular Certificate (determined as described
above in the third paragraph under "Original Issue Discount") remaining after
the date of purchase. It appears that de minimis market discount would be
reported in a manner similar to de minimis original issue discount. See
"Original Issue Discount" above. Treasury regulations implementing the market
discount rules have not yet been issued, and therefore investors should consult
their own tax advisors regarding the application of these rules. Investors
should also consult Revenue Procedure 92-67 concerning the elections to include
market discount in income currently and to accrue market discount on the basis
of the constant yield method.
Premium
A Regular Certificate purchased at a cost greater than its remaining
stated redemption price at maturity generally is considered to be purchased at
a premium. If the Regular Certificateholder holds such Regular Certificate as a
"capital asset" within the meaning of Code Section 1221, the Regular
Certificateholder may elect under Code Section 171 to amortize such premium
under the constant yield method. Treasury Regulations issued under Code Section
171 do not, by their terms, apply to REMIC Regular Certificates, which are
prepayable based on prepayments on the underlying Mortgage Loans. However, the
Conference Committee Report to the 1986 Act indicates a Congressional intent
that the same rules that will apply to the accrual of market discount on
installment obligations will also apply to amortizing bond premium under Code
Section 171 on installment obligations such as the Regular Certificates,
although it is unclear whether the alternatives to the constant yield method
described above under "Market Discount" are available. Amortizable bond premium
will be treated as an offset to interest income on a Regular Certificate rather
than as a separate deduction item. See "Election to Treat All Interest Under
the Constant Yield Method" below regarding an alternative manner in which the
Code Section 171 election may be deemed to be made.
Election to Treat All Interest Under the Constant Yield Method
A holder of a debt instrument such as a Regular Certificate may elect to
treat all interest that accrues on the instrument using the constant yield
method, with none of the interest being treated as qualified stated interest.
For purposes of applying the constant yield method to a debt instrument subject
to such an election, (i) "interest" includes stated interest, original issue
discount, de minimis original issue discount, market discount and de minimis
market discount, as
79
<PAGE>
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 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 (20%)
than ordinary income of such taxpayers (39.6%) for property held for more than
one year. The maximum tax rate for corporations is the same with respect to
both ordinary income and capital gains.
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
80
<PAGE>
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.
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
81
<PAGE>
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 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.
82
<PAGE>
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 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."
83
<PAGE>
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 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
84
<PAGE>
("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 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.
85
<PAGE>
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 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
86
<PAGE>
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.
In addition to the two conditions set forth above for the transferor of a
noneconomic residual interest to be presumed not to have knowledge that the
transferee would be unwilling or unable to pay taxes due on its share of the
taxable income of the REMIC, recently proposed Treasury regulations would add a
third condition for the transferor to be presumed to lack such knowledge. The
third condition would require that the present value of the anticipated tax
liabilities associated with holding the noneconomic residual interest not
exceed the sum of:
(i) the present value of any consideration given to the transferee to
acquire the interest;
(ii) the present value of the expected future distributions on the
interest; and
(iii) the present value of the anticipated tax savings associated with
holding the interest as the REMIC generates losses.
For purposes of the computations under this third condition, the transferee is
assumed to pay tax at the highest corporate rate of tax specified in Section
11(b)(1) of the Code (currently 35%). Further, present values generally are
computed using a discount rate equal to the applicable Federal rate set forth
in Section 1274(d) of the Code compounded semiannually. However, a lower rate
may be used if the transferee can demonstrate that it regularly borrows, in the
course of its trade or business, substantial funds at such lower rate from
unrelated third parties. In some situations, to satisfy this third condition,
the transferor of a noneconomic residual interest may have to pay more
consideration to the transferee than would otherwise be the case if the
proposed regulations were not applicable. If adopted, the proposed regulations
would apply to the transfer of a noneconomic residual interest made on or after
February 4, 2000. Prospective investors should consult their own tax advisors
as to the applicability and effect of the proposal regulations.
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
87
<PAGE>
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 persons have the authority to
control all substantial decisions of such trust (or, to the extent provided in
applicable Treasury regulations, certain trusts in existence on August 20, 1996
which are eligible to elect to be treated as U.S. Persons if such election has
been made).
Sale or Exchange of a Residual Certificate
Upon the sale or exchange of a Residual Certificate, the Residual
Certificateholder will recognize gain or loss equal to the excess, if any, of
the amount realized over the adjusted basis (as described above under "Taxation
of Residual Certificates--Basis and Losses") of such Residual Certificateholder
in such Residual Certificate at the time of the sale or exchange. In addition
to reporting the taxable income of the REMIC Pool, a Residual Certificateholder
will have taxable income to the extent that any cash distribution to it from
the REMIC Pool exceeds such adjusted basis on that Distribution Date. Such
income will be treated as gain from the sale or exchange of the Residual
Certificate. It is possible that the termination of the REMIC Pool may be
treated as a sale or exchange of a Residual Certificateholder's Residual
Certificate, in which case, if the Residual Certificateholder has an adjusted
basis in such Residual Certificateholder's Residual Certificate remaining when
its interest in the REMIC Pool terminates, and if such Residual
Certificateholder holds such Residual Certificate as a capital asset under Code
Section 1221, then such Residual Certificateholder will recognize a capital
loss at that time in the amount of such remaining adjusted basis.
Any gain on the sale of a Residual Certificate will be treated as ordinary
income (i) if a Residual Certificate is held as part of a "conversion
transaction" as defined in Code Section 1258(c), up to the amount of interest
that would have accrued on the Residual Certificateholder's net investment in
the conversion transaction at 120% of the appropriate applicable Federal rate
in effect at the time the taxpayer entered into the transaction minus any
amount previously treated as ordinary income with respect to any prior
disposition of property that was held as a part of such transaction or (ii) in
the case of a non-corporate taxpayer, to the extent such taxpayer has made an
election under Code Section 163(d)(4) to have net capital gains taxed as
investment income at ordinary income rates. In addition, gain or loss
recognized from the sale of a Residual Certificate by certain banks or thrift
institutions will be treated as ordinary income or loss pursuant to Code
Section 582(c).
The Conference Committee Report to the 1986 Act provides that, except as
provided in Treasury regulations yet to be issued, the wash sale rules of Code
Section 1091 will apply to dispositions of Residual Certificates where the
seller of the Residual Certificate, during the period beginning six months
before the sale or disposition of the Residual Certificate and ending six
months after such sale or disposition, acquires (or enters into any other
transaction that results in the application of Section 1091) any residual
interest in any REMIC or any interest in a "taxable mortgage pool" (such as a
non-REMIC owner trust) that is economically comparable to a Residual
Certificate.
Mark to Market Regulations
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.
88
<PAGE>
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.
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.
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
89
<PAGE>
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 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
90
<PAGE>
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, 2001. Current withholding certificates that are held on December 31,
1999, remain valid until the earlier of December 31, 2000 or the due date of
expiration of the certificate under the rules as currently in effect. The New
Regulations will require, in the case of Regular Certificates held by a foreign
partnership, that (x) the certification described above be provided by the
partners rather than by the foreign partnership and (y) the partnership provide
certain information, including a United States taxpayer identification number.
A look-through rule would apply in the case of tiered partnerships. Non-U.S.
Persons should consult their own tax advisors concerning the application of the
certification requirements in the New Regulations.
Residual Certificates
The Conference Committee Report to the 1986 Act indicates that amounts
paid to Residual Certificateholders who are Non-U.S. Persons are treated as
interest for purposes of the 30% (or lower treaty rate) United States
withholding tax. Treasury regulations provide that amounts distributed to
Residual Certificateholders may qualify as "portfolio interest," subject to the
conditions described in "Regular Certificates" above, but only to the extent
that (i) the Mortgage Loans (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
91
<PAGE>
income tax at regular rates. If 30% (or lower treaty rate) withholding is
applicable, such amounts generally will be taken into account for purposes of
withholding only when paid or otherwise distributed (or when the Residual
Certificate is disposed of) under rules similar to withholding upon disposition
of debt instruments that have original issue discount. See "Tax-Related
Restrictions on Transfer of Residual Certificates--Foreign Investors" above
concerning the disregard of certain transfers having "tax avoidance potential."
Investors who are Non-U.S. Persons should consult their own tax advisors
regarding the specific tax consequences to them of owning Residual
Certificates.
BACKUP WITHHOLDING
Distributions made on the Regular Certificates, and proceeds from the sale
of the Regular Certificates to or through certain brokers, may be subject to a
"backup" withholding tax under Code Section 3406 of 31% on "reportable
payments" (including interest distributions, original issue discount, and,
under certain circumstances, principal distributions) unless the Regular
Certificateholder complies with certain reporting and/or certification
procedures, including the provision of its taxpayer identification number to
the Trustee, its agent or the broker who effected the sale of the Regular
Certificate, or such Certificateholder is otherwise an exempt recipient under
applicable provisions of the Code. Any amounts to be withheld from distribution
on the Regular Certificates would be refunded by the Service or allowed as a
credit against the Regular Certificateholder's federal income tax liability.
The New Regulations change certain of the rules relating to certain
presumptions currently available relating to information reporting and backup
withholding. Non-U.S. Persons are urged to contact their own tax advisors
regarding the application to them of backup withholding and information
reporting.
REPORTING REQUIREMENTS
Reports of accrued interest, original issue discount and information
necessary to compute the accrual of any market discount on the Regular
Certificates will be made annually to the Service and to individuals, estates,
non-exempt and non-charitable trusts, and partnerships who are either holders
of record of Regular Certificates or beneficial owners who own Regular
Certificates through a broker or middleman as nominee. All brokers, nominees
and all other non-exempt holders of record of Regular Certificates (including
corporations, non-calendar year taxpayers, securities or commodities dealers,
real estate investment trusts, investment companies, common trust funds, thrift
institutions and charitable trusts) may request such information for any
calendar quarter by telephone or in writing by contacting the person designated
in Service Publication 938 with respect to a particular series of Regular
Certificates. Holders through nominees must request such information from the
nominee.
The Service's Form 1066 has an accompanying Schedule Q, Quarterly Notice
to Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation.
Treasury regulations require that Schedule Q be furnished by the REMIC Pool to
each Residual Certificateholder by the end of the month following the close of
each calendar quarter (41 days after the end of a quarter under proposed
Treasury regulations) in which the REMIC Pool is in existence.
Treasury regulations require that, in addition to the foregoing
requirements, information must be furnished quarterly to Residual
Certificateholders, furnished annually, if applicable, to holders of Regular
Certificates, and filed annually with the Service concerning Code Section 67
expenses (see "Limitations on Deduction of Certain Expenses" above) allocable
to such holders. Furthermore, under such regulations, information must be
furnished quarterly to Residual Certificateholders, furnished annually to
holders of Regular Certificates, and filed annually with the Service concerning
the percentage of the REMIC Pool's assets meeting the qualified asset tests
described above under "Status of REMIC Certificates."
92
<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"), in the opinion of Cadwalader, Wickersham & Taft or Latham &
Watkins, counsel to the Depositor, 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
93
<PAGE>
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 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.
94
<PAGE>
Recharacterization of Servicing Fees
If the servicing fee paid to the Master Servicer were deemed to exceed
reasonable servicing compensation, the amount of such excess would represent
neither income nor a deduction to Certificateholders. In this regard, there are
no authoritative guidelines for federal income tax purposes as to either the
maximum amount of servicing compensation that may be considered reasonable in
the context of this or similar transactions or whether, in the case of the
Standard Certificate, the reasonableness of servicing compensation should be
determined on a weighted average or loan-by-loan basis. If a loan-by-loan basis
is appropriate, the likelihood that such amount would exceed reasonable
servicing compensation as to some of the Mortgage Loans would be increased.
Service guidance indicates that a servicing fee in excess of reasonable
compensation ("excess servicing") will cause the Mortgage Loans to be treated
under the "stripped bond" rules. Such guidance provides safe harbors for
servicing deemed to be reasonable and requires taxpayers to demonstrate that
the value of servicing fees in excess of such amounts is not greater than the
value of the services provided.
Accordingly, if the Service's approach is upheld, a servicer who receives
a servicing fee in excess of such amounts would be viewed as retaining an
ownership interest in a portion of the interest payments on the Mortgage Loans.
Under the rules of Code Section 1286, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from the right
to receive some or all of the principal payments on the obligation would result
in treatment of such Mortgage Loans as "stripped coupons" and "stripped bonds."
Subject to the de minimis rule discussed below under "--Stripped Certificates,"
each stripped bond or stripped coupon could be considered for this purpose as a
non-interest bearing obligation issued on the date of issue of the Standard
Certificates, and the original issue discount rules of the Code would apply to
the holder thereof. While Standard Certificateholders would still be treated as
owners of beneficial interests in a grantor trust for federal income tax
purposes, the corpus of such trust could be viewed as excluding the portion of
the Mortgage Loans the ownership of which is attributed to the Master Servicer,
or as including such portion as a second class of equitable interest.
Applicable Treasury regulations treat such an arrangement as a fixed investment
trust, since the multiple classes of trust interests should be treated as
merely facilitating direct investments in the trust assets and the existence of
multiple classes of ownership interests is incidental to that purpose. In
general, such a recharacterization should not have any significant effect upon
the timing or amount of income reported by a Standard Certificateholder, except
that the income reported by a cash method holder may be slightly accelerated.
See "Stripped Certificates" below for a further description of the federal
income tax treatment of stripped bonds and stripped coupons.
Sale or Exchange of Standard Certificates
Upon sale or exchange of a Standard Certificate, a Standard
Certificateholder will recognize gain or loss equal to the difference between
the amount realized on the sale and its aggregate adjusted basis in the
Mortgage Loans and the other assets represented by the Standard Certificate. In
general, the aggregate adjusted basis will equal the Standard
Certificateholder's cost for the Standard Certificate, increased by the amount
of any income previously reported with respect to the Standard Certificate and
decreased by the amount of any losses previously reported with respect to the
Standard Certificate and the amount of any distributions received thereon.
Except as provided above with respect to market discount on any Mortgage Loans,
and except for certain financial institutions subject to the provisions of Code
Section 582(c), any such gain or loss would be capital gain or loss if the
Standard Certificate was held as a capital asset. However, gain on the sale of
a Standard Certificate will be treated as ordinary income (i) if a Standard
Certificate is held as part of a "conversion transaction" as defined in Code
Section 1258(c), up to the amount of interest that would have accrued on the
Standard Certificateholder's net investment in the conversion transaction at
120% of the appropriate applicable Federal rate in effect at the time the
taxpayer entered into the transaction minus any amount previously treated as
ordinary income with respect to any prior disposition of property that was held
as a part of
95
<PAGE>
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 (20%) than ordinary income of such taxpayers (39.6%) for
property held for more than one year. The maximum tax rate for corporations is
the same with respect to both ordinary income and capital gains.
STRIPPED CERTIFICATES
General
Pursuant to Code Section 1286, the separation of ownership of the right to
receive some or all of the principal payments on an obligation from ownership
of the right to receive some or all of the interest payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. For purposes of this discussion,
Certificates that are subject to those rules will be referred to as "Stripped
Certificates." 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
96
<PAGE>
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
97
<PAGE>
accelerated or decelerated and the amount of such original issue discount will
be either increased or decreased depending on the relative interests in
principal and interest on each Mortgage Loan represented by such Stripped
Certificateholder's Stripped Certificate. While the matter is not free from
doubt, the holder of a Stripped Certificate should be entitled in the year that
it becomes certain (assuming no further prepayments) that the holder will not
recover a portion of its adjusted basis in such Stripped Certificate to
recognize an ordinary loss equal to such portion of unrecoverable basis.
As an alternative to the method described above, the fact that some or all
of the interest payments with respect to the Stripped Certificates will not be
made if the Mortgage Loans are prepaid could lead to the interpretation that
such interest payments are "contingent" within the meaning of the OID
Regulations. The OID Regulations, as they relate to the treatment of contingent
interest, are by their terms not applicable to prepayable securities such as
the Stripped Certificates. However, if final regulations dealing with
contingent interest with respect to the Stripped Certificates apply the same
principles as the OID Regulations, such regulations may lead to different
timing of income inclusion that would be the case under the OID Regulations.
Furthermore, application of such principles could lead to the characterization
of gain on the sale of contingent interest Stripped Certificates as ordinary
income. Investors should consult their tax advisors regarding the appropriate
tax treatment of Stripped Certificates.
Sale or Exchange of Stripped Certificates. Sale or exchange of a Stripped
Certificate prior to its maturity will result in gain or loss equal to the
difference, if any, between the amount received and the Stripped
Certificateholder's adjusted basis in such Stripped Certificate, as described
above under "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.
98
<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."
99
<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 arrangements,
including 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) (collectively
with ERISA Plans and Tax-Favored plans, "Plans") 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 ("Similar
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, regulatory 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, the Code or Similar Law 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
100
<PAGE>
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., ERISA 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, 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, the Code or
Similar Law, unless some statutory, regulatory 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.
101
<PAGE>
PROHIBITED TRANSACTION EXEMPTIONS
The DOL granted an individual exemption, DOL Final Authorization Number
97-03E, as amended by Prohibited Transaction Exemption 97-34 (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. or
Fitch, 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)
102
<PAGE>
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 or
Similar Law 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 with respect to Subordinate
Certificates, the transferee may provide a certification substantially to the
effect that the purchase of Subordinate 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
103
<PAGE>
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 Subordinate 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 Subordinate Certificates.
The purchaser or any transferee of any interest in a Subordinate
Certificate or Residual 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 Subordinate Certificates and Residual 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, the
Code and Similar Law 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) 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. Finally, a Plan fiduciary should consider the
fact that the DOL, in granting the Exemption, may not have had under its
consideration interests in pools of the exact nature of some of the
Certificates described herein.
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
104
<PAGE>
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, "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. The National Credit Union Administration (the "NCUA") has adopted rules,
codified at 12 C.F.R. Part 703, which permit federal credit unions to invest in
"mortgage related securities" under certain limited circumstances, other than
stripped mortgage related securities, residual interests in mortgage related
securities, and commercial mortgage related securities, unless the credit union
has obtained written approval from the NCUA to participate in the "investment
pilot program" described in 12 C.F.R. Section 703.140. The Office of Thrift
Supervi-
105
<PAGE>
sion (the "OTS") has issued Thrift Bulletin 13a (December 1, 1998), "Management
of Interest Rate Risk, Investment Securities, and Derivatives Activities,"
which thrift institutions subject to the jurisdiction of the OTS should
consider before investing in any of the Offered Certificates.
All depository institutions considering an investment in the Offered
Certificates should review the "Supervisory Policy Statement on Investment
Securities and End-User Derivatives Activities" (the "1998 Policy Statement")
of the Federal Financial Institutions Examination Council, which has been
adopted by the Board of Governors of the Federal Reserve System, the OCC, the
Federal Deposit Insurance Corporation and the OTS, effective May 26, 1998, and
by the NCUA, effective October 1, 1998. The 1998 Policy Statement sets forth
general guidelines which depository institutions must follow in managing risks
(including market, credit, liquidity, operational (transaction), and legal
risks) applicable to all securities (including mortgage pass-through 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.
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.
106
<PAGE>
The Depositor intends that Offered Certificates will be offered through
the following methods from time to time and that offerings may be made
concurrently through more than one of these methods or that an offering of the
Offered Certificates of a particular series may be made through a combination
of two or more of these methods. Such methods are as follows:
1. By negotiated firm commitment or best efforts underwriting and public
offering by one or more underwriters specified in the related Prospectus
Supplement;
2. By placements by the Depositor with institutional investors through
dealers; and
3. By direct placements by the Depositor with institutional investors.
In addition, if specified in the related Prospectus Supplement, the
Offered Certificates of a series may be offered in whole or in part to the
seller of the related Mortgage Assets that would comprise the Trust Fund for
such Certificates.
If underwriters are used in a sale of any Offered Certificates (other than
in connection with an underwriting on a best efforts basis), such Certificates
will be acquired by the underwriters for their own account and may be resold
from time to time in one or more transactions, including negotiated
transactions, at fixed public offering prices or at varying prices to be
determined at the time of sale or at the time of commitment therefor. The
managing underwriter or underwriters with respect to the offer and sale of
Offered Certificates of a particular series will be set forth on the cover of
the Prospectus Supplement relating to such series and the members of the
underwriting syndicate, if any, will be named in such Prospectus Supplement.
In connection with the sale of Offered Certificates, underwriters may
receive compensation from the Depositor or from purchasers of the Offered
Certificates in the form of discounts, concessions or commissions. Underwriters
and dealers participating in the distribution of the Offered Certificates may
be deemed to be underwriters in connection with such Certificates, and any
discounts or commissions received by them from the Depositor and any profit on
the resale of Offered Certificates by them may be deemed to be underwriting
discounts and commissions under the Securities Act of 1933, as amended.
It is anticipated that the underwriting agreement pertaining to the sale
of the Offered Certificates of any series will provide that the obligations of
the underwriters will be subject to certain conditions precedent, that the
underwriters will be obligated to purchase all such Certificates if any are
purchased (other than in connection with an underwriting on a best efforts
basis) and that, in limited circumstances, the Depositor will indemnify the
several underwriters and the underwriters will indemnify the Depositor against
certain civil liabilities, including liabilities under the Securities Act of
1933, as amended, or will contribute to payments required to be made in respect
thereof.
The Prospectus Supplement with respect to any series offered by placements
through dealers will contain information regarding the nature of such offering
and any agreements to be entered into between the Depositor and purchasers of
Offered Certificates of such series.
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.
107
<PAGE>
LEGAL MATTERS
Unless otherwise specified in the related Prospectus Supplement, certain
legal matters in connection with the Certificates of each series, including
certain federal income tax consequences, will be passed upon for the Depositor
by Cadwalader, Wickersham & Taft or Latham & Watkins.
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.
108
<PAGE>
INDEX OF PRINCIPAL TERMS
<TABLE>
<S> <C>
1986 Act ............................ 74
1998 Policy Statement ............... 106
Accrual Certificates ................ 5
Accrued Certificate Interest ........ 33
Act ................................. 66
ADA ................................. 69
ARM Loans ........................... 21
Available Distribution Amount 32
Book-Entry Certificates ............. 32
Call Risk ........................... 11
Cash Flow Agreement ................. 6
CERCLA .............................. 66
Certificate Account ................. 24
Certificate Balance ................. 4
Certificate Owner ................... 38
Certificates ........................ Cover
Code ................................ 7, 71
Commercial Properties ............... 2, 18
Commission .......................... iii
Companion Class ..................... 34
Condemnation Proceeds ............... 46
Controlled Amortization Class ....... 34
Controlled Amortization
Classes .......................... 4
Cooperatives ........................ 18
CPR ................................. 27
Credit Support ...................... 6
Crime Control Act ................... 70
Cut-off Date ........................ 5, 34
DBNY ................................ 102
Debt Service Coverage Ratio ......... 19
Definitive Certificates ............. 32
Depositor ........................... Cover
Determination Date .................. 25, 32
Deutsche Bank Group ................. 31
Disqualified Organization ........... 86
Distribution Date ................... 5
Distribution Date Statement ......... 36
DMARC Trust ......................... 31
DMG ................................. 102
DOL ................................. 100
DTC ................................. iv, 38
DTC Participants .................... 38
Due Dates ........................... 20
Due Period .......................... 25
Equity Participation ................ 21
ERISA ............................... 8, 100
</TABLE>
<TABLE>
<S> <C>
ERISA Plans ......................... 100
Excess Funds ........................ 30
Exchange Act ........................ iv
Exemption ........................... 102
Exemption Rating Agencies ........... 102
Extension Risk ...................... 11
FAMC ................................ 23
FHLMC ............................... 23
Financial Intermediary .............. 38
FNMA ................................ 23
Garn Act ............................ 68
GNMA ................................ 23
Grantor Trust Certificates .......... 7
Insurance Proceeds .................. 46
IRS ................................. 49
Letter of Credit Bank ............... 59
Liquidation Proceeds ................ 46
Loan-to-Value Ratio ................. 20
Lock-out Date ....................... 21
Lock-out Period ..................... 21
Manager ............................. 1
Mark to Market Regulations .......... 88
Master Servicer ..................... 1
MBS ................................. Cover, 3, 17
MBS Administrator ................... 1
MBS Agreement ....................... 23
MBS Issuer .......................... 23
MBS Servicer ........................ 23
MBS Trustee ......................... 23
Mortgage Asset Pool ................. Cover
Mortgage Asset Seller ............... 18
Mortgage Assets ..................... Cover, 17
Mortgage Loans ...................... Cover, 2, 17
Mortgage Notes ...................... 18
Mortgage Rate ....................... 2
Mortgaged Property .................. 18
Mortgages ........................... 18
Multifamily Properties .............. 18
Multifamily Property ................ 2
Net Leases .......................... 20
Net Operating Income ................ 19
New Regulations ..................... 91
Nonrecoverable Advance .............. 35
Non-U.S. Person ..................... 91
Notional Amount ..................... 4
OCC ................................. 105
</TABLE>
109
<PAGE>
<TABLE>
<S> <C>
Offered Certificates ................ Cover
OID Regulations ..................... 74
Original Issue Discount ............. 79
Originator .......................... 18
Parties in Interest ................. 100
Pass-Through Entity ................. 85, 86
Pass-Through Rate ................... 4
Percentage Interest ................. 33
Permitted Investments ............... 45
Plan Asset Regulations .............. 100
Pooling Agreement ................... 3
Prepayment Assumption ............... 75
Prepayment Interest Shortfall ....... 25
Prepayment Premium .................. 21
Prospectus Supplement ............... Cover
Purchase Price ...................... 41
Random Lot Certificates ............. 75
Rating Agency ....................... 8
Record Date ......................... 32
Regular Certificateholder ........... 74
Related Proceeds .................... 35
Relief Act .......................... 70
REMIC ............................... ii
REMIC Administrator ................. iii, 1
REMIC Certificates .................. 71
REMIC Pool .......................... 71
REMIC Regular Certificates .......... 7
REMIC Regulations ................... 71
REMIC Residual Certificates ......... 7
REO Property ........................ 43
Residual Certificateholders ......... 81
Restricted Group .................... 102
Retail Property ..................... 2, 18
RICO ................................ 70
</TABLE>
<TABLE>
<S> <C>
SBJPA of 1996 ....................... 72
Senior Certificates ................. 3
Senior Liens ........................ 18
Service ............................. 73
SMMEA ............................... 8
SPA ................................. 27
Special Servicer .................... 1
Standard Certificateholder .......... 93
Standard Certificates ............... 93
Startup Day ......................... 72
Stripped Certificateholder .......... 97
Stripped Certificates ............... 96
Stripped Interest Certificates ...... 3
Stripped Principal Certificates ..... 3
Subordinate Certificates ............ 3
Sub-Servicer ........................ 45
Sub-Servicing Agreement ............. 45
Tax Exempt Investor ................. 104
Tax Favored Plans ................... 100
Title V ............................. 69
Treasury ............................ 71
Trust Assets ........................ iii
Trust Fund .......................... Cover
Trustee ............................. 1
UBTI ................................ 104
UCC ................................. 61
Underwriter ......................... 102
U.S. Person ......................... 87
Value ............................... 20
Voting Rights ....................... 37
Warranting Party .................... 42
</TABLE>
110
<PAGE>
This diskette relates to the Prospectus Supplement in regard to the COMM
2000-C1, Commercial Mortgage Pass-Through Certificates. This diskette should be
reviewed only in conjunction with the entire Prospectus Supplement. This
diskette does not contain all relevant information relating to the underlying
Mortgage Loans. Such information is described elsewhere in the Prospectus
Supplement. Any information contained on this diskette will be more fully
described elsewhere in the Prospectus Supplement. The information on this
diskette should not be viewed as projections, forecasts, predictions or
opinions with respect to value. Prior to making any investment decision, a
prospective investor shall receive and should carefully review the Prospectus
Supplement.
"Annex A_2000C1.xls" is a Microsoft Excel*, Version 5.0 spreadsheet that
provides in electronic format certain loan-level information shown in Appendix
A, as well as certain Mortgage Loan and Mortgaged Property information shown in
Appendix A. This spreadsheet can be put on a user-specified hard drive or
network drive. Open this file as you would normally open any spreadsheet in
Microsoft Excel. After the file is opened, a securities law legend will be
displayed. READ THE LEGEND CAREFULLY.
NOTHING IN THIS DISKETTE SHOULD BE CONSIDERED AN OFFER TO SELL OR A
SOLICITATION OF AN OFFER TO BUY THE CERTIFICATES.
----------
* Microsoft is a registered trademark of Microsoft Corporation.
<PAGE>
================================================================================
NO DEALER, SALESPERSON OR OTHER PERSON IS AUTHORIZED TO GIVE ANY
INFORMATION OR TO REPRESENT ANYTHING NOT CONTAINED IN THIS PROSPECTUS AND
PROSPECTUS SUPPLEMENT. YOU MUST NOT RELY ON ANY AUTHORIZED INFORMATION OR
REPRESENTATIONS. THIS PROSPECTUS AND PROSPECTUS SUPPLEMENT IS AN OFFER TO SELL
ONLY THE CERTIFICATES OFFERED HEREBY, BUT ONLY UNDER CIRCUMSTANCES AND IN
JURISDICTIONS WHERE IT IS LAWFUL TO DO SO. THE INFORMATION CONTAINED IN THIS
PROSPECTUS AND PROSPECTUS SUPPLEMENT IS CURRENT ONLY AS OF ITS DATE.
-------------------------------
TABLE OF CONTENTS
PROSPECTUS SUPPLEMENT
PAGE
----
Executive Summary .................................................... S-4
Summary of the Prospectus Supplement ................................. S-8
Risk Factors ......................................................... S-25
Description of the Mortgage Pool ..................................... S-48
Description of the Offered Certificates .............................. S-83
Yield and Maturity Considerations .................................... S-102
The Pooling and Servicing Agreement .................................. S-112
Certain Legal Aspects of the Mortgage Loans .......................... S-143
Use of Proceeds ...................................................... S-144
Certain Federal Income Tax Consequences .............................. S-145
ERISA Considerations ................................................. S-147
Legal Investment ..................................................... S-150
Method of Distribution ............................................... S-150
Legal Matters ........................................................ S-151
Ratings .............................................................. S-152
Index of Principal Terms ............................................. S-153
Annex A-Certain Characteristics of the Mortgage Loans ................ A-1
Annex B-Form of Bond Administrator Reports ........................... B-1
Annex C-Structural and Collateral Term Sheet ......................... C-1
Annex D-Global Clearance Settlement and Tax Documentation Procedures . D-1
PROSPECTUS
Prospectus Supplement ................................................ iii
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 .................................... 25
The Depositor ........................................................ 31
Deutsche Bank AG ..................................................... 31
Description of the Certificates ...................................... 31
Description of the Pooling Agreements ................................ 40
Description of Credit Support ........................................ 58
Certain Legal Aspects of Mortgage Loans .............................. 60
Certain Federal Income Tax Consequences .............................. 71
Federal Income Tax Consequences for Certificates as to Which no
REMIC Election is Made ............................................. 93
State and Other Tax Consequences ..................................... 100
Certain ERISA Considerations ......................................... 100
Legal Investment ..................................................... 104
Use of Proceeds ...................................................... 106
Method of Distribution ............................................... 106
Legal Matters ........................................................ 108
Financial Information ................................................ 108
Rating ............................................................... 108
Index of Principal Terms ............................................. 109
Until the date that is ninety days from the date of this prospectus
supplement, all dealers that buy, sell or trade the Offered Certificates,
whether or not participating in this offering, may be required to deliver a
prospectus supplement and the accompanying prospectus. This is in addition to
the dealers' obligation to deliver a prospectus supplement and the accompanying
prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.
================================================================================
================================================================================
$808,143,000
(APPROXIMATE)
DEUTSCHE BANC ALEX. BROWN
J.P. MORGAN & CO.
CHASE SECURITIES INC.
COMM 2000-C1
COMMERCIAL MORTGAGE
PASS-THROUGH
CERTIFICATES
---------------------------------
PROSPECTUS SUPPLEMENT
---------------------------------
SEPTEMBER 11, 2000
================================================================================
