MORGAN J P COMMERCIAL MORTGAGE FINANCE CORP
S-3, 1997-07-11
ASSET-BACKED SECURITIES
Previous: FACTSET RESEARCH SYSTEMS INC, SC 13G, 1997-07-11
Next: SEPARATE ACCT NO 49 OF THE EQUIT LIFE ASSU SOCI OF THE U S, N-4 EL, 1997-07-11




    As filed with the Securities and Exchange Commission on July 11, 1997
                                                     Registration No. 333-   
_____________________________________________________________________________

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                              __________________

                                   FORM S-3
                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933
                                                     
                        _____________________________
                J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
     (Exact name of registrant as specified in its governing instruments)
                                                     
                       _____________________________
          Delaware                                  13-3789046 
(State or other jurisdiction             (I.R.S. Employer Identification No.)
      of incorporation) 
                                
                               60 Wall Street
                        New York, New York  10260-0060
                                (212) 648-3636
             (Address, including zip code, and telephone number,
             including area code, of principal executive offices)
                                                     
                        _____________________________

                              MICHAEL A. JUNGMAN
                J.P. Morgan Commercial Mortgage Finance Corp.
                                60 Wall Street
                        New York, New York  10260-0060
                                (212) 648-3636
   (Name, address, including zip code, and telephone number, including area
                         code, of agent for service)


                                                     
                        _____________________________

                                   Copy to:

                             CARLOS A. RODRIGUEZ
                               Brown & Wood LLP
                            One World Trade Center
                           New York, New York 10048
                                (212) 839-5300

   Approximate Date of Commencement of Proposed Sale to the Public: From time
to time  on or after  the effective date  of this Registration  Statement, as
determined by market conditions.
 If  the only  securities being  registered on  this form  are being  offered
pursuant  to dividend  or  interest  reinvestment  plans,  please  check  the
following box. / /
 If any of the securities being registered on this form  are to be offered on
a delayed or continuous basis pursuant  to Rule 415 under the Securities  Act
of 1933, other than  securities offered only in  connection with dividend  or
interest reinvestment plans, check the following box. /X/
 If  this form is  filed to  register additional  securities for  an offering
pursuant to Rule 462(b) under the Securities Act, please check  the following
box  and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering.  / /
 If this  form is a  post-effective amendment  filed pursuant to  Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. / /
 If delivery of the prospectus is expected  to be made pursuant to Rule  434,
please check the following box.  / /

                       _______________________________
                       CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
               Title of Shares                      AMOUNT            PROPOSED MAXIMUM        PROPOSED MAXIMUM        AMOUNT OF
              to be Registered                       TO BE             OFFERING PRICE             AGGREGATE          REGISTRATION
                                                  REGISTERED            PER UNIT(2)           OFFERING PRICE(2)          FEE
<S>                                            <C>                          <C>                <C>
Mortgage Pass-Through Certificates  . . . .    $2,000,000,000(1)            100%               $2,000,000,000          $606,061

</TABLE>

(1)    $226,355,000  aggregate  principal  amount  of  Mortgage  Pass-Through
Certificates  registered by the  Registrant under Registration  Statement No.
333-4554 referred to below and not previously sold is carried forward  in this
Registration  Statement  pursuant  to  Rule  429.    A  registration  fee  of
$78,053.45  in connection  with such  unsold amount of  Mortgage Pass-Through
Certificates was paid previously under the foregoing Registration Statement.
(2)  Estimated solely for the purpose  of calculating the registration fee on
the basis of the proposed maximum aggregate offering price.


                        _____________________________
     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY  BE NECESSARY TO DELAY  ITS EFFECTIVE DATE UNTIL  THE REGISTRANT
SHALL  FILE  A   FURTHER  AMENDMENT  WHICH  SPECIFICALLY   STATES  THAT  THIS
REGISTRATION STATEMENT SHALL  THEREAFTER BECOME EFFECTIVE IN  ACCORDANCE WITH
SECTION  8(A)  OF  THE SECURITIES  ACT  OF  1933, AS  AMENDED,  OR  UNTIL THE
REGISTRATION STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION,
ACTING PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.

     PURSUANT TO RULE 429 OF THE SECURITIES ACT OF 1933, THE PROSPECTUS WHICH
IS  PART OF THIS REGISTRATION STATEMENT IS A COMBINED PROSPECTUS AND INCLUDES
ALL  THE INFORMATION  CURRENTLY  REQUIRED  IN A  PROSPECTUS  RELATING TO  THE
SECURITIES COVERED BY REGISTRATION STATEMENT NO. 333-4554 PREVIOUSLY FILED BY
THE REGISTRANT.

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




                  SUBJECT TO COMPLETION, DATED JULY 11, 1997

                       $________________ (approximate)
               PROSPECTUS SUPPLEMENT
               (To Prospectus dated ____, 199_)

J.P. Morgan Commercial Mortgage Finance Corp.,
Depositor

MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 199_-_


The  Series  199_-_ Mortgage  Pass-Through Certificates  (the "Certificates")
will include  the following ____  classes of Certificates, designated  as the
Class (  ) Certificates, Class  ( ) Certificates  and Class (  ) Certificates
(the "Offered Certificates").   In addition to the  Offered Certificates, the
Certificates will  also include the Class ( ), the Class ( ) Certificates and
Class ( ).  Only the Offered Certificates are offered hereby.

PROCEEDS OF THE ASSETS IN  THE TRUST FUND ARE THE SOLE SOURCE  OF PAYMENTS ON
THE  OFFERED CERTIFICATES.   THE  OFFERED  CERTIFICATES DO  NOT REPRESENT  AN
INTEREST OR  OBLIGATION OF  THE DEPOSITOR, THE  MASTER SERVICER,  THE SPECIAL
SERVICERS,  THE PRIMARY SERVICERS, J.P.  MORGAN & CO.  INCORPORATED OR ANY OF
THEIR  AFFILIATES.    NEITHER THE  OFFERED  CERTIFICATES  NOR  THE UNDERLYING
MORTGAGE  LOANS ARE  INSURED  OR  GUARANTEED BY  ANY  GOVERNMENTAL AGENCY  OR
INSTRUMENTALITY  OR  BY  THE  DEPOSITOR,  THE MASTER  SERVICER,  THE  SPECIAL
SERVICERS, THE  PRIMARY SERVICERS, J.P.  MORGAN & CO. INCORPORATED  OR ANY OF
THEIR AFFILIATES.

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

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

PROSPECTIVE  INVESTORS  SHOULD  REVIEW THE  INFORMATION  APPEARING  UNDER THE
CAPTION  "RISK FACTORS"  AFTER THE SECTION  CAPTIONED "SUMMARY  OF PROSPECTUS
SUPPLEMENT" HEREIN AND AFTER THE SECTION CAPTIONED "SUMMARY OF PROSPECTUS" IN
THE PROSPECTUS BEFORE PURCHASING ANY CERTIFICATES.

There is currently no secondary market for the Class ( ) Certificates.   J.P.
Morgan  Securities  Inc. (the  "Underwriter")  currently  expects  to make  a
secondary market in the Class (  ) Certificates, but has no obligation  to do
so.  There can be no assurance that such a market will develop or, if it does
develop, that it will continue.  See "Plan of Distribution" herein.

The Offered Certificates offered hereby  will be purchased by the Underwriter
from the Depositor and will  be offered by the Underwriter from  time to time
to the public in negotiated transactions or otherwise at varying prices to be
determined  at the time of sale.  Proceeds  to the Depositor from the sale of
the  Offered Certificates  will be  ___% of  the initial  aggregate principal
balance  thereof as of ____________ 1, 199_ (the "Cut-off Date") plus accrued
interest  from the  Cut-off Date,  before deducting  expenses payable  by the
Depositor.

The  Offered Certificates  are  offered by  the Underwriter  when, at  and if
issued  and accepted by  the Underwriter and  subject to its  right to reject
orders in whole  or in part.   It is expected  that the Certificates will  be
delivered  in  definitive  (fully-registered  form  at  the  office   of  the
Underwriter)(book-entry form through  the facilities of the  Depository Trust
Company)  on or  about _______________,  199__, against  payment  therefor in
immediately available funds.

J.P. Morgan Securities Inc.
           , 199  
- -----------     --
      
The  Certificates  will represent  in  the  aggregate the  entire  beneficial
interest in a trust fund (the "Trust Fund") to  be established by J.P. Morgan
Commercial Mortgage  Finance Corp.  (the "Depositor").   The Trust  Fund will
consist primarily of a pool  (the "Mortgage Pool") of (fixed rate)  (floating
rate) (partially fixed-partially floating rate) mortgage loans, with original
terms to maturity  of not more than ___ years (the "Mortgage Loans"), secured
by    first liens on (retail)(multifamily)(industrial)(hotel)(retail/office)
(office)(commercial) properties.   The  Mortgage  Loans were  originated  by
several  institutions identified herein (collectively, the "Originators"), 
acquired by an affiliate of the Depositor and will be sold to the Depositor
on or prior to the date of initial issuance of the Certificates.

(As more  fully described  herein, each Mortgage  Loan provides  for periodic
adjustments (which may  occur monthly, quarterly, semi-annually  or annually)
of the  mortgage interest rate (the "Mortgage  Rate") thereon and the monthly
payment  due thereon,  in  each  case subject  to  the limitations  described
herein.   Accordingly, a  significant increase in  the Mortgage Rate  and the
amount of the scheduled monthly payment  due thereafter may result, which may
increase the likelihood of  default on and prepayment of such  Mortgage Loan.
In most cases,  because the Mortgage Rate on a Mortgage  Loan will be subject
to adjustment monthly, while the monthly payment due thereon will be  subject
to adjustment  annually, in  each case subject  to the  limitations described
herein, and because the application of payment caps limits adjustments to the
monthly  payments  on  certain  Mortgage  Loans,  the   Mortgage  Loans  (and
consequently  the Class  ( )  Certificates)  may be  subject to  accelerated,
reduced or negative amortization.  Certain of the Mortgage Loans  continue to
be in  an initial  fixed interest rate  period and  have not  experienced the
first adjustment to their respective Mortgage Rates.)  The characteristics of
the Mortgage Loans are more fully  described herein under "Description of the
Mortgage Pool."

Distributions on the Class  ( ) Certificates will  be made, to the  extent of
available funds, on the (25th) day of each (month) or, if any such day is not
a business day, on  the next succeeding business  day, beginning in  _______,
199__  (each, a  "Distribution  Date").   (As  more  fully described  herein,
distributions allocable to interest, if any, on the Class ( ) Certificates on
each Distribution Date  will be  based on  the (applicable)  (then-applicable
variable)  pass-through  rate  (the "Pass-Through  Rate")  and  the aggregate
principal balance (the "Class Balance") (or the related notional balance (the
"Notional Amount")  in the case of  the Class( ) Certificates  (the "Interest
Only  Certificates")) of  such class  outstanding immediately  prior to  such
Distribution  Date.   (The  Pass-Through Rate  applicable  to the  Class (  )
Certificates from time to time will  equal the (sum of __% and the  Index (as
defined herein)  subject to  certain limitations)  (weighted  average of  the
Class ( ) Remittance Rates  (as defined herein) on the Mortgage  Loans.  (The
Pass-Through Rates on  the Class( )  for the Distribution  Date in ____  199_
will be as set forth above.  The Pass-Through Rates for the Class ( ) will be
as set forth above.)  (The Pass-Through  Rate for the Class ( )  Certificates
on the first Distribution Date will be _% per annum and is expected to change
thereafter because the  weighted average of the Class ( ) Remittance Rates is
expected to  change  for succeeding  Distribution Dates.)   Distributions  in
respect of principal, if any, of the  Class ( ) Certificates will be made  as
described herein under "Description  of the Certificates -- Distributions  --
Priority" and "--Calculations of Principal".)

The  Class (  )  Certificates  will evidence  approximately  an initial  ___%
undivided interest in the Trust Fund.

It is a condition of the issuance of  the Class ( ) Certificates that they be
rated (not lower than) "_______________" by _________________. 

(_______________________  will act as  master servicer of  the Mortgage Loans
(the  "Master Servicer").  _____________ will  act as special servicer of the
Mortgage  Loans (the  "Special Servicer").    The obligations  of the  Master
Servicer and  the Special Servicer with  respect to the  Certificates will be
limited to their contractual  servicing obligations and the  obligation under
certain  circumstances   to  make  Advances   (as  defined  herein)   to  the
Certificateholders.  (If the Master  Servicer fails to make any such  Advance
or otherwise fails to perform its servicing obligations, the Trustee  will be
obligated  to assume such servicing  obligations and to  make such Advance to
the  extent  described herein.    See  "Description  of the  Certificates  --
Advances" herein.)  (The only obligation of the Depositor with respect to the
Certificates will be to  obtain from the Originators certain  representations
and  warranties with  respect to  the  Mortgage Loans  and to  assign  to the
Trustee the obligation of the Originators to repurchase any Mortgage Loan  as
to which there exists an  uncured material breach of any  such representation
or warranty.)

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

As  described herein, an election will (not) be  made to treat the Trust Fund
as a "real estate mortgage investment conduit" (a "REMIC") for federal income
tax  purposes.    (The  Class  (  )  Certificates  will  constitute  "regular
interests"  in the  REMIC.)   See "Certain  Federal Income  Tax Consequences"
herein and in the Prospectus.


THE YIELD TO MATURITY ON THE CLASS  ( ) CERTIFICATES WILL DEPEND ON THE  RATE
AND  TIMING  OF  PRINCIPAL  PAYMENTS  (INCLUDING  PREPAYMENTS,  DEFAULTS  AND
LIQUIDATIONS) ON THE  MORTGAGE LOANS.   SEE "RISK FACTORS"  HEREIN AND  "RISK
FACTORS  -- AVERAGE  LIFE OF  CERTIFICATES; PREPAYMENTS;  YIELDS" AND  "YIELD
CONSIDERATIONS" IN  THE PROSPECTUS.   AS FURTHER DESCRIBED HEREIN,  LOSSES ON
THE MORTGAGE LOANS WILL BE ALLOCATED TO THE SUBORDINATE CERTIFICATES PRIOR TO
ALLOCATION  TO  THE  CLASS  (  )  CERTIFICATES.    SEE  "DESCRIPTION  OF  THE
CERTIFICATES -- DISTRIBUTIONS -- PRIORITY" HEREIN.

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

THIS PROSPECTUS  SUPPLEMENT DOES NOT  CONTAIN COMPLETE INFORMATION  ABOUT THE
OFFERING  OF  THE CERTIFICATES  OFFERED  HEREBY.   ADDITIONAL  INFORMATION IS
CONTAINED  IN THE PROSPECTUS, DATED ____________,  199_, AND ATTACHED HERETO,
AND  PURCHASERS ARE  URGED TO  READ BOTH  THIS PROSPECTUS SUPPLEMENT  AND THE
PROSPECTUS IN FULL.   SALES  OF THE  CERTIFICATES OFFERED HEREBY  MAY NOT  BE
CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT
AND THE PROSPECTUS.

(IN CONNECTION WITH  THIS OFFERING, THE UNDERWRITER MAY  OVER-ALLOT OR EFFECT
TRANSACTIONS THAT STABILIZE OR MAINTAIN THE MARKET PRICES OF THE CERTIFICATES
OFFERED HEREBY AT LEVELS ABOVE THOSE THAT MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET.  SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.)

     UNTIL  ______________, 199_, ALL  DEALERS EFFECTING TRANSACTIONS  IN THE
CLASS (  ) CERTIFICATES, WHETHER  OR NOT PARTICIPATING IN  THIS DISTRIBUTION,
MAY BE  REQUIRED TO  DELIVER A  PROSPECTUS SUPPLEMENT  AND THE  PROSPECTUS TO
WHICH IT RELATES.  THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION
OF  DEALERS TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.


                              Table of Contents
                             -----------------
                                                                        Page
                                                                        ----
                            PROSPECTUS SUPPLEMENT

SUMMARY OF PROSPECTUS SUPPLEMENT  . . . . . . . . . . . . . . . . . . . . S-

RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-

DESCRIPTION OF THE MORTGAGE POOL  . . . . . . . . . . . . . . . . . . .  S-

DESCRIPTION OF THE CERTIFICATES . . . . . . . . . . . . . . . . . . . .  S-

CERTAIN PREPAYMENT, MATURITY AND YIELD CONSIDERATIONS . . . . . . . . .  S-

DESCRIPTION OF THE POOLING AND SERVICING AGREEMENT  . . . . . . . . . .  S-

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-

CERTAIN FEDERAL INCOME TAX CONSEQUENCES . . . . . . . . . . . . . . . .  S-

ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . .  S-

LEGAL INVESTMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-

PLAN OF DISTRIBUTION  . . . . . . . . . . . . . . . . . . . . . . . . .  S-

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-

RATING  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-

INDEX OF PRINCIPAL DEFINITIONS  . . . . . . . . . . . . . . . . . . . .  S-

ANNEX ( ) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ( )-1


                                  PROSPECTUS

((Include Prospectus T of C))



                       SUMMARY OF PROSPECTUS SUPPLEMENT


     The following summary is  qualified in its entirety by  reference to the
detailed information appearing elsewhere in this Prospectus Supplement and in
the accompanying Prospectus.  Certain  capitalized terms used in this Summary
are defined elsewhere in this Prospectus Supplement or in the Prospectus.

Title of Certificates         Mortgage   Pass-Through   Certificates,  Series
                              199_-_, (the "Certificates").

Depositor                     J.P. Morgan Commercial  Mortgage Finance Corp.,
                              a   Delaware   corporation  and   an   indirect
                              wholly-owned limited purpose finance subsidiary
                              of  J.P. Morgan &  Co. Incorporated.   See "The
                              Depositor" in the Prospectus.

Master Servicer               ______________________,      a      ___________
                              corporation.     See  "Pooling   and  Servicing
                              Agreement -- The Master Servicer" herein.

(Primary Servicers            _______________________________________________
                              ____.   See   "Primary    Servicers"   in   the
                              Prospectus.)  


(Special Servicer             _______________________________,  a ___________
                              corporation.)  

Trustee                       _____________, a ____________________.

(Custodian                    _____________,  a  (state)   (national)  (bank)
                              (trust  company) in  its capacity  as custodian
                              for the Trustee.)

Cut-off Date                  ____________ 1, 199_.

Closing Date                  ______________ 1, 199_.

Distribution Dates            Distributions on the Certificates  will be made
                              by the  Trustee,  to the  extent  of  available
                              funds, on the (25th) day of each (month) or, if
                              any such (25th) day is not a business day, then
                              on the next succeeding business day,  beginning
                              in ________ 19__ (each, a "Distribution Date"),
                              to the  holders of  record as  of the close  of
                              business on the (last business day of the month
                              preceding the month)  of each such distribution
                              (each, a "Record  Date").  Notwithstanding  the
                              above,   the   final    distribution   on   any
                              Certificate will  be made  after due  notice by
                              the   Trustee   of   the   pendency   of   such
                              distribution  and  only upon  presentation  and
                              surrender of such  Certificates at the location
                              to be specified in such notice.

(Registration of the 
Class Certificates            The Class ( )  Certificates will be represented
                              by one  or more global  certificates registered
                              in the  name of Cede  & Co., as nominee  of The
                              Depository Trust  Company ("DTC").   No  person
                              acquiring   an  interest  in   the  Class  (  )
                              Certificates  (any such  person, a  "Class (  )
                              Beneficial Owner") will be  entitled to receive
                              a  Certificate   of   such   class   in   fully
                              registered,  certificated  form  (a "Definitive
                              Class  (  )  Certificate"),  except  under  the
                              limited   circumstances   described    in   the
                              Prospectus    under    "Description    of   the
                              Certificates-Book-entry     Registration    and
                              Definitive  Certificates".   Instead, DTC  will
                              effect payments and transfers in respect of the
                              Class  (  )   Certificates  by  means   of  its
                              electronic   recordkeeping   services,   acting
                              through  certain   participating  organizations
                              ("Participants").  This  may result in  certain
                              delays in  receipt of  payments by  an investor
                              and  may  restrict  an  investor's  ability  to
                              pledge  its  securities.     Unless  and  until
                              Definitive Class  ( ) Certificates  are issued,
                              all references herein to the  rights of holders
                              of a Class ( ) Certificate are to the rights of
                              Class  ( ) Beneficial  Owners of such  class as
                              they  may  be  exercised through  DTC  and  its
                              Participants,  except  as  otherwise  specified
                              herein.  See "Description of the  Certificates-
                              General"   herein  and   "Description  of   the
                              Certificates-Book-Entry     Registration    and
                              Definitive Certificates" in the Prospectus.)

Denominations                 The Class ( ) Certificates will be issuable (on
                              the   book-entry  records   of   DTC  and   its
                              Participants) (in  registered, certified  form)
                              in  denominations  of   $_______  and  integral
                              multiples of $_____________ in excess thereof(,
                              with one  Certificate of such  class evidencing
                              an  additional amount equal to the remainder of
                              the Certificate Balance thereof).

The Mortgage Pool             The Mortgage Pool will consist of  (fixed rate)
                              (floating   rate)  (partially   fixed-partially
                              floating rate) Mortgage  Loans secured by first
                              liens  on  (retail)  (multifamily) (industrial)
                              (hotel)  (retail/office) (office)  (commercial)
                              properties (the "Mortgaged Properties") located
                              in __ different states.  The Mortgage Pool will
                              also    include   (mortgage    participations,)
                              (mortgage pass-through certificates)  (or other
                              mortgage-backed      securities)     evidencing
                              interests in  or secured  by commercial  and/or
                              multifamily mortgage  loans (collectively,  the
                              "CMBS").    The  Mortgage  Loans will  have  an
                              aggregate principal  balance as of  the Cut-off
                              Date  of  $_________ and  individual  principal
                              balances   at    origination   of    at   least
                              $______________ but not  more than $__________,
                              with   an   average    principal   balance   at
                              origination of  approximately $_________.   The
                              Mortgage Loans will have terms to maturity from
                              the date  of origination or modification of not
                              more  than ____ years,  and a  weighted average
                              remaining  term  to maturity  of  approximately
                              _____  months  as  of the  Cut-off  Date.   The
                              Mortgage Loans will  bear interest at  Mortgage
                              Rates of at least _____% per annum but not more
                              than _____% per annum, with  a weighted average
                              Mortgage Rate of approximately  ____% per annum
                              as of  the Cut-off  Date.   The Mortgage  Loans
                              will  be acquired by the Depositor on or before
                              the  Delivery Date.    In connection  with  its
                              acquisition   of   the  Mortgage   Loans,   the
                              Depositor  will be  assigned (and will  in turn
                              assign  to the Trustee  for the benefit  of the
                              holders of the Certificates) certain rights  in
                              respect  of   representations  and   warranties
                              described  herein   that  were   made  by   the
                              Originators.

                              (_____  of  the  Mortgage  Loans,  representing
                              _____%  of  the  Mortgage  Loans  by  aggregate
                              principal  balance  as  of  the  Cut-off  Date,
                              provide  for  scheduled payments  of  principal
                              and/or interest ("Monthly Payments") to be  due
                              on the _____  day of each month;  the remainder
                              of  the  Mortgage  Loans  provide  for  Monthly
                              Payments to  be due on  the __th, __th  or __th
                              day of  each month  (the date in  any month  on
                              which a Monthly  Payment on a Mortgage  Loan is
                              first  due, the  "Due Date").    (The rate  per
                              annum  at   which  interest  accrues   on  each
                              Mortgage  Loan  is  subject  to  adjustment  on
                              specified  Due   Dates  (each  such   date,  an
                              "Interest  Rate Adjustment  Date") by  adding a
                              fixed percentage amount  (a "Gross Margin")  to
                              the value  of  the  then-applicable  Index  (as
                              described  below)  subject,   in  the  case  of
                              substantially  all  of the  Mortgage  Loans, to
                              maximum and minimum lifetime Mortgage Rates  as
                              described  herein.  ___  of the Mortgage Loans,
                              representing  ___%  of  the  Mortgage Loans  by
                              aggregate principal  balance as of  the Cut-off
                              Date,  provide  for  Interest  Rate  Adjustment
                              Dates  to occur (monthly); the remainder of the
                              Mortgage Loans  provide for adjustments  to the
                              Mortgage Rate to occur quarterly, semi-annually
                              or  annually.    (Each  of  the Mortgage  Loans
                              provides  for an  initial  fixed interest  rate
                              period;)  ____________ of  the Mortgage  Loans,
                              representing _____%  of the  Mortgage Loans  by
                              aggregate principal  balance as of  the Cut-off
                              Date,  have  not  yet experienced  their  first
                              Interest  Rate  Adjustment  Date.   The  latest
                              initial Interest  Rate Adjustment Date  for any
                              Mortgage   Loan  is   scheduled  to   occur  on
                              ________.))

                              (The  amount  of the  Monthly  Payment on  each
                              Mortgage Loan is also subject  to adjustment on
                              specified Due Dates (each such date, a "Payment
                              Adjustment  Date")  to  an  amount  that  would
                              amortize the  outstanding principal  balance of
                              the  Mortgage  Loan  over  its  then  remaining
                              amortization schedule  and pay interest  at the
                              applicable  Mortgage  Rate,  (without affecting
                              the amount of the originally scheduled  monthly
                              principal  payments) (subject,  in the  case of
                              several Mortgage Loans, to  payment caps, which
                              limit the  amount by which the  Monthly Payment
                              may adjust  on any Payment  Adjustment Date  as
                              described  herein.    _______  of the  Mortgage
                              Loans, representing  __% of the  Mortgage Loans
                              (by  aggregate  principal  balance  as  of  the
                              Cut-off  Date, provide  for Payment  Adjustment
                              Dates to occur annually, while the remainder of
                              the Mortgage  Loans provide for  adjustments of
                              the Monthly Payment to occur monthly, quarterly
                              or semi-annually.)

                              (Only in  the case  of ______________  Mortgage
                              Loans, representing ____% of the Mortgage Loans
                              by  aggregate  principal   balance  as  of  the
                              Cut-off Date,  does a  Payment Adjustment  Date
                              immediately   follow    each   Interest    Rate
                              Adjustment  Date.  As a result, and because the
                              application  of  payment  caps  may  limit  the
                              amount by which the Monthly Payments may adjust
                              in  respect  of  certain  Mortgage  Loans,  the
                              amount of a Monthly Payment may be more or less
                              than  the  amount  necessary  to  amortize  the
                              remaining  principal  balance of  the  Mortgage
                              Loan  over  its   then  remaining  amortization
                              schedule    and    pay    interest    at    the
                              then-applicable  Mortgage  Rate.   Accordingly,
                              Mortgage  Loans  may   be  subject  to   slower
                              amortization  (if the Monthly  Payment due on a
                              Due Date is sufficient  to pay interest accrued
                              to  such  Due   Date  at  the   then-applicable
                              Mortgage Rate  but is not sufficient  to reduce
                              principal  in  accordance with  the  applicable
                              amortization     schedule),     to     negative
                              amortization (if interest accrued to a Due Date
                              at the applicable Mortgage Rate is greater than
                              the  entire Monthly  Payment  due  on such  Due
                              Date) or  to accelerated  amortization (if  the
                              Monthly  Payment due on  a Due Date  is greater
                              than  the  amount  necessary  to  pay  interest
                              accrued to such Due Date at the then-applicable
                              Mortgage  Rate  and   to  reduce  principal  in
                              accordance  with  the  applicable  amortization
                              schedule).)

                              (__ Mortgage Loans,  representing ____% of  the
                              Mortgage Loans  by aggregate  principal balance
                              as  of   the  Cut-off  Date,   permit  negative
                              amortization.     Substantially   all  of   the
                              Mortgage    Loans    that    permit    negative
                              amortization contain provisions  that limit the
                              extent to  which the amount of their respective
                              original principal balances may be exceeded  as
                              a result thereof.)

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

                              For  a  further  description  of  the  Mortgage
                              Loans, see  "Description of the  Mortgage Pool"
                              herein.

(The (Index) (Indices)        As of  any Interest Rate  Adjustment Date,  the
                              (Index)  (Indices)    used   to  determine  the
                              Mortgage Rate on each Mortgage Loan will be the
                              ____________.  See "Description of the Mortgage
                              Pool -- The Index" herein.)

(Conversion of 
Mortgage Loans                Approximately  __%  of the  Mortgage  Loans (by
                              aggregate principal  balance as of  the Cut-off
                              Date)   (the   "Convertible   Mortgage  Loans")
                              provide  that,  at the  option  of  the related
                              mortgagor  (the  "Mortgagor"),  the  adjustable
                              interest rate  on  such Mortgage  Loans may  be
                              converted to  a fixed  interest rate,  provided
                              that  certain conditions  have been  satisfied.
                              Upon  notification  from  a Mortgagor  of  such
                              Mortgagor's   intent   to   convert   from   an
                              adjustable interest  rate to  a fixed  interest
                              rate, and prior  to the conversion of  any such
                              Mortgage  Loan, the  related Warrantying  Party
                              (as  defined  herein)  will  be  obligated   to
                              purchase  the  Converting   Mortgage  Loan  (as
                              defined  herein)  at the  Conversion  Price (as
                              defined herein).  (In the event of a failure by
                              a   Subservicer  to   purchase  a   "Converting
                              Mortgage   Loan"),  the   Master  Servicer   is
                              required  to use its  best efforts  to purchase
                              such  Converted   Mortgage  Loan   (as  defined
                              herein)   from   the  Mortgage   Pool   at  the
                              Conversion  Price during  the one-month  period
                              following  the  date of  conversion.)   In  the
                              event  that  neither  the  related  Warrantying
                              Party  nor  the  Master  Servicer  purchases  a
                              Converting  or  Converted  Mortgage  Loan,  the
                              Mortgage  Pool  will  thereafter  include  both
                              fixed-rate and adjustable-rate  Mortgage Loans.
                              See    "Certain     Yield    and     Prepayment
                              Considerations" herein.)

The Class ( ) Certificates    The  Class  (  ) Certificates  will  be  issued
                              pursuant to a Pooling  and Servicing Agreement,
                              to be dated as  of the Cut-off Date, among  the
                              Depositor, the Master  Servicer and the Trustee
                              (the "Pooling and  Servicing Agreement").   The
                              Class  (   )  Certificates   have  an   initial
                              Certificate  Balance of  $_______ (the  initial
                              "Class ( )  Balance"), representing an  initial
                              interest  of approximately ___% in a trust fund
                              (the   "Trust   Fund"),  which   will   consist
                              primarily of the  Mortgage Pool (The Class  ( )
                              Certificates  will   not  have   a  Certificate
                              Balance.)

                              Distributions  on the  Class  ( )  Certificates
                              will  be made on  the ____ day  of each (month)
                              (__) or, if such day  is not a business day, on
                              the  succeeding  business   day,  beginning  on
                              ____________  __, 199_  (each, a  "Distribution
                              Date").    Distributions on  each  Distribution
                              Date will  be made by check or wire transfer of
                              immediately available funds, as provided in the
                              Pooling  and Servicing Agreement, to the Class 
                              (  )  Certificateholders of  record  as  of the
                              (last business day of  the month preceding  the
                              month)  of  such  Distribution  Date  (each,  a
                              "Record   Date"),   except   that   the   final
                              distribution on the Class ( ) Certificates will
                              be made only upon presentation and surrender of
                              the Class  ( )  Certificates at  the office  or
                              agency specified  in the Pooling  and Servicing
                              Agreement.    (As more  specifically  described
                              herein,  the Class ( ) Balance will be adjusted
                              from  time to time on each Distribution Date to
                              reflect  any additions  thereto resulting  from
                              allocations   of    Mortgage   Loan    negative
                              amortization  to the Class ( ) Certificates and
                              any   reductions    thereof   resulting    from
                              distributions  of principal  of the  Class  ( )
                              Certificates.    As further  described  herein,
                              interest  shall accrue on the Class ( ) Balance
                              at a Pass-Through Rate thereon.

Pass-Through Rate on the
  Class ( ) Certificates      (The  Pass-Through  Rate  on  the   Class  (  )
                              Certificates is fixed  and is set forth  on the
                              cover  hereof.)  (The  Pass-Through Rate on the
                              Class    ( ) Certificates will be  equal to the
                              weighted average  of the Class  ( )  Remittance
                              Rates  in effect  from  time  to  time  on  the
                              Mortgage Assets.  The Class ( ) Remittance Rate
                              in effect  for any  Mortgage Assets  as of  any
                              date of determination (is  equal to the  excess
                              of  the  Mortgage  Rate  thereon  over __%  per
                              annum) ((i)  prior to  its first  Interest Rate
                              Adjustment  Date  is   equal  to  the   related
                              Mortgage  Rate then  in effect  minus __  basis
                              points  (the "Net Mortgage Rate") and (ii) from
                              and after  its first  Interest Rate  Adjustment
                              Date is equal to the related Mortgage Rate then
                              in effect minus the excess of the related Gross
                              Margin over __ basis  points.)) (The Class (  )
                              Certificates (or a component thereof) will  not
                              be  entitled to  distributions of  interest and
                              will not have a  Pass-Through Rate.)  (Describe
                              any other  method used to  calculate the  Pass-
                              Through Rate.)

Interest Distributions on the 
  Class ( ) Certificates      Holders of the  Class ( ) Certificates  will be
                              entitled to receive on  each Distribution Date,
                              to  the extent  of  the Available  Distribution
                              Amount    for    such     Distribution    Date,
                              distributions  allocable  to   interest  in  an
                              aggregate  amount  (the   "Class  ( )  Interest
                              Distribution  Amount")  equal to  thirty  days'
                              interest  accrued  on  the Class  (  ) Balance)
                              (Class   (  )   Notional  Amount)   outstanding
                              immediately prior to  such Distribution Date at
                              the then-applicable Pass-Through  Rate less the
                              Class   (  )   Certificates'  allocable   share
                              (calculated  as   described  herein)   of  (the
                              aggregate  amount of  negative amortization  in
                              respect  of   the  Mortgage  Loans   for  their
                              respective  Due  Dates   occurring  during  the
                              related  Due Period)  (The amount,  if any,  by
                              which  the  Class  (  )  Interest  Distribution
                              Amount for any Distribution  Date is reduced as
                              a  result  of  negative   amortization  on  the
                              Mortgage  Loans  shall  constitute  the  "Class
                              Negative  Amortization"  for  such Distribution
                              Date in respect  of the Class (  ) Certificates
                              and shall be added to  the Class ( ) Balance on
                              such  Distribution  Date.)    (The  Class  (  )
                              Notional  Amount will  equal the  (sum of  the)
                              Class (  ) Balance.   The  Class  ( )  Notional
                              Amount  does  not   entitle  the   Class  (   )
                              Certificates (or  a component  thereof) to  any
                              distributions of principal.)  If the  Available
                              Distribution Amount  for any  Distribution Date
                              is   less   than   the   Class   ( )   Interest
                              Distribution Amount for such Distribution Date,
                              the  shortfall will be  part of  the Class  ( )
                              Interest Distribution  Amount distributable  to
                              holders of Class ( ) Certificates on subsequent
                              Distribution Dates, to  the extent of available
                              funds.

                              The  Available  Distribution   Amount  for  any
                              Distribution  Date  generally  includes:    (i)
                              scheduled payments  on the Mortgage  Assets due
                              during or prior  to the related Due  Period and
                              collected as of the  related Determination Date
                              (to the  extent  not  distributed  on  previous
                              Distribution  Dates)  and  certain  unscheduled
                              payments and other collections  on the Mortgage
                              Assets collected during the related Due Period,
                              net of amounts  payable or reimbursable to  the
                              Master  Servicer therefrom;  (ii) any  Advances
                              made by  the  Master Servicer  for the  related
                              Distribution  Date; and  (iii) that  portion of
                              the  Master  Servicer's  servicing compensation
                              for  the related  Due Period  applied to  cover
                              Prepayment Interest Shortfalls  incurred during
                              the related Due Period .   See " Description of
                              the    Certificates    --    Distributions   --
                              Calculations of Interest" herein.

Principal Distributions on the
  Class ( ) Certificates      Holders of the  Class ( ) Certificates  will be
                              entitled to receive on  each Distribution Date,
                              to the extent  of the balance of  the Available
                              Distribution Amount remaining after the payment
                              of the Class  ( ) Interest  Distribution Amount
                              for  such Distribution  Date, distributions  in
                              respect of principal in an amount (the "Class (
                              )  Principal  Distribution  Amount")  generally
                              equal to the aggregate of (i) the then  Class (
                              ) Scheduled  Principal Distribution  Percentage
                              (calculated   as  described   herein)  of   all
                              scheduled payments of  principal (including the
                              principal portion of  any Balloon Payments) due
                              on the Mortgage Loans during or, if and to  the
                              extent not previously received or advanced  and
                              distributed on prior  Distribution Dates, prior
                              to the related Due Period that were paid by the
                              Mortgagors as of the related Determination Date
                              or advanced by  the Master Servicer  in respect
                              of  such  Distribution Date,  (ii)  (the Senior
                              Accelerated  Percentage   of)  (all   principal
                              prepayments  received  during the  related  Due
                              Period and (iii), to  the extent not previously
                              advanced  (the  (lesser  of  the)  Class  (   )
                              Scheduled Principal Distribution  Percentage of
                              the Stated  Principal Balance  of the  Mortgage
                              Loans) (and the) (Senior Accelerated Percentage
                              of   any   unscheduled   principal   recoveries
                              received  during  the  related  Due  Period  in
                              respect of  the Mortgage Loans, whether  in the
                              form   of   liquidation   proceeds,   insurance
                              proceeds,  condemnation  proceeds   or  amounts
                              received as  a result  of the  purchase of  any
                              Mortgage  Loan  out  of  the   Trust  Fund.))  
                              Distributions in  respect of  principal of  the
                              Class ( ) Certificates on any Distribution Date
                              shall be limited to the  sum of (i) the Class (
                              ) Balance outstanding immediately prior to such
                              Distribution Date  and (ii) the  Class Negative
                              Amortization,  if  any, for  such  Distribution
                              Date  in respect of the Class ( ) Certificates.
                              (Initially,        the    "Senior   Accelerated
                              Percentage"  will  equal  100%  thereafter,  as
                              further    described    herein,    the   Senior
                              Accelerated  Percentage  may be  reduced  under
                              certain  circumstances.)   See "Description  of
                              the     Certificates     --Distributions     --
                              Calculations of Principal" herein.  (The  Class
                              (  )  Certificates  do not  have  a Certificate
                              Balance  and are therefore  not entitled to any
                              principal distributions).  

Advances                      The  Master  Servicer   is  required  to   make
                              advances ("Advances") in  respect of delinquent
                              Monthly Payments on the Mortgage Loans, subject
                              to  the  limitations  described  herein.    The
                              Trustee will  be  obligated to  make  any  such
                              Advance  if the  Master Servicer  fails in  its
                              obligation  to do so, to the extent provided in
                              the  Pooling  and  Servicing  Agreement.    See
                              "Description of  the Certificates  -- Advances"
                              herein and "Description of  the Certificates --
                              Advances in  Respect of  Delinquencies" in  the
                              Prospectus.

Subordination                 The  rights  of   holders  of  the  Subordinate
                              Certificates   to   receive   distributions  of
                              amounts collected on the Mortgage Loans will be
                              subordinate, to the extent described herein, to
                              the   rights  of  holders  of  the  Class  (  )
                              Certificates.   This subordination  is intended
                              to  enhance the  likelihood of  receipt  by the
                              holders  of the Class  ( ) Certificates  of the
                              full  amount   of  the   Class  (   )  Interest
                              Distribution Amount  and the  (ultimate receipt
                              of principal  equal to  the initial  Class (  )
                              Balance).    The  protection  afforded  to  the
                              holders  of the Class ( ) Certificates by means
                              of the  subordination, to  the extent  provided
                              herein, will be accomplished by the application
                              of  the Available  Distribution  Amount to  the
                              Class ( ) Certificates prior to the application
                              thereof to the Subordinate Certificates (and by
                              reducing  the Class  ( )  Interest Distribution
                              Amount  and the Class (  ) Balance by an amount
                              equal to the interest portion and the principal
                              portion,  respectively,   of  Realized   Losses
                              allocated to such class).   See "Description of
                              the Certificates -- Subordination" herein.

(The Subordinate 
Certificates                  The  Class  ( )  Certificates  have  an initial
                              Certificate  Balance   of  $____________   (the
                              initial "Class (  ) Balance") and the Class ( )
                              Certificates   have   an   initial  Certificate
                              Balance of  $________ (the initial  "Class (  )
                              Balance"),  representing   ____%  and   _____%,
                              respectively,   of   the  Mortgage   Loans   by
                              aggregate principal  balance as of  the Cut-off
                              Date.  Interest shall  accrue on the Class  ( )
                              Balance and Class ( ) Balance at a Pass-Through
                              Rate equal  to (____% per annum)  (the weighted
                              average  of the  Net  Mortgage Rates  in effect
                              from time to time on the Mortgage Loans).

                              (The  Class  ( )  Certificates,  which  have no
                              Pass-Through   Rate   and  initially   have   a
                              Certificate  Balance  of  $______________  (the
                              initial  "Class  ( )  Balance"),  represent the
                              right to  receive on any  Distribution Date the
                              balance, if any,  of the Available Distribution
                              Amount  remaining  after  the  payment  of  all
                              interest and principal due on the other Classes
                              of  Certificates.    Subsequent  to  the  first
                              Distribution  Date, the Class  ( ) Balance will
                              equal  the excess,  if  any,  of the  aggregate
                              Stated Principal Balance  of the Mortgage Loans
                              over  the sum  of the  Class ( ) Balance, Class
                              ( ) Balance and Class ( ) Balance.)

                              (The Subordinate  Certificates are  not offered
                              hereby.)

Optional Termination          At its option, the Master Servicer may purchase
                              all of the Mortgage  Assets, and thereby effect
                              termination  of   the  Trust  Fund   and  early
                              retirement    of    the     then    outstanding
                              Certificates, on any Distribution Date on which
                              the aggregate  Stated Principal Balance  of the
                              Mortgage Loans  remaining in the Trust  Fund is
                              less  than  __%  of  the  aggregate   principal
                              balance  of  such  Mortgage  Loans  as  of  the
                              Cut-off  Date.    (At  its  option  the  Master
                              Servicer  may  also  purchase  any  Class  (  )
                              Certificates on any  Distribution Date on which
                              the Class ( ) Balance  is less than ___% of the
                              original balance  thereof.)   See "Pooling  and
                              Servicing Agreement --  Termination" herein and
                              "Description    of    the    Certificates    --
                              Termination" in the Prospectus.

Certain Federal Income Tax
  Consequences                (An  election will be  made to treat  the Trust
                              Fund  as  a  real  estate  mortgage  investment
                              conduit  ("REMIC")   for  federal   income  tax
                              purposes.  Upon the  issuance of the Class (  )
                              Certificates,  Brown & Wood LLP, counsel to the
                              Depositor, will  deliver its  opinion generally
                              to the effect that assuming compliance with all
                              provisions   of  the   Pooling  and   Servicing
                              Agreement, for federal income tax purposes, the
                              Trust  Fund  will  qualify  as  a  REMIC  under
                              Sections  860A  through  860G of  the  Internal
                              Revenue Code of 1986 (the "Code").

                              For  federal income tax purposes, the Class ( )
                              Certificates  will   be  the   sole  class   of
                              "residual interests" in the REMIC and the Class
                              ( ), Class ( )  and Class ( ) Certificates will
                              be the  "regular  interests" in  the REMIC  and
                              will  be treated  as  debt  instruments of  the
                              REMIC.

                              The  Class  ( )  Certificates  (may(will))(will
                              not)  be  treated as  having  been  issued with
                              original issue discount for  federal income tax
                              purposes.  The prepayment assumption that  will
                              be used  for purposes of computing  the accrual
                              of original issue discount, market discount and
                              premium,  if   any,  for  federal   income  tax
                              purposes   will  be   equal   to  a   (constant
                              prepayment rate ("CPR")) of ____%.  However, no
                              representation is made that the Mortgage  Loans
                              will prepay at that rate or at any other rate.)

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

ERISA Considerations          (A fiduciary  of any  employee benefit  plan or
                              other  retirement  arrangement subject  to  the
                              Employee  Retirement  Income  Security  Act  of
                              1974,  as amended ("ERlSA"), or Section 4975 of
                              the Code should review carefully with its legal
                              advisors  whether  the purchase  or  holding of
                              Class (  ) Certificates  could give  rise to  a
                              transaction  that  is   prohibited  or  is  not
                              otherwise  permitted  either   under  ERISA  or
                              Section  4975  of  the Code  or  whether  there
                              exists   any   statutory    or   administrative
                              exemption applicable to an investment therein.)
                              (The  U.S.  Department  of Labor has  issued an
                              individual  exemption,  Prohibited  Transaction
                              Exemption  (___-___), to  the Underwriter  that
                              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 Section 4975(a)  and (b) of the
                              Code and Section 502(i)  of ERISA, transactions
                              relating to the  purchase, sale and holding  of
                              pass-through certificates  underwritten by  the
                              Underwriter such as the Class (  ) Certificates
                              and the servicing and operation of asset pools,
                              provided that certain conditions are satisfied.
                              A  fiduciary  of  any   employee  benefit  plan
                              subject to  ERISA or  the  Code should  consult
                              with   its   legal   advisors   regarding   the
                              requirements  of ERISA  and  the  Code.)    See
                              "ERISA  Considerations"   herein  and   in  the
                              Prospectus.

Rating                        It is a condition to the issuance of  the Class
                              (  ) Certificates that they be rated (not lower
                              than) "___" by  ___________.  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.    A  security  rating  does  not
                              address the  frequency of  prepayments (whether
                              voluntary or involuntary) of Mortgage Loans, or
                              the corresponding effect on yield to investors.
                              (The rating  of the Class ( ) Certificates does
                              not address the possibility that the holders of
                              such  Certificates may  fail  to fully  recover
                              their initial investments.)  See "Risk Factors"
                              and "Rating" herein  and "Yield Considerations"
                              in the Prospectus.

Legal Investment              The appropriate  characterization of  the Class
                              ( ) Certificates under various legal investment
                              restrictions, and thus the ability of investors
                              subject to these  restrictions to purchase  the
                              Class  (  )  Certificates, may  be  subject  to
                              significant interpretative uncertainties.   The
                              Class  (  ) Certificates  (will) (will  not) be
                              "mortgage   related   securities"   within  the
                              meaning  of   the  Secondary   Mortgage  Market
                              Enhancement Act  of 1984 ("SMMEA") (so  long as
                              they are rated  in at least the  second highest
                              rating category  by the Rating Agency,  and, as
                              such,   are  legal   investments  for   certain
                              entities to  the  extent  provided  in  SMMEA).
                              Accordingly, investors should consult their own
                              legal advisors to determine whether and to what
                              extent the  Class (  ) Certificates  constitute
                              legal  investments   for  them.     See  "Legal
                              Investment" herein and in the Prospectus.


                                 RISK FACTORS

     (Description will depend on the particulars of the Mortgage Assets)

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

     Special Prepayment  Considerations.   The rate  and timing of  principal
payments on the  Class ( ) Certificates  will depend, among other  things, on
the rate and  timing of principal payments (including  prepayments, defaults,
liquidations  and   purchases  of  Mortgage   Assets  due  to  a   breach  of
representation  and warranty)  on the  Mortgage Assets.   The  rate at  which
principal  prepayments  occur on  the Mortgage  Loans will  be affected  by a
variety of factors, including, without  limitation, the terms of the Mortgage
Loans, the level  of prevailing interest rates, the  availability of mortgage
credit and economic,  demographic, geographic, tax, legal  and other factors.
In general, however,  if prevailing interest  rates fall significantly  below
the Mortgage Rates on the Mortgage  Loans, such Mortgage Loans are likely  to
be  the subject  of higher  principal  prepayments than  if prevailing  rates
remain at or  above the rates  borne by such  Mortgage Loans.   (The rate  of
principal payments on  the Class ( ) Certificates will correspond to the rate
of principal payments on the  Mortgage Loans and is likely to  be affected by
the Lock-out  Periods and  Prepayment  Premium Provisions  applicable to  the
Mortgage Loans  and by the  extent to which  the Master  Servicer is able  to
enforce such  provisions.    Mortgage  loans with  a  lock-out  period  or  a
prepayment premium provision, to  the extent enforceable, generally  would be
expected to experience  a lower rate of principal  prepayments than otherwise
identical  mortgage  loans  without such  provisions,  with  shorter lock-out
periods  or  with  lower  prepayment  premiums.)     (As  is  the  case  with
mortgage-backed securities generally, the Class  ( ) Certificates are subject
to substantial inherent cashflow uncertainties because the Mortgage Loans may
be prepaid at any time.)

     (As  described herein, prior  to reduction of  the Class (  ) Balance to
zero,  all  principal  prepayments on  and  other  unscheduled recoveries  of
principal  of  the  Mortgage Loans  will  be  allocated  to  the  Class  (  )
Certificates.    To the  extent  that  no  prepayments or  other  unscheduled
recoveries of principal  are distributed on the Subordinate Certificates, the
subordination  afforded  the  Class  (  )  Certificates  by  the  Subordinate
Certificates,  in the  absence of  offsetting  losses on  the Mortgage  Loans
allocated thereto, will be increased.)

      See "Description of the Certificates  -- Distributions -- Priority" and
"Certain Yield,  Prepayment and  Maturity Considerations"  herein and  "Yield
Considerations" in the Prospectus.

     Special Yield Considerations.   The yield to  maturity on the Class  ( )
Certificates  will depend,  among other  things,  on the  rate and  timing of
principal  payments   (including  prepayments,  defaults,   liquidations  and
purchases  of Mortgage Loans due to a  breach of representation and warranty)
on the  Mortgage Loans and the  allocation thereof to reduce  the Certificate
Balance of  such class.  (The yield to maturity on the Class ( ) Certificates
will  also depend  on changes  in the  Index and  the effect  of any  maximum
lifetime  Mortgage Rate,  minimum  lifetime Mortgage  Rate,  Payment Cap  and
Periodic Rate Cap applicable to each Mortgage Loan.)  The yield  to investors
on the Class  ( ) Certificates will  be adversely affected by  any allocation
thereto of  Prepayment Interest Shortfalls  on the Mortgage Loans,  which are
expected to  result from  the distribution of  interest only  to the  date of
prepayment  (rather  than  a  full  month's  interest)  in  connection   with
prepayments  in full,  and the lack  of any  distribution of interest  on the
amount of any partial prepayments.  Neither the Certificates not the Mortgage
Loans are guaranteed by any governmental entity or private insurer.

     In general, if  a Certificate is  purchased at a  premium and  principal
distributions thereon occur at a rate faster  than anticipated at the time of
purchase, the  investor's actual  yield to maturity  will be lower  than that
assumed at  the time of purchase.  Conversely,  if a Certificate is purchased
at a discount and principal distributions thereon occur at a rate slower than
that assumed at the time of purchase, the investor's actual yield to maturity
will be lower than assumed at the time of purchase.

     See  "Certain  Federal  Income  Tax  Consequences"  herein  and  in  the
Prospectus and "Yield Considerations" in the Prospectus.

     (Risks Associated  with  Certain of  the  Mortgage Loans  and  Mortgaged
Properties.)  (Description  of type of property, lease  provisions, nature of
tenants and operating income.)

      (Because  the  Mortgage Loans  are  floating rate  mortgage  loans, the
Mortgage Rates and  Monthly Payments will increase in  a rising interest rate
environment, perhaps without a corresponding  increase in the Mortgagors' net
operating income.   In such event,  as the Debt  Service Coverage Ratios  (as
defined herein)  for such Mortgage  Loans decrease,  the related  Mortgagor's
ability  to make Monthly  Payments may be  impaired, and  a Mortgagor payment
default would be more likely to occur.)

     (Commercial and multifamily lending is generally viewed  as exposing the
lender  to a  greater  risk  of loss  than  one-  to four-family  residential
lending.   Commercial and multifamily lending typically involves larger loans
to  single borrowers or groups of  related borrowers than residential one- to
four-family  mortgage loans.   Further,  the  repayment of  loans secured  by
income  producing properties  is  typically  dependent  upon  the  successful
operation of  the related  real estate project.   If  the cash flow  from the
project is reduced (for example, if leases  are not obtained or renewed), the
borrower's ability  to  repay the  loan  may  be impaired.    Commercial  and
multifamily  real estate  can be  affected  significantly by  the supply  and
demand  in  the  market for  the  type  of property  securing  the  loan and,
therefore, may be  subject to adverse economic conditions.  Market values may
vary as a  result of economic events or governmental  regulations outside the
control  of the borrower or lender, such as  rent control laws in the case of
multifamily  mortgage  loans,  which  impact  the future  cash  flow  of  the
property.

     The  available  appraisals of  the  Mortgaged  Properties were  made  at
varying times and  may date back to  the origination of the  subject Mortgage
Loan.  No additional appraisals of the Mortgaged  Properties for any Mortgage
Loan  have been or will be obtained  and no new valuations have been assigned
to the Mortgage Loans by the Depositor in connection with the offering of the
Offered Certificates.  It is possible that the market values of the Mortgaged
Properties  for  any  Mortgage  Loan  have declined  since  the  most  recent
appraisal of the related Mortgaged Property.

(Geographic Concentration.  _____ of  the Mortgaged  Properties, representing
approximately ____% of the aggregate  principal balance of the Mortgage Loans
as  of  the Cut-off  Date,  are  located in  the  State of  ______,  with the
remaining    Mortgaged     Properties    located    in    the    States    of
______________________________________.    Repayments  by borrowers  and  the
market  value of  the  Mortgaged  Properties could  be  affected by  economic
conditions  generally or  in regions  where the  borrowers and  the Mortgaged
Properties  are located,  conditions  in  the real  estate  market where  the
Mortgaged Properties are  located, changes in  governmental rules and  fiscal
policies,  acts  of  nature,  including  earthquakes  (which  may  result  in
uninsured losses),  and other factors  which are  beyond the  control of  the
borrowers.   (Improvements on Mortgaged Properties located  in California may
be more  susceptible to earthquakes than properties located in other parts of
the   country.)      In   addition,   the  economies   of   the   States   of
___________________________________ may  be adversely  affected to  a greater
degree  than that of  other areas  of the  country by  developments affecting
industries concentrated in such states.  Moreover, in recent periods, several
regions of the United States in which one or more of the Mortgaged Properties
are located, including  _________, have experienced significant  downturns in
the market value of real estate.   Because of the relative lack of geographic
diversity in the  Mortgaged Properties, losses on  the Mortgage Loans may  be
higher than  would be the  case if the  location of the  Mortgaged Properties
were  more diverse.) (Will set forth risks specific to the state or region in
which  Mortgaged Properties  are located to  the extent material  in light of
geographic concentration.)

     Effect of Mortgagor Defaults.   The aggregate amount of distributions on
the  Class  ( )  Certificates,  the  yield  to  maturity  of the  Class  (  )
Certificates,  the rate of principal  payments on the  Class ( ) Certificates
and the weighted average life  of the Class ( ) Certificates will be affected
by  the rate  and the timing  of delinquencies  and defaults on  the Mortgage
Loans.   If a purchaser of a Class ( ) Certificate calculates its anticipated
yield  based on  an assumed  rate  of default  and  amount of  losses on  the
Mortgage Loans  that is  lower than  the default  rate and  amount of  losses
actually experienced and  such additional losses are allocable  to such class
of Certificates, such purchaser's actual yield to maturity will be lower than
that so calculated  and could, under certain extreme  scenarios, be negative.
The timing  of any loss  on a liquidated Mortgage  Loan will also  affect the
actual yield to maturity of the Class ( ) Certificates to which a portion  of
such loss is allocable, even if  the rate of defaults and severity of  losses
are consistent with  an investor's expectations.   In general, the  earlier a
loss  borne  by  an  investor occurs,  the  greater  is  the  effect on  such
investor's yield to maturity.

     As  and to  the extent  described  herein, the  Master Servicer  will be
entitled  to receive  interest  on  unreimbursed  Advances  and  unreimbursed
servicing expenses  that (i)  are recovered  out of  amounts received on  the
Mortgage Loan as to which such Advances  were made or such servicing expenses
were  incurred, which amounts  are in the form  of late payments, liquidation
proceeds,  insurance proceeds,  condemnation  proceeds  or  amounts  paid  in
connection with the purchase  of such Mortgage Loan out of  the Trust Fund or
(ii) are  determined to  be nonrecoverable Advances.   The  Master Servicer's
right to  receive  such payments  of  interest are  prior  to the  rights  of
Certificateholders  to  receive   distributions  on  the   Certificates  and,
consequently,  may  result  in  losses  being  allocated  to  the Class  (  )
Certificates that  would not  otherwise have resulted  absent the  accrual of
such interest.

     Even if losses on the Mortgage Loans are not borne by an investor in the
Class ( ) Certificates, such losses may  affect the weighted average life and
yield to maturity  of such investor's  Certificates.  Losses on  the Mortgage
Loans, to the extent not allocated to the Class  ( ) Certificates, may result
in a higher percentage ownership interest evidenced by such Certificates than
would otherwise have resulted absent such loss.  The consequent effect on the
weighted  average life and  yield to maturity  of the Class  ( ) Certificates
will depend upon the characteristics of the remaining Mortgage Loans.

     Regardless  of  whether  losses  ultimately  result,  delinquencies  and
defaults  on  the Mortgage  Loans  may  significantly  delay the  receipt  of
payments  by the  holder  of a  Class (  )  Certificate, to  the  extent that
Advances or the subordination of another class of Certificates does not fully
offset  the  effects of  any  such delinquency  or  default.   The  Scheduled
Principal  Distribution Amount  and  the Unscheduled  Principal  Distribution
Amount generally consist of, as more fully described herein, principal of the
Mortgage Loans actually  collected or advanced.  The Master  Servicer has the
ability  to extend and  modify Mortgage  Loans that are  in default  or as to
which a payment default is imminent, including the ability to extend the date
on which  a Balloon Payment  is due by  up to __  months, subject to  certain
conditions  described in  the Pooling  and Servicing  Agreement.   The Master
Servicer's obligation to make Advances in respect of a Mortgage Loan  that is
delinquent  as to  its Balloon  Payment is  limited, however,  to the  extent
described under  "Description of the  Certificates -- Advances".   Until such
time  as any Mortgage  Loan delinquent in  respect of its  Balloon Payment is
liquidated, the entitlement of the holders of  Class ( ) Certificates on each
Distribution Date  in respect  of principal  of such  Mortgage  Loan will  be
limited to the Class ( )  Scheduled Principal Distribution Percentage of that
portion of the  Available Distribution Amount  that represents the  principal
portion of (i)  any payment made by the related Mortgagor under a forbearance
arrangement  or  (ii)  any  related  Advance made  by  the  Master  Servicer.
Consequently, any delay in the receipt of  a Balloon Payment that is payable,
in whole or in  part, to holders  of Class ( )  Certificates will extend  the
weighted average life of the Class ( ) Certificates.

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

(The following paragraphs will  be included in the event any  of the Mortgage
Loans are acquired from the Resolution Trust Corporation:)

     (Troubled Originators.  The Mortgage Loans were originated or  purchased
by  the  (Originating Institutions),  each  of  which is  subject  to  an RTC
receivership.  It is possible  that the financial difficulties experienced by
the (Originating Institutions) may have  adversely affected either or both of
(i) the  standards and procedures pursuant  to which the  Mortgage Loans were
originated or  purchased  by such  (Originating  Institutions) and  (ii)  the
manner in which such Mortgage Loans have been serviced prior to assumption of
servicing responsibilities by  the Master Servicer.  The  Mortgage Loans will
be  acquired  by  the Depositor  on  or  before the  Delivery  Date  from the
Originator, which acquired the Mortgage Loans from the RTC in its capacity as
receiver  of  each of  the  associations  pursuant  to a  certain  commercial
mortgage loan sale agreement, dated ______,  199_ (as amended, the "Loan Sale
Agreement").  Pursuant to the Loan Sale Agreement, the RTC as receiver of the
(Originating Institutions), has  made certain representations and  warranties
regarding the  Mortgage  Loans and  is  obligated to  cure  such breaches  or
repurchase  those  Mortgage Loans  as  to which  there  is a  breach  of such
representations and  warranties.  The  RTC repurchase price for  the Mortgage
Loans is  par plus accrued interest  at the related Mortgage  Rate(,except in
the case of ___________ Mortgage Loans as to which a repurchase for a breach
of the  representation and warranty relating to certain environmental matters
would be accomplished at  a price that initially is  discounted but increases
to par over approximately __ years).  See "Description of the Mortgage Pool -
- - Representations  and Warranties  of the  Originating Institutions"  herein.
The RTC, acting in its corporate capacity, has guaranteed such obligations of
the RTC, acting in its capacity as receiver.  The agreement pursuant to which
such  guarantee  was  made by  the  RTC  is hereinafter  referred  to  as the
"Guarantee Agreement".)

     (Special Servicer Actions. In connection with the servicing of Specially
Serviced Mortgage  Loans (as defined  herein), the Special Servicer  may take
actions with  respect to such Mortgage Loans  that could adversely affect the
holders of some or all of the classes of Offered Certificates.   As described
herein  under "Description  of Agreement  -  Special Servicer"  and  " -  The
Directing  Party", upon  the  occurrence  of a  "Trigger  Event" (as  defined
herein), certain actions  of the Special Servicer will,  after the occurrence
of   significant  losses,  be   monitored  during   certain  periods   by  (a
representative of  the holders of the Class  (  ) Certificates,  who may have
interests in  conflict with  those of  the holders  of the  other Classes  of
Certificates.   As  a result,  it is  possible that  such  representative may
direct the Special Servicer to take actions which conflict with the interests
of certain Classes of Certificates.)

     (Limited  Information.   The information  set forth  in  this Prospectus
Supplement with  respect to  the Mortgage  Loans is  derived  from books  and
records of the (Originating Institutions), as well as a limited review of the
credit  and  legal  files  relating  to the  Mortgage  Loans.    Accordingly,
available information  does not permit  the Depositor to determine  fully the
origination, credit appraisal  and underwriting practices of  the originators
of the  Mortgage Loans.   Furthermore,  it is possible  that this  Prospectus
Supplement does not contain material information regarding the Mortgage Loans
that  would  have been  disclosed  if  the  structure  and personnel  of  the
(Originating Institutions) had  not been affected by such institutions having
been placed in  receivership.  While  the Depositor has undertaken  a limited
review of  the records and files related to  the Mortgage Loans in connection
with the  issuance of the Class ( )  Certificates the Mortgage Loans have not
been  "re-underwritten"  or  subjected  to  the type  of  review  that  would
typically be made in respect of a newly originated mortgage loan.))


                       DESCRIPTION OF THE MORTGAGE POOL


GENERAL

     The  Trust  Fund   will  consist  primarily  of   ___  (fixed  interest)
(adjustable interest) rate Mortgage Loans with an aggregate principal balance
as of the  Cut-off Date, after  deducting payments of  principal due on  such
date, of $____________.  Each Mortgage Loan is evidenced by a promissory note
(a "Mortgage Note") and secured by a mortgage, deed of trust or other similar
security  instrument (a "Mortgage"  creating a first  fee lien on  a (retail)
(multifamily)(industrial)(hotel)(retail/office)(office)(commercial)  property
(a "Mortgaged Property").   The Mortgaged Properties consist  of (description
of commercial or multifamily residential properties).  (Because no evaluation
of any Mortgagor's  financial condition has been  conducted, investors should
consider all of the  Mortgage Loans to be non-recourse loans so  that, in the
event of a Mortgagor  default, recourse may be had only  against the specific
property and  such limited  other assets  as have  been pledged  to secure  a
Mortgage  Loan,  and  not  against   the  Mortgagor's  other  assets.)    All
percentages   of  the  Mortgage   Loans  described  herein   are  approximate
percentages (except as otherwise indicated) by aggregate principal balance as
of the Cut-off Date.

     The Mortgage  Loans to  be included  in the  Trust Fund  will have  been
originated  by ________________  (collectively,  the "Originators")  and will
comply with the underwriting criteria described herein.   An affiliate of the
Depositor will purchase  the Mortgage Loans  to be included  in the  Mortgage
Pool  prior to  the Delivery  Date  from the  each Originator  pursuant  to a
mortgage  loan purchase agreement  (the "Mortgage Loan  Purchase Agreement").
The Depositor will  acquire the Mortgage Loans to be included in the Mortgage
Pool on or before the Delivery Date from such affiliate.   The Depositor will
cause  the   Mortgage  Loans  in   the  Mortgage  Pool  to   be  assigned  to
_______________, as Trustee, pursuant to the Pooling and Servicing Agreement.
______________________________________________,  in  its capacity  as  Master
Servicer,  will  service the  Mortgage  Loans  pursuant  to the  Pooling  and
Servicing Agreement.

REPRESENTATIONS AND WARRANTIES

     (Under each Mortgage Loan Purchase Agreement, _______________, as seller
of  the Mortgage  Loans, will  make certain  representations,  warranties and
covenants.  Pursuant to  the terms of each Mortgage Loan  Purchase Agreement,
the Originator will be obligated to repurchase any Mortgage Loans as to which
there exists  deficient documentation  or an uncured  material breach  of any
such representation, warranty or covenant.)  (In connection with the transfer
of the  Mortgage Loans  to the  Depositor, the  Originator's representations,
warranties and covenants  shall be assigned to the Depositor,  along with the
related remedies  in the event of a breach  thereof.  The Depositor will make
no representations or warranties with respect to the Mortgage Loans  and will
have   no  obligation  to  repurchase   for  Mortgage  Loans  with  deficient
documentation  or which  are otherwise  defective.)   (Under the  Pooling and
Servicing  Agreement   the  Depositor  will  make   certain  representations,
warranties and covenants to the Trustee for the Trust Fund.)  (_____________,
as  seller of  the  Mortgage Loans,  is selling  such Mortgage  Loans without
recourse and,  accordingly, in such  capacity, will have no  obligations with
respect  to  the certificates  other than  pursuant to  such representations,
warranties,  covenants and repurchase obligations.)   See "Description of the
Agreements -- Representations and Warranties; Repurchases" in the Prospectus.

     (In  general, (the  Depositor)  (each  Originator)  will  represent  and
warrant as of  the date of  origination, among other  things, that: (i)  each
Mortgage Loan was originated in accordance with, and complies in all material
respects  with  the  Program  Guidelines   and  all  applicable  laws;   (ii)
(Originator was  authorized to  originate each related  Mortgage Loan  at the
time  of origination and  to transact and  do business at  all times while it
held  such  Mortgage Loan);  (iii)    to  __________'s best  knowledge,  each
borrower  is  an entity  organized under  the  laws of  the United  States of
America and  at the time the  related Mortgage Loan was  originated satisfied
the  requirements of  the Program  Guidelines;  (iv) to  _____________'s best
knowledge,  the  related   borrower  is  not  a  party   to  any  bankruptcy,
reorganization, insolvency or  comparable proceeding; (v)   to ____________'s
best knowledge in  reliance on a title insurance policy each related Mortgage
Loan is secured  by a mortgage that is a valid  and subsisting first priority
lien free of any liens, claims or encumbrances; (vi)  to _____________'s best
knowledge  in reliance on a UCC  search, each related mortgage, together with
any  separate  security  agreements, establishes  a  first  priority security
interest in  favor of  _____________ in all  the related  borrower's personal
property used in operating the  Mortgaged Property, the proceeds arising from
the Mortgaged Property and any other collateral securing such mortgage; (vii)
to _____________'s  best knowledge in  reliance on a title  insurance policy,
there is  an enforceable  assignment of leases,  rents and  profits provision
creating  a first priority security  interest in leases  and rents arising in
respect  of the  related Mortgaged  Property; (viii) to  _____________'s best
knowledge in reliance on a title insurance policy, there are no mechanics' or
other similar liens affecting the Mortgaged Property; (ix) to _____________'s
best knowledge in reliance on a title insurance policy,  the related borrower
has  good  and indefeasible  title  to  and  no person  has  any  outstanding
exercisable rights of record with  respect to the related Mortgaged Property,
no claims  have been made under the title insurance policy and such policy is
in  full force  and effect;  (x)   _____________ is  the sole  owner of  each
applicable Mortgage Loan; (xi) _____________ has good, valid and indefeasible
title  to the  related Mortgage Loan  and related  Mortgage Documents  and is
transferring  them free and clear of any encumbrance; (xii) each Mortgage has
been recorded in  the appropriate recording office  (or if not  recorded, has
been submitted for recordation to the  appropriate recording office and is in
recordable  form); (xiii)  each related  assignment  of mortgage  and related
assignment of  rents and  leased is  legal, valid  and binding  and has  been
recorded in the applicable jurisdiction; (xiv) _____________'s endorsement of
the related  Mortgage Note  constitutes the legal  and binding  assignment of
such  Mortgage Note and together with an  assignment of mortgage, legally and
validly coveys all  right title and interest  in a Mortgage Loan  and related
Mortgage Loan Documents;  (xv) UCC-2 or UCC-3 financing  statements have been
filed in  the appropriate  state  and county  recording offices;  (xvi)   the
information set  forth in  the relevant Mortgage  Loan Schedule  is complete,
true and correct as  of the date set forth therein; (xvii) each Mortgage Loan
Document is  a legal, valid  and binding  obligation of the  parties thereto,
enforceable in accordance with  its terms; (xviii) the terms of  each related
Mortgage  Loan and related Mortgage Loan  Documents have not been modified or
waived except as approved by ___________________ and set forth in writing  in
the relevant documents; (ixx) if the  related Mortgage is a deed of trust,  a
trustee,  duly qualified  under applicable  law to  serve as  such,  has been
properly designated and currently so serves and is named in the deed of trust
or has been  substituted in accordance with applicable law; (xx)  no Mortgage
Loan has been satisfied, canceled, subordinated, released or rescinded and no
related borrower  has been released  from its obligations under  any Mortgage
Loan Document, (xxi) to _____________'s  best knowledge, none of the Mortgage
Loan Documents are subject to any right of rescission, set-off, counterclaim,
default  or breach;  (xxii) _____________ has  fully disbursed  the principal
amount stated on the Mortgage Loan Schedule related to each Mortgage Loan and
has neither  advanced funds  or received advanced  funds other  than interest
accruing  on such  Mortgage Loan;  (xxiii) no  Mortgage Loan  has capitalized
interest included in its principal  balance; (xxiv) no Mortgage Loan provides
for shared appreciation rights or other equity participation; (xxv) as of the
date of origination and the date of sale to _________ pursuant to the related
Mortgage Loan Purchase  Agreement, each Mortgage Loan  Document complied with
all  material   applicable  local,   state  and  federal   laws;  (xxvi)   to
_____________'s  best  knowledge in  reliance  on a  title  insurance policy,
engineering report  and other reports  issued by governmental or  other third
parties,  each  Mortgaged Property:  is located  on a  dedicated road  or has
access to an irrevocable easement permitting ingress and egress, is served by
adequate public utilities and services,  is serviced by adequate public water
and sewer  systems (or  septic facilities), has  parking and  other amenities
necessary for the  operation of the business currently  conducted thereon, is
on a  single parcel of  real estate  if the property  is a dwelling  or mixed
residential and commercial structure, is a separate tax parcel, is not relied
upon by and  does not rely  on any building  or improvement not  part of  the
Mortgaged Property to  comply with zoning, building code  or other government
requirements, is in compliance with, and  is used and occupied in  accordance
with,  all  material  contractual obligations  and  restrictive  covenants of
record, no delinquent taxes, ground rents, water charges or other outstanding
charges  adversely  affect  the  property,  and  if  the  Mortgaged  Property
represents  a  legal  nonconforming  use  under  applicable  zoning  and  use
regulations, _____________ has  received a damage restoration  statement from
the appropriate  governmental  authority;  (xxvii)  to  _____________'s  best
knowledge, each related borrower is in possession of, and in compliance with,
all  material  licenses,  permits   and  other  governmental   authorizations
necessary or required  by applicable law for  the conduct of its  business or
the use or  occupancy of the Mortgaged Property;  (xxviii) to _____________'s
best knowledge in  reliance on the title  insurance policy and  survey, there
are  no  material  encroachments  upon  any  Mortgaged  Property;  (xxix)  to
_____________'s best knowledge  in reliance on  engineering report and  other
third party reports,  the related Mortgaged Property is in good repair and no
condemnation proceedings are  pending or threatened; (xxx)   no Mortgage Loan
is secured  in whole or  in part  by a  leasehold estate  (other than  ground
leases that comply with certain  guidelines); (xxxi)  to _____________'s best
knowledge  in reliance  on an  environmental  site assessment,  there are  no
circumstances or  conditions that would reasonably be  expected to constitute
or result  in a violation of any  environmental laws, require any expenditure
material in relation to the principal balance of the related Mortgage Loan to
achieve  or  maintain   compliance  in   all  material   respects  with   any
environmental laws or  require substantial cleanup or remedial  action or any
other  extraordinary  action  in  excess  of the  amount  escrowed  for  such
purposes; (xxxii)  the Mortgage Loan Documents obligate a  borrower to comply
with  any and all  environmental laws; (xxxiii)   each Mortgaged  Property is
covered  by insurance policies  satisfying Program  Guidelines; (xxxiv)   all
escrow  deposits  and  payments related  to  each  Mortgage Loan  are  in the
possession or  control of the  _____________ and  all amounts required  to be
deposited by  the borrower  have been deposited;  (xxxv)   to _____________'s
best knowledge in reliance on a rent  roll and as tested by the _____________
in accordance with the  Program Guidelines, the information set  forth in the
rent  roll is true  and correct as  of its  date, all significant  leases and
operating agreements are  in full  force and  effect, and there  has been  no
default  by  the related  borrower  or  lessee;  (xxxvi)   _____________  has
reviewed  a  certificate  of  the  related borrower  setting  forth  all  the
financial information of the borrower  required by the Program Guidelines and
_____________ has  no actual knowledge that  such financial data  is not true
and  correct in all material respects; (xxxvii)   _____________ has no notice
of any pending or  threatened actions, suits or proceedings by  or before any
court or other governmental authority  against the related borrower under any
Mortgage Loan or any of the Mortgaged Properties which, if determined against
such  borrower or  property would  be  expected to  materially and  adversely
affect the  value  of  such  property  or ability  of  the  borrower  to  pay
principal, interest  and other amounts  due under the related  Mortgage Loan;
(xxxviii)   _____________  has inspected the  property securing  the mortgage
within the last  four months; (xxxix)  each mortgage is secured by commercial
property and either substantially all of the proceeds of the related Mortgage
Loan were used to acquire, improve or  protect an interest in "real property"
with the  meaning of Treasury  Regulation Section 1.8606-2(a)(4) or  the fair
market value of such interest in  real property was at least equal to  80% of
the principal amount  of the Mortgage  Loan at origination;  and (xxxx) if  a
Mortgage Loan was  originated as a  loan secured by  Multifamily Property  as
described in the Program Guidelines, the related Mortgaged Property is a loan
secured by  an interest  in residential real  property within the  meaning of
Section 7701(a)(19C)(v) of the Code.)


(CONVERTIBLE MORTGAGE LOANS

     ____% of the Mortgage Loans ("Convertible Mortgage Loans") provide that,
at the option of the related Mortgagors, the adjustable interest rate on such
Mortgage Loans may be converted to a fixed interest rate.  The first month in
which any of  the Mortgage Loans  may convert is  ____________, and the  last
month in which  any of the Mortgage Loans may convert is _____________.  Upon
conversion,  the Mortgage  Rate will  be converted  to a fixed  interest rate
determined in accordance  with the formula set forth in  the related Mortgage
Note which formula is intended to result in a Mortgage Rate which is not less
than  the then  current market  interest  rate (subject  to applicable  usury
laws).  After such conversion, the monthly payments of principal and interest
will be adjusted  to provide for full amortization over the remaining term to
scheduled maturity.   Upon notification from a Mortgagor  of such Mortgagor's
intent to convert from  an adjustable interest rate to a  fixed interest rate
and prior to the conversion of any such Mortgage Loan (a "Converting Mortgage
Loan"),  the related  Warrantying Party will  be obligated  to   purchase the
Converting  Mortgage Loan  at  a  price equal  to  the outstanding  principal
balance thereof  plus accrued interest  thereon net of any  subservicing fees
(the "Conversion Price").  In the  event of a failure by a Warrantying  Party
to purchase a  converting Mortgage Loan, the  Master Servicer is required  to
use its best efforts to purchase such Mortgage Loan  following its conversion
(a "Converted Mortgage Loan") during  the one-month period following the date
of conversion at the Conversion Price.

     In the  event that  the related  Warrantying Party  fails to  purchase a
Converting  Mortgage  Loan  and  the  Master Servicer  does  not  purchase  a
Converted Mortgage Loan, neither the Depositor nor any of its  affiliates nor
any other  entity is obligated to purchase or arrange for the purchase of any
Converted Mortgage Loan.  Any such Converted Mortgage Loan will remain in the
Mortgage Pool as a fixed-rate Mortgage  Loan and will result in the  Mortgage
Pool's having both fixed rate and floating rate Mortgage Loans.  See "Certain
Yield and Prepayment Considerations" herein.

     Following the  purchase  of any  Converted  Mortgage Loan  as  described
above,  the purchaser  will be  entitled to  receive an  assignment  from the
Trustee of  such Mortgage  Loan and  the purchaser  will thereafter  own such
Mortgage  Loan  free  of  any  further  obligation  to  the  Trustee  or  the
Certificateholders with respect thereto.)


(HYBRID RATE MORTGAGE LOANS

     __%  of the Mortgage  Loans are partially  fixed-partially floating rate
Mortgage Loans (the "Hybrid Rate Mortgage Loans").)

(THE (INDEX) (INDICES)

     As of any  Payment Adjustment Date, the (Index)  (Indices) applicable to
the determination of the related Mortgage Rate will be a per annum rate equal
to ______________, as most recently available as of the date      days prior
                                                             ----
to the  Payment Adjustment Date (the  "Index").  Such average  yields reflect
the yields  for the  week prior  to that  week in  which  the information  is
reported.   In the  event that (the  Index) (any related Index)  is no longer
available,  an index reasonably  acceptable to the  Trustee that is  based on
comparable information will be selected by the Master Servicer.

     The Index  is  currently calculated  based  on information  reported  in
___________.  Listed below are  the weekly average yields on actively  traded
______________ as  reported in ____________ on the  date that would have been
applicable to  mortgage loans having  the following adjustment dates  for the
indicated years.   Such average yields may fluctuate  significantly from week
to week  as well as over longer periods and may not increase or decrease in a
constant pattern from period to period.  The following does not purport to be
representative of future average yields.  No assurance can be given as to the
average  yields on  such _______________  on any  Payment Adjustment  Date or
during the life of any Mortgage Loan.)

                               (name of Index)

<TABLE>
<CAPTION>
<S>                                <C>        <C>        <C>        <C>       <C>        <C>        <C>
Adjustment Date                    199_       199_       199_       199_      199_       199_       199_
- ---------------                    ----       ----       ----       ----      ----       ----       ----
 January ( ) . . . . . . . . . . .
 February ( )  . . . . . . . . . .
 March ( ) . . . . . . . . . . . .
 April ( ) . . . . . . . . . . . .
 May ( ) . . . . . . . . . . . . .
 June ( )  . . . . . . . . . . . .
 July ( )  . . . . . . . . . . . .
 August ( )  . . . . . . . . . . .
 September ( ) . . . . . . . . . .
 October ( ) . . . . . . . . . . .
 November ( )  . . . . . . . . . .
 December ( )  . . . . . . . . . .
</TABLE>


CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

     (Approximately ___% of the  Mortgage Loans have Due Dates that  occur on
the ___ day of each month; approximately  ___% of the Mortgage Loans have Due
Dates that occur  on the ___ day of  each month; approximately _____%  of the
Mortgage Loans have  Due Dates that occur on  the ___ day of  each month; and
the  remainder  of  the Mortgage  Loans  have  Due Dates  that  occur  on the
____________ day of each month.)

     (As  of  the  Cut-off  Date,   the  Mortgage  Loans  had  the  following
characteristics: (i) Mortgage Rates ranging from _____% per annum to _______%
per annum; (ii) a weighted average Mortgage Rate of ______% per  annum; (iii)
Gross Margins ranging from  ____ basis points to ______ basis  points; (iv) a
weighted average  Gross Margin of  ____ basis points; (v)  principal balances
ranging  from $_______  to  $______;  (vi) an  average  principal balance  of
$_________; (vii) original  terms to  scheduled maturity  ranging from  _____
months  to _________  months;  (viii)  a weighted  average  original term  to
scheduled maturity  of  _____  months;  (ix)  remaining  terms  to  scheduled
maturity ranging  from ____ months  to _____  months; (x) a  weighted average
remaining term  to scheduled maturity  of ________ months; (xi)  Cut-off Date
Loan-to-Value ("LTV")  Ratios  ranging from  ______%  to ________%;  (xii)  a
weighted average Cut-off Date LTV Ratio of  _____%; (xiii) as to the _______%
of  the Mortgage  Loans to  which  such characteristic  applies, (A)  minimum
lifetime Mortgage Rates  ranging from ____% per  annum to ______ %  per annum
and (B) a  weighted average minimum  lifetime Mortgage  Rate of _______%  per
annum;  (xiv)  as   to  the__________%  of  Mortgage  Loans   to  which  such
characteristic  applies and  for which  it may  be currently  calculated, (A)
maximum lifetime Mortgage  Rate ranging from _______% per  annum to ________%
per  annum  and (B)  a weighted  average  maximum lifetime  Mortgage  Rate of
_________% per annum; (xv) Cut-off  Date Debt Service Coverage Ratios ranging
from ______% to _____% and (xvi) a weighted average Cut-off Date Debt Service
Coverage Ratio of _________%.)

     (___%  of the  Mortgage  Loans  provide for  Balloon  Payments on  their
respective maturity  dates.  Loans  providing for Balloon Payments  involve a
greater degree of  risk than  self-amortizing loans.   See  "Risk Factors  --
Balloon Payments" in the Prospectus.)

     (The  Mortgage Rate  on each Mortgage  Loan is subject  to adjustment on
each Interest Rate Adjustment Date by adding  the related Gross Margin to the
value of the  Index (described below) as most recently  announced a specified
number of  days prior to such Interest Rate  Adjustment Date, subject, in the
case of  substantially all  of  the Mortgage  Loans, to  minimum and  maximum
lifetime  Mortgage Rates, with ranges specified below.  The Mortgage Rates on
the Mortgage  Loans generally are  adjusted monthly; however, certain  of the
Mortgage Loans provide for Interest  Rate Adjustment Dates to occur quarterly
(___% of the Mortgage Loans), semi-annually (   % of the Mortgage Loans) or
                                             ---
annually (____% of the Mortgage Loans).   Each of the Mortgage Loans provided
for  an  initial  fixed interest  rate  period;  ___________  Mortgage Loans,
representing ___%  of the  Mortgage Loans, have  not experienced  their first
Interest Rate Adjustment Dates.   The latest initial Interest Rate Adjustment
Date for any Mortgage Loan is to occur in  ____________________________).

     (Subject  to the Payment Caps described below, the amount of the Monthly
Payment on each Mortgage Loan adjusts periodically on each Payment Adjustment
Date to  an amount  that would fully  amortize the  principal balance  of the
Mortgage Loan over its then  remaining amortization schedule and pay interest
at the  Mortgage Rate in  effect during the  one month period  preceding such
Payment Adjustment  Date.   Approximately __% of  the Mortgage  Loans provide
that  an  adjustment  of the  amount  of  the Monthly  Payment  on  a Payment
Adjustment Date may  not result in a  Monthly Payment that increases  by more
than ___% (nor, in some cases, decreases by more than ____%) of the amount of
the Monthly  Payment in effect  immediately prior to such  Payment Adjustment
Date  (each such  provision,  a  "Payment Cap");  however,  certain of  those
Mortgage Loans also  provide that the Payment  Cap will not apply  on certain
Payment Adjustment Dates  or if the application  thereof would result  in the
principal   balance  of  the   Mortgage  Loan  exceeding   (through  negative
amortization)  by a  specified  percentage  the  original  principal  balance
thereof.  Generally, the related Mortgage Note  provides that if, as a result
of negative  amortization, the respective  principal balance of  the Mortgage
Loan reaches an amount specified therein (which as to most Mortgage  Loans is
not  greater  than  _% of  the  Mortgage  Loan principal  balance  as  of the
origination date thereof), the amount  of the Monthly Payments due thereunder
will be increased as necessary to prevent further negative amortization.

     (Only  in the  case  of _____%  of  the Mortgage  Loans  does a  Payment
Adjustment Date immediately  follow each Interest Rate Adjustment Date.  As a
result, and because application of Payment Caps may limit the amount by which
the Monthly  Payments due on  certain of the  Mortgage Loans may  adjust, the
amount of a Monthly Payment may be  more or less than the amount necessary to
amortize  the  Mortgage  Loan  principal  balance  over  the  then  remaining
amortization schedule at the applicable Mortgage Rate.  Accordingly, Mortgage
Loans may be subject to slower amortization (if the Monthly Payment due  on a
Due Date  is sufficient  to pay  interest accrued  to such  Due  Date at  the
applicable  Mortgage  Rate but  is  not  sufficient  to reduce  principal  in
accordance  with   the   applicable  amortization   schedule),  to   negative
amortization  (if interest accrued to  a Due Date  at the applicable Mortgage
Rate is greater than the entire Monthly  Payment due on such Due Date) or  to
accelerated amortization (if the Monthly Payment due on a Due Date is greater
than the amount  necessary to pay  interest accrued to such  Due Date at  the
applicable  Mortgage Rate  and to  reduce  principal in  accordance with  the
applicable amortization schedule).)

     (No Mortgage  Loan currently  prohibits principal  prepayments; however,
certain  of  the  Mortgage  Loans  impose  fees   or  penalties  ("Prepayment
Premiums")  in  connection  with  full  or  partial  prepayments.    Although
Prepayment  Premiums  are  payable  to  the  Master  Servicer  as  additional
servicing  compensation, the  Master Servicer  may waive  the payment  of any
Prepayment Premium  only in  connection with a  principal prepayment  that is
proposed  to be  made during the  three month  period prior to  the scheduled
maturity  of  the related  Mortgage  Loan,  or  under certain  other  limited
circumstances.)

      The  following table  sets forth  the range  of Mortgage  Rates  on the
Mortgage Loans as of the Cut-off Date:

                    Mortgage Rates as of the Cut-off Date
                    -------------------------------------

<TABLE>
<CAPTION>
                                                                                                     Percent by
                                                                            Aggregate                 Aggregate
                           Number of                Percent                 Principal                 Principal
                            Mortgage                   by                 Balance as of             Balance as of
Mortgage Rate                Loans                   Number              the Cut-off Date         the Cut-off Date
- -------------             ------------            -------------        ---------------------    -------------------
<S>                       <C>                     <C>                    <C>                           <C>
        Total                                       100.00%              $                             100.00%

</TABLE>

Weighted Average 
  Mortgage Rate:


Note: Percentage totals may not add due to rounding.


          The following  table sets forth  the types of  Mortgaged Properties
securing the Mortgage Loans:

                                Property Type
                                -------------

<TABLE>
<CAPTION>
                                                                                                      Percent by
                                                                             Aggregate                 Aggregate
                         Number of                  Percent                  Principal                 Principal
                          Mortgage                     by                  Balance as of             Balance as of
Type                       Loans                     Number               the Cut-off Date          the Cut-off Date
- ------                ----------------             ------------           -----------------      -------------------
     <S>              <C>                             <C>                  <C>                             <C> 
     Total                                            100.00%              $                               100.00%

</TABLE>

Note:   Percentage totals may not add due to rounding.


          (The following table sets forth the range of Gross Margins for  the
Mortgage Loans:)


                               (Gross Margins)
                               ---------------

<TABLE>
<CAPTION>
                                                                                     Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Mortgage Rate           Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
       <S>          <C>                        <C>              <C>                        <C> 
        Total                                  100.00%          $                          100.00%

</TABLE>

Weighted Average 
 Gross Margin:

Note:  Percentage totals may not add due to rounding.


      (The following  table sets  forth the frequency  of adjustments  to the
Mortgage Rates on the Mortgage Loans as of the Cut-off Date:)

                 (Frequency of Adjustments to Mortgage Rates)
                 --------------------------------------------


<TABLE>
<CAPTION>                                                                                    Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Frequency(A)            Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                <C>                        <C>              <C>                        <C> 

Total                                          100.00%          $                          100.00%

</TABLE>


Weighted Average 
Frequency of 
Adjustments to 
Mortgage Rate:

Note:  Percentage totals may not add due to rounding.

(A)  _______  or ___%  of Mortgage  Loans  have not  experienced their  first
Interest Rate Adjustment Date.


     (The  following table  sets forth  the frequency  of adjustments  to the
Monthly Payments on the Mortgage Loans as of the Cut-off Date:)

                (Frequency of Adjustments to Monthly Payments)
                ----------------------------------------------

<TABLE>
<CAPTION>                                                                             Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
Frequency (A)           Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 

Total                                          100.00%          $                          100.00%

</TABLE>



Weighted Average 
Frequency of 
Adjustments to
Monthly Payments: 
Note:  Percentage totals may not add due to rounding.

     (The following table  sets forth the range of  maximum lifetime Mortgage
Rates for the Mortgage Loans:)

                      (Maximum Lifetime Mortgage Rates)
                      ---------------------------------


<TABLE>
<CAPTION>
                                                                                     Percent by
                                                                 Aggregate             Aggregate
    Maximum           Number of              Percent             Principal             Principal
    Lifetime           Mortgage                by              Balance as of         Balance as of
 Mortgage Rate          Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 

Total                                         100.00%           $                          100.00%

</TABLE>

Weighted Average 
Maximum Lifetime
Mortgage Rate:

Note:  Percentage totals may not add due to rounding.

(A)  Represents Mortgage Loans without a lifetime rate cap.
(B)  The lifetime rate caps for these Mortgage Loans are based upon the Index
     as  determined at  a  future  point in  time  plus  a fixed  percentage.
     Therefore, the rate is not determinable as of the Cut-off Date.
(C)  This  calculation does  not include  the ____  Mortgage Loans  without a
     lifetime rate cap or the _____ Mortgage Loans with lifetime rate caps
     which are currently not determinable.


     (The following table  sets forth the range of  minimum lifetime Mortgage
Rates on the Mortgage Loans:)

                      (Minimum Lifetime Mortgage Rates)
                      ---------------------------------

<TABLE>
<CAPTION>                                                                             Percent by
                                                                 Aggregate             Aggregate
    Minimum           Number of              Percent             Principal             Principal
    Lifetime           Mortgage                by              Balance as of         Balance as of
 Mortgage Rate          Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 

Total                                         100.00%           $                          100.00%

</TABLE>

Weighted Average
Minimum Lifetime
Mortgage Rate:

Note: Percentage totals may not add due to rounding.

(A)  Represents Mortgage Loans without interest rate floors.
(B)  This calculation does not include the ____ Mortgage Loans without
     interest rate floors.

      The following table sets forth the  range of principal balances of  the
Mortgage Loans as of the Cut-off Date:

                  Principal Balances as of the Cut-off Date
                  -----------------------------------------

<TABLE>
<CAPTION>                                                                             Percent by
   Principal                                                     Aggregate             Aggregate
    Balance           Number of              Percent             Principal             Principal
   as of the           Mortgage                by              Balance as of         Balance as of
  Cut-off Date          Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 
Total                                         100.00%           $                          100.00%

</TABLE>

Average Principal Balance
as of the
Cut-off Date:

Note: Percentage totals may not add due to rounding.

     The  following tables  set forth  the  original and  remaining terms  to
maturity (in months) of the Mortgage Loans:

                     Original Term to Maturity in Months
                     -----------------------------------
<TABLE>
<CAPTION>                                                                             Percent by
                                                                 Aggregate             Aggregate
    Original          Number of              Percent             Principal             Principal
Term in  Months        Mortgage                by              Balance as of         Balance as of
                        Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 
Total                                         100.00%           $                          100.00%

</TABLE>

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.


                     Remaining Term to Maturity in Months
                     ------------------------------------

<TABLE>
<CAPTION>                                                                             Percent by
                                                                 Aggregate             Aggregate
   Remaining          Number of              Percent             Principal             Principal
    Term in            Mortgage                by              Balance as of         Balance as of
     Months             Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 
Total                                         100.00%           $                          100.00%

</TABLE>


Weighted Average Remaining
Term to Maturity:

Note: Percentage totals may not add due to rounding.


     The  following  tables set  forth  the  respective  years in  which  the
Mortgage Loans were originated and are scheduled to mature:

                      Mortgage Loan Year of Origination
                      ---------------------------------
<TABLE>
<CAPTION>                                                                             Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
      Year              Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 
Total                                         100.00%           $                          100.00%

</TABLE>

Note: Percentage totals may not add due to rounding.

                   Mortgage Loan Year of Scheduled Maturity
                   ----------------------------------------


<TABLE>
<CAPTION>                                                                             Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
      Year              Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 
Total                                         100.00%           $                          100.00%

</TABLE>


Note: Percentage totals may not add due to rounding.


      The following table  sets forth the range of Cut-off Date LTV Ratios of
the Mortgage Loans.  A "Cut-off Date LTV Ratio" is a fraction, expressed as a
percentage, the numerator of which is the  Cut-off Date Balance of a Mortgage
Loan,  and the  denominator of which  is the  appraised value of  the related
Mortgaged  Property  as  determined  by  an  appraisal  thereof  obtained  in
connection with  the origination  of such  Mortgage Loan.   There  can be  no
assurance  that the value (determined through an appraisal or otherwise) of a
Mortgaged Property determined after origination of the  related Mortgage Loan
will be equal  to or  greater than  the appraised value  thereof obtained  in
connection with the origination.  As a result, there can be no assurance that
the  loan-to-value  ratio  for  any  Mortgage Loan  determined  at  any  time
following origination thereof will be lower than the Cut-off Date LTV  Ratio,
notwithstanding any positive amortization of such Mortgage Loan.

                           Cut-off Date LTV Ratios
                           -----------------------

<TABLE>
<CAPTION>                                                                             Percent by
                                                                 Aggregate             Aggregate
    Cut-off           Number of              Percent             Principal             Principal
      Date             Mortgage                by              Balance as of         Balance as of
   LTV Ratio            Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 
Total                                         100.00%           $                          100.00%

</TABLE>

Weighted Average Cut-off
Date LTV Ratio:


Note: Percentage totals may not add due to rounding.


     The following table sets forth the range of Debt Service Coverage Ratios
for the  Mortgage Loans.  The "Debt Service  Coverage Ratio" for any Mortgage
Loan is the ratio  of Net Operating Income produced by  the related Mortgaged
Property  for the  period covered  by the annual  operating statement  to the
amounts of principal,  interest and other sums  due under such  Mortgage Loan
for the same  period.   "Net Operating Income"  is the  rent from all  leases
under  which  the tenants  have taken  occupancy at  the time  of calculation
(including only rents prior to expiration for those leases whose terms expire
within  one  year of  the  calculation  and  pass-through for  utilities  and
excluding  all  free  rent)  less  operating  expenses  (such  as  utilities,
administrative expenses,  repairs and  maintenance) and  less fixed  expenses
(such as insurance, real estate and other taxes to be paid by the Mortgagor).
The  annual  operating  statements  for  the  Mortgaged  Properties  used  in
preparing the following table were  obtained from the respective  Mortgagors.
The information contained  therein was unaudited, and the  Depositor has made
no  attempt to verify its accuracy.  The  last day of the twelve-month period
covered by each such operating statement is set forth in Annex A with respect
to the related  Mortgage Loan.   (Certain  of the  Mortgaged Properties  have
relatively short  operating  histories,  and  such performance  may  be  less
indicative of future performance than in the case of a property with a stable
operating history  over an  extended  period of  time.   However,  even  with
respect  to Mortgaged Properties  with longer operating  histories, operating
income produced by  Mortgaged Properties in the past should  not be construed
as indicative of the future  performance of any Mortgaged Property.   (Annual
operating statements  for any year following 19__  could not be obtained with
respect to  _______ of the  Mortgaged Properties and, consequently,  the Debt
Service Coverage Ratios  for the related Mortgage Loans  were not calculated.
As a result, no conclusions should be drawn as to those _____ Mortgage Loans
on the basis of the information set forth below.)


             Debt Service Coverage Ratios as of the Cut-off Date
             ---------------------------------------------------

<TABLE>
<CAPTION>                                                                             Percent by
                                                                 Aggregate             Aggregate
  Debt Service        Number of              Percent             Principal             Principal
    Coverage           Mortgage                by              Balance as of         Balance as of
     Ratio              Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                    <C>                <C>                     <C> 
Total                                      100.00%            $                       100.00%

</TABLE>

Weighted Average
Debt Service Coverage
Ratio:


Note: Percentage totals may not add due to rounding.

(A)  The debt service coverage ratios for these loans were not calculated due
     to a lack of operating statements with respect to years after 19__.
(B)  This calculation  does not  include the ____  Mortgage Loans  where debt
     service coverage ratios were not calculated.

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


                           Geographic Distribution
                           -----------------------

<TABLE>
<CAPTION>                                                                             Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
                       Mortgage                by              Balance as of         Balance as of
     State              Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 
Total                                         100.00%           $                          100.00%

</TABLE>


Note:     Percentage totals may not add due to rounding.
     (regional breakdown to be provided as appropriate)


     (____% of  the Mortgage  Loans prohibit the  prepayment thereof  until a
date  specified in  the related  Mortgage  Note (such  period, the  "Lock-out
Period"  and  the date  of expiration  thereof,  the "Lock-out  Date").   The
following table sets forth the Lock-out Dates for such Mortgage Loans.)


                        (Mortgage Loan Lock-out Dates)
                        ------------------------------

<TABLE>
<CAPTION>                                                                             Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
    Lock-out           Mortgage                by              Balance as of         Balance as of
      Date              Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 
Total                                         100.00%           $                          100.00%

</TABLE>


Note: Percentage totals may not add due to rounding.


     (___% of the  Mortgage Loans provide that upon  any principal prepayment
of a  Mortgage Loan, whether  made voluntarily or involuntarily,  the related
Mortgagor will be required to  pay a prepayment premium or  yield maintenance
Penalty (a "Prepayment  Premium") in  the amount set  forth in the  following
table.)

                     (Mortgage Loan Prepayment Premiums)
                     -----------------------------------
<TABLE>
<CAPTION>                                                                             Percent by
                                                                 Aggregate             Aggregate
                      Number of              Percent             Principal             Principal
   Prepayment          Mortgage                by              Balance as of         Balance as of
    Premium             Loans                Number           the Cut-off Date     the Cut-off Date
- -------------       -------------          ------------       -----------------   --------------------
<S>                 <C>                        <C>              <C>                        <C> 
Total                                         100.00%           $                          100.00%

</TABLE>


Note: Percentage totals may not add due to rounding.

     Set  forth  in  Annex  A  to  this  Prospectus  Supplement  are  certain
individual characteristics of the Mortgage Loans.


UNDERWRITING STANDARDS

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

      (Description of underwriting standards.)

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


ADDITIONAL INFORMATION

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

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

                       DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Certificates  will be issued  pursuant to the Pooling  and Servicing
Agreement and will consist of ____ classes to be designated  as the Class ( )
Certificates, the Class ( ) Certificates, the  Class ( ) Certificates and the
Class ( ) Certificates.   The Class ( ), Class ( ) and Class ( ) Certificates
(the  "Subordinate  Certificates") will  be  subordinate  to  the Class  (  )
Certificates,  as  described herein.    The  Certificates  represent  in  the
aggregate the entire beneficial ownership interest in a Trust Fund consisting
of: (i)  the  Mortgage Loans  and  all payments  under  and proceeds  of  the
Mortgage  Loans received  after the  Cut-off Date  (exclusive of  payments of
principal and interest due on or before the Cut-off Date); (ii) any Mortgaged
Property acquired on behalf of the Trust Fund through foreclosure or  deed in
lieu of foreclosure  (upon acquisition, an "REO Property");  (iii) such funds
or assets as from time to time are deposited in the  Distribution Account and
any   account  established  in  connection  with  REO  Properties  (the  "REO
Account"); and (iv) the rights of the mortgagee  under all insurance policies
with respect to  the Mortgage  Loans.  Only  the Class  ( ) Certificates  are
offered hereby.

     The Class  ( ) Certificates  will have an initial  (Certificate Balance)
(Notional Balance) of $__________.  The Class ( ) Certificates represent ___%
of the aggregate  principal balance of the  Mortgage Loans as of  the Cut-off
Date.  The Class ( ) Certificates will have an initial Certificate Balance of
$__________,  representing  ___% of  the aggregate  principal balance  of the
Mortgage Loans as of the Cut-off Date.   The Class ( ) Certificates will have
an initial  Certificate  Balance of  $__________,  representing ___%  of  the
aggregate principal balance  of the Mortgage  Loans as of  the Cut-off  Date.
The initial Certificate Balance of the Class ( ) Certificates will be (zero).
The Certificate Balance  of any class of Certificates outstanding at any time
represents  the maximum  amount which  the  holders thereof  are entitled  to
receive as distributions  allocable to principal  from the  cash flow on  the
Mortgage  Loans and  the other  assets  in the  Trust Fund.    The respective
Certificate Balances of the Class ( ),  Class ( ) and Class ( )  Certificates
(respectively, the "Class  ( ) Balance", "Class  ( ) Balance" and  "Class ( )
Balance") will in each case be (i) reduced by amounts actually distributed on
such  class  of  Certificates  that  are allocable  to  principal  and  ((ii)
increased  by amounts allocated  to such class of  Certificates in respect of
negative amortization  on the  Mortgage Loans  (Describe Notional  Balance.))
(The  Certificate  Balance of  the Class  (  ) Certificates  (the "Class  ( )
Balance") will at  any time equal the  aggregate Stated Principal  Balance of
the Mortgage Loans minus the sum of the  Class ( ) Balance, Class ( ) Balance
and Class ( ) Balance.)  The Stated Principal Balance of any Mortgage Loan at
any date  of determination will  equal (a) the  Cut-off Date Balance  of such
Mortgage Loan,  plus ((b)  any negative amortization  added to  the principal
balance of such Mortgage Loan on  any Due Date after the Cut-off Date  to and
including  the Due  Date in the  Due Period  for the most  recently preceding
Distribution Date), minus  (c) the sum of  (i) the principal portion  of each
Monthly Payment due  on such  Mortgage Loan  after the Cut-off  Date, to  the
extent received from  the Mortgagor or  advanced by the  Master Servicer  and
distributed to holders of the Certificates before such date of determination,
(ii) all principal prepayments and other unscheduled collections of principal
received with  respect to such  Mortgage Loan,  to the extent  distributed to
holders of the Certificates before such date  of determination, and (iii) any
reduction  in  the  outstanding  principal  balance  of  such  Mortgage  Loan
resulting out of a bankruptcy proceeding for the related Mortgagor.

     (None of the Class ( ) Certificates are offered hereby.)

DISTRIBUTIONS

     Method, Timing  and Amount.   Distributions on the Certificates  will be
made on the (25th) day of each month or, if such (25th) day is not a business
day,   then   on  the   next   succeeding   business   day,   commencing   in
____________________  199_   (each,  a  "   Distribution  Date"  )  .     All
distributions (other than the final  distribution on any Certificate) will be
made by the  Master Servicer to the  persons in whose names  the Certificates
are registered at  the close of business  on each Record Date, which  will be
the (last business day of the month) preceding the month in which the related
Distribution Date occurs.   Such distributions will be made  by wire transfer
in   immediately  available   funds   to  the   account   specified  by   the
Certificateholder at  a bank  or other entity  having appropriate  facilities
therefor, if such  Certificateholder will have  provided the Master  Servicer
with wiring instructions no less than five business days prior to the related
Record Date and is the registered owner of Certificates the aggregate initial
principal  amount  of which  is at  least $_________,  or otherwise  by check
mailed to such Certificateholder.   The final distribution on any Certificate
will be made in  like manner, but only upon presentment or  surrender 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 Class ( ) Certificate is
equal to the initial denomination thereof as of the Delivery Date, divided by
the initial Certificate  Balance for such class.   The aggregate distribution
to be  made on  the Certificates  on any  Distribution Date  shall equal  the
Available Distribution Amount.

     The "Available  Distribution Amount"  for any  Distribution  Date is  an
amount equal to (a) the sum of (i) the amount on deposit  in the Distribution
Account as of  the close of  business on the  related Determination Date  and
(ii)  the aggregate  amount of any  Advances made  by the Master  Servicer in
respect  of such  Distribution Date  net  of (b)  the portion  of  the amount
described in clause (a)(i) hereof that represents (i) Monthly Payments due on
a Due  Date  subsequent  to the  end  of the  related  Due Period,  (ii)  any
voluntary  principal  prepayments  and other  unscheduled  recoveries  on the
Mortgage Loans received  after the end of  the related Due Period,  (iii) any
amounts payable or reimbursable therefrom to any person or (iv) any servicing
compensation.

     Priority.   On each Distribution  Date, the Master Servicer  shall apply
amounts on  deposit  in  the  Distribution  Account, to  the  extent  of  the
Available Distribution Amount, first, to distributions of interest to holders
of the  Class (  ) Certificates,  in the  amount equal  to all  Distributable
Certificate  Interest  in respect  of  the Class  (  ) Certificates  for such
Distribution  Date and,  to the  extent not  previously distributed,  for all
preceding  Distribution Dates  and second,  to distributions of  principal to
holders of the Class ( ) Certificates, in an amount, not to exceed the sum of
the Class ( ) Balance outstanding immediately prior to such Distribution Date
(and any Class Negative Amortization in respect of the Class ( ) Certificates
for such  Distribution Date),  equal to the  sum of  (A) the  then Class (  )
Scheduled  Principal  Distribution  Percentage  of  the  Scheduled  Principal
Distribution  Amount  for such  Distribution  Date  and (B)  the  Unscheduled
Principal Distribution Amount for such Distribution Date.

     On  or after  the  reduction  of the  Class  ( )  Balance  to zero,  the
Available Distribution  Amount will  be paid  solely  to the  holders of  the
Subordinate Certificates.

     Calculations of Interest.   The "Distributable Certificate  Interest" in
respect of  the Class (  ) Certificates for any  Distribution Date represents
that portion of  the Accrued Certificate Interest in respect of such class of
Certificates for such Distribution Date that is net of such class's allocable
share  of (i)  the aggregate  portion of  any Prepayment  Interest Shortfalls
resulting from voluntary principal  prepayments on the Mortgage Loans  during
the related Due Period (that are not covered by the application  of servicing
compensation  of  the  Master  Servicer  for the  related  Due  Period  (such
uncovered  aggregate  portion,  as  to  such  Distribution  Date,)  the  "Net
Aggregate Prepayment  Interest Shortfall")(;  and (ii) the  aggregate of  any
negative amortization in  respect of the Mortgage Loans  for their respective
Due  Dates  during the  related Due  Period (the  aggregate of  such negative
amortization, as  to  such Distribution  Date, the  "Aggregate Mortgage  Loan
Negative Amortization").)

     The  "Accrued  Certificate  Interest"  in  respect  of  the  Class  (  )
Certificates  for any  Distribution Date  is equal  to thirty  days' interest
accrued during the  related Interest Accrual Period at  the Pass-Through Rate
applicable to such  class of Certificates for such  Distribution Date accrued
on   the  related  (Certificate  Balance)   (Classes  (  )  Notional  Amount)
outstanding immediately  prior to such  Distribution Date.   The Pass-Through
Rate applicable  to the Class ( ) Certificates  for any Distribution Date (is
fixed and is set  forth on the cover hereof) (will equal the weighted average
of the Class ( ) Remittance Rates in effect for the Mortgage Assets as of the
commencement  of the related  Due Period (as  to such Distribution  Date, the
"Weighted Average Class  ( ) Remittance  Rate").  The  "Class ( )  Remittance
Rate" in effect  for any Mortgage  Loan as of  any date of determination  (a)
prior  to its first  Interest Rate Adjustment  Date, is equal  to the related
Mortgage Rate then in  effect minus ___ basis  points and (b) from  and after
its first Interest  Rate Adjustment Date,  is equal to  the related  Mortgage
Rate then in effect  minus the excess of the  related Gross Margin over  ____
basis  points.   The "Interest  Accrual Period"  for the Certificates  is the
calendar month  preceding the month  in which the Distribution  Date occurs.)
(is equal to the excess  of the Mortgage Rate thereon over ____%  per annum.)
(The Class ( )  Notional Amount will equal the (sum of the Class ( ) Balance.
The Class ( )  Notional Amount does not entitle the Class ( ) Certificate (or
a component thereof) to any distribution of principal.)

     The  portion of  Net  Aggregate Prepayment  Interest Shortfall  (and the
Aggregate Mortgage Loan Negative Amortization) for any Distribution Date that
will be allocated  to the Class  ( ) Certificates  on such Distribution  Date
will  be  equal  to  the  then  applicable  Class  (  )  Interest  Allocation
Percentage.    The  "Class  (  )  Interest  Allocation  Percentage"  for  any
Distribution  Date will  equal a  fraction,  expressed as  a percentage,  the
numerator of which is equal to the product of (a) the Class ( ) Balance ((net
of  any Uncovered  Portion thereof))  outstanding immediately  prior to  such
Distribution Date, multiplied by (b) the Pass-Through  Rate for the Class ( )
Certificates for  such Distribution Date, and the denominator of which is the
product  of (x) the aggregate Stated Principal  Balance of the Mortgage Loans
outstanding immediately prior  to such Distribution  Date, multiplied by  (y)
the Weighted Average  Net Mortgage Rate for such Distribution Date.  The "Net
Mortgage  Rate"  in  effect  for  any  Mortgage  Loan  as  of  any   date  of
determination is equal to the related Mortgage Rate then in effect minus ____
basis points.  (The "Uncovered Portion" of the Class ( ) Balance, as of any
date of  determination, is  the portion thereof  representing the  excess, if
any, of (a) the  Class ( ) Balance  then outstanding, over (b)  the aggregate
Stated Principal Balance of the Mortgage Loans then outstanding.)

     (The  Class  ( ) Certificates  (or  a  component  thereof) will  not  be
entitled to distributions of interest and will not have a Pass-Through Rate.)

     Calculations of Principal.  Holders  of the Class ( ) Certificates  will
be entitled  to  receive on  each Distribution  Date, to  the  extent of  the
balance of the  Available Distribution Amount remaining after  the payment of
the  Class (  ) Interest  Distribution Amount  for such Distribution  Date an
amount equal  to the Class ( ) Principal Distribution Amount.  The "Class ( )
Principal Distribution Amount"  for any Distribution Date will  equal the sum
of (i)  the product of  the Scheduled Principal  Distribution Amount  and the
Class (  ) Scheduled Principal  Distribution Percentage, (ii) the  product of
the  Senior Accelerated  Percentage and  all  principal prepayments  received
during  the  related  Due Period  and,  (iii)  to the  extent  not previously
advanced,  (the lesser  of the  Class  ( )  Scheduled Principal  Distribution
Percentage  of the Stated  Principal Balance  of the  Mortgage Loans  and the
Senior  Accelerated  Percentage  of the  Unscheduled  Principal  Distribution
Amount net  of any prepayment  amounts described in  clause (ii) above.   The
"Scheduled  Principal Distribution Amount" for any Distribution Date is equal
to the aggregate of the principal portions of all Monthly Payments, including
Balloon Payments, due during or, if and to the extent not previously received
or advanced and distributed to Certificateholders on a preceding Distribution
Date, prior to the related Due Period, in each case to the extent paid by the
related Mortgagor  or advanced  by the  Master Servicer and  included in  the
Available  Distribution Amount  for such  Distribution Date.   The  principal
portion of any Advances  in respect of a Mortgage  Loan delinquent as to  its
Balloon Payment will constitute advances  in respect of the principal portion
of such Balloon Payment.

     (The portion of the Class (  ) Principal Distribution Amount payable  on
any Distribution  Date shall be  allocated to  the Class ( )  Certificates as
follows:  (Describe  distributions which may be concurrent  or sequential and
among different classes and may be  based on a schedule of payments sometimes
referred to as a  Schedule of PAC, TAC or Scheduled Balances for some and not
other classes.))

     (The Class  (  ) Scheduled  Principal  Distribution Percentage  for  any
Distribution  Date  represents   the  portion  of  the   Scheduled  Principal
Distribution  Amount  for such  Distribution  Date  payable (subject  to  the
payment  priorities described  herein) on  the Class (  ) Certificates.   The
"Class ( )  Scheduled Principal Distribution Percentage" for any Distribution
Date will  equal the lesser  of (a) 100% and  (b) a fraction,  expressed as a
percentage,  the  numerator of  which is  the Class  ( )  Balance outstanding
immediately prior to such Distribution Date, and the denominator  of which is
the lesser of (i) the sum of the Class ( ) Balance, the Class ( ) Balance and
the Class ( )  Balance and (ii) the aggregate Stated Principal Balance of the
Mortgage  Loans,  in  either  case  outstanding  immediately  prior  to  such
Distribution Date.)

     The  "Unscheduled Principal  Distribution Amount"  for any  Distribution
Date  is equal  to  the sum  of:   (a)  all  voluntary principal  prepayments
received  on the Mortgage  Loans during the  related Due Period;  and (b) the
excess, if  any, of (i) all  unscheduled recoveries received on  the Mortgage
Loans  during  the related  Due Period,  whether in  the form  of liquidation
proceeds,  condemnation proceeds,  insurance  proceeds  or  amounts  paid  in
connection  with  the purchase  of a  Mortgage  Loan out  of the  Trust Fund,
exclusive in each  case of any portion thereof payable or reimbursable to the
Master  Servicer in connection with the related  Mortgage Loan, over (ii) the
respective portions of the net amounts described in the immediately preceding
clause (i) needed to cover interest  (at the applicable Net Mortgage Rate  in
effect from time to time) on the related Mortgage Loan from the date to which
interest  was previously  paid  or advanced  through  the Due  Date  for such
Mortgage Loan in  the related Due Period  ((exclusive of any portion  of such
interest added  to the principal  balance of  such Mortgage Loan  as negative
amortization).)

     (The  "Class  Negative   Amortization"  in  respect  of  any   class  of
Certificates  for any  Distribution Date  is equal  to such  class' allocable
share  of  the  Aggregate  Mortgage   Loan  Negative  Amortization  for  such
Distribution Date.)

SUBORDINATION

      In  order to  maximize the  likelihood of  distribution in full  of the
Class ( )  Interest Distribution Amount and the Class ( ) Scheduled Principal
Distribution Amount, on  each Distribution  Date, holders  of the  Class (  )
Certificates  have a  right to  distributions of  the  Available Distribution
Amount  that  is  prior to  the  rights  of the  holders  of  the Subordinate
Certificates,  to  the  extent  necessary  to  satisfy   the  Class  Interest
Distribution  Amount and  the  Class  (  ) Scheduled  Principal  Distribution
Amount.

     (The entitlement to the Class ( ) Certificates of the (entire) (a larger
percentage under certain circumstances of) Unscheduled Principal Distribution
Amount  will  accelerate the  amortization  of  the  Class (  )  Certificates
relative to the actual amortization of the Mortgage Loans.)

      (To the  extent that the  Class ( )  Certificates are  amortized faster
than the Mortgage  Loans, without taking into account  losses on the Mortgage
Loans, the percentage interest evidenced by the Class ( ) Certificates in the
Trust  Fund will be decreased (with a  corresponding increase in the interest
in  the  Trust  Fund  evidenced  by the  Subordinate  Certificates),  thereby
increasing, relative to their respective Certificate Balances, the _________
_______ afforded the Class ( ) Certificates by the Subordinate Certificates.)

     (Any losses realized on a Mortgage Loan that is finally liquidated equal
to  the  excess  of  the  Stated  Principal  Balance  of such  Mortgage  Loan
remaining, if any, plus interest thereon through the last day of the month in
which such  Mortgage Loan  was finally liquidated,  after application  of all
amounts received  (net of  amounts reimbursable to  the Master  Servicer, any
Primary Servicer or any Special Servicer for Advances and expenses, including
attorneys' fees) towards  interest and principal owing on  the Mortgage Loan,
is referred to herein  as a "Realized Loss.")   The principal portion of  any
Realized  Losses will  be allocated  first  in reduction  of the  Subordinate
Certificates  (in  the  order specified  here)  and  then to  the  Class  ( )
Certificates (in the order specified here).

ADVANCES

      On the business  day immediately preceding each  Distribution Date, the
Master  Servicer will be obligated to make  advances (each, an "Advance") out
of  its own funds,  or funds  held in the  Distribution Account  that are not
required  to  be   part  of  the  Available  Distribution   Amount  for  such
Distribution  Date,  in an  amount  equal to  the  aggregate  of all  Monthly
Payments  (net of the Servicing  Fee).  The  Master Servicer's obligations to
make  Advances  in  respect  of  any  Mortgage  Loan  will  continue  through
liquidation of such  Mortgage Loan and out of its own  funds from any amounts
collected in respect of the  Mortgage Loan as to which such Advance was made,
whether  in  the  form  of late  payments,  insurance  proceeds,  liquidation
proceeds,  condemnation  proceeds  or amounts  paid  in  connection with  the
purchase of  such Mortgage Loan.   Notwithstanding the foregoing,  the Master
Servicer  will be obligated  to make any  Advance only to  the extent that it
determines in its reasonable good faith  judgment that such Advance, if made,
would  be recoverable out  of general  funds on  deposit in  the Distribution
Account.  Any failure  by the Master Servicer to make an  Advance as required
under the Pooling and Servicing Agreement will constitute an event of default
thereunder,  in which  case the trustee  will be  obligated to make  any such
Advance, in accordance with the terms of the Pooling and Servicing Agreement.


            CERTAIN YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS


      The yield to maturity on the Class ( ) Certificates will be affected by
the  rate of principal  payments on  the Mortgage  Loans including,  for this
purpose,  prepayments, which  may  include  amounts  received  by  virtue  of
repurchase, condemnation, insurance or foreclosure.  The yield to maturity on
the Class  ( ) Certificates will also be affected  by the level of the Index.
The rate of  principal payments on the Class ( ) Certificates will correspond
to  the rate  of principal  payments (including  prepayments) on  the related
Mortgage Loans.

     (Description of factors affecting yield, prepayment and  maturity of the
Mortgage Loans and  Class ( ) Certificates depending  upon characteristics of
the Mortgage Loans.)

WEIGHTED AVERAGE LIFE OF THE CLASS ( ) CERTIFICATES

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

     The table of Percent of  Initial Certificate Balance Outstanding for the
Class ( ) Certificates at the respective percentages of (CPR) set forth below
indicates the weighted average  life of such Certificates and sets  forth the
percentage of the initial principal amount of such Certificates that would be
outstanding  after each of  the dates shown  at the indicated  percentages of
(CPR).  The table has been prepared on the basis of the following assumptions
regarding  the characteristics  of  the Mortgage  Loans:  (i) an  outstanding
principal balance of $_________, a  remaining amortization term of ___ months
and a term to balloon of ___ months: (ii) an interest rate equal to ____% per
annum until the ___ Due Date and thereafter an interest rate equal to   ____%
per annum (at  an assumed  Index of  ____%) and Monthly  Payments that  would
fully amortize the remaining balance of  the Mortgage Loan over its remaining
amortization  term;  (iii)  the  Mortgage  Loans  prepay   at  the  indicated
percentage of (CPR); (iv)  the maturity date of each of  the Balloon Mortgage
Loans is not  extended; (v) distributions on  the Class ( )  Certificates are
received in  cash, on the 25th day of each month, commencing in_____________;
(vi) no defaults or delinquencies in, or modifications, waivers or amendments
respecting, the  payment by the Mortgagors  of principal and interest  on the
Mortgage Loans occur; (vii) the initial Certificate Balance of the Class  ( )
Certificates is $________;  (viii) prepayments represent  payment in full  of
individual  Mortgage Loans and are  received on the  respective Due Dates and
include 30 days'  interest thereon; (ix) there are no repurchases of Mortgage
Loans due  to breaches of any  representation and warranty or  otherwise; (x)
the Class (  ) Certificates are purchased on ________; (xi) the Servicing Fee
is ____% per annum; and (xii) the Index on each Interest Rate Adjustment Date
is ________% per annum.

     Based on  the foregoing  assumptions, the table  indicates the  weighted
average life of the  Class ( ) Certificates and sets forth the percentages of
the initial Certificate Balance of the  Class ( ) Certificates that would  be
outstanding after  the Distribution Date in ___________  of each of the years
indicated,  at various  percentages of  (CPR).  Neither  (CPR) 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 pool of  mortgage loans, including the Mortgage Loans  included in the
Mortgage  Pool.   Variations  in  the actual  prepayment  experience and  the
balance of  the  Mortgage Loans  that  prepay may  increase  or decrease  the
percentage  of initial Certificate Balance  (and weighted average life) shown
in the  following  table.   Such variations  may occur  even  if the  average
prepayment experience of  all such Mortgage Loans  is the same as  any of the
specified assumptions.


         Percent of Initial Class ( ) Certificate Balance Outstanding
                    at the Following Percentages of (CPR)

Distribution Date
- -----------------
<TABLE>
<CAPTION>
Initial Percent . . . . . . . . .     ___%         __%        __%        __%        __%         __%
<S>                                   <C>         <C>         <C>        <C>        <C>         <C>
____________ 25, 199_ . . . . . .
____________ 25, 199_ . . . . . .
____________ 25, 199_ . . . . . .
____________ 25, 199_ . . . . . .
____________ 25, 199_ . . . . . .
____________ 25, 199_ . . . . . .
____________ 25, 199_ . . . . . .
____________ 25, 200_ . . . . . .
____________ 25, 200_ . . . . . .
____________ 25, 200_ . . . . . .
____________ 25, 200_ . . . . . .

</TABLE>

Weighted Average Life
 (Years) (+) . . . . . . . . . . . .

+    The weighted average life of the Class ( ) Certificates is determined by
     (i)  multiplying the  amount of  each distribution  of principal  by the
     number of  years from the date  of issuance to  the related Distribution
     Date, (ii) adding  the results and (iii)  dividing the sum by  the total
     principal distributions on such class of Certificates.


(Class ( ) Yield Consideration)

     (Will describe assumption  for various scenarios showing  sensitivity of
certain  classes to  prepayment and  default  risks and  set forth  resulting
yield.)

                           DESCRIPTION OF AGREEMENT

GENERAL

     The  Certificates will  be issued  pursuant to  a Pooling  and Servicing
Agreement to be dated as of ____________  1, 199_ (the "Pooling and Servicing
Agreement"), by and among the Depositor, the Master Servicer and the Trustee.

     Reference  is  made  to  the  Prospectus for  important  information  in
addition to that set forth herein  regarding the terms and conditions of  the
Pooling  and  Servicing Agreement  and  the  Class  ( )  Certificates.    The
Depositor will provide to a prospective or actual Class ( ) Certificateholder
without  charge, upon  written  request,  a copy  (without  exhibits) of  the
Pooling and Servicing Agreement.  Requests should be addressed to J.P. Morgan
Commercial Mortgage  Finance Corp.,  c/o J.P. Morgan  & Co.  Incorporated, 60
Wall Street, New York, New York 10260-0060.

ASSIGNMENT OF THE MORTGAGE LOANS

     On or prior to the Delivery Date, the Depositor will assign  or cause to
be assigned  the Mortgage Loans,  without recourse,  to the  Trustee for  the
benefit of the Certificateholders.  Prior to the Delivery Date, the Depositor
will, as  to each  Mortgage Loan, deliver  to the  Trustee (or  the custodian
hereinafter  referred  to),  among  other  things,  the  following  documents
(collectively, as to  such Mortgage Loan, the "Mortgage Loan  File"): (i) the
original  Mortgage  or   a  certified  copy  thereof,   and  any  intervening
assignments thereof, or certified copies of  such intervening assignments, in
each  case with  evidence  of recording  thereon;  (ii) the  original  or, if
accompanied by a "lost note" affidavit, a copy of the Mortgage Note, endorsed
by   ____________________  which  transferred  such  Mortgage  Loan,  without
recourse, in blank  or to the  order of Trustee;  (iii) an assignment  of the
Mortgage,  executed   by  the  ____________________  which  transferred  such
Mortgage  Loan, in blank or to the order  of the Trustee, in recordable form;
(iv) originals or certified copies of any related assignment of leases, rents
and profits and any related security agreement (if, in either case, such item
is a document separate from the  Mortgage) and any intervening assignments of
each such document  or instrument; (v) assignments of  any related assignment
of leases,  rents and  profits  and any  related security  agreement (if,  in
either case, such item is a document separate from the Mortgage), executed by
____________________ which transferred such Mortgage Loan, in blank or to the
order of the  Trustee; (vi) originals or certified copies  of all assumption,
modification and  substitution agreements in those instances  where the terms
or  provisions of  the Mortgage or  Mortgage Note  have been modified  or the
Mortgage or  Mortgage  Note has  been  assumed; and  (vii)  the originals  or
certificates of a lender's  title insurance policy issued on the  date of the
origination of such  Mortgage Loan or, with respect to each Mortgage Loan not
covered by a lender's title insurance  policy, an attorney's opinion of title
given by an attorney  licensed to practice law in the  jurisdiction where the
Mortgaged  Property  is  located;  (viii)  originals or  copies  of  any  UCC
financing statements; (ix)  originals or copies of any  guaranties related to
such Mortgage Loan; (x) original or  copies of insurance policies related  to
the  Mortgaged   Property;  (xi)  originals   or  certified  copies   of  any
environmental liabilities agreement; (xii) originals or copies  of any escrow
agreements for improvements; (xiii) original or certified copies of any prior
assignments of mortgage if  the Originator is  not the originator of  record;
(xiv) any collateral assignments of  property management agreements and other
servicing agreements; (xv) the documents specified  in the Program Guidelines
for the due diligence investigation to be performed by or on behalf of seller
pursuant to the Mortgage Loan Purchase Agreement; (xvi) any appraisals of the
Mortgaged Property;   (xvii)  a physical assessment  report of  the Mortgaged
Property; (xviii) an environmental site assessment of the Mortgaged Property;
(xix) originals or certified copies of any lease subordination agreements and
tenant estoppels; and (xx) any opinions  of borrower's counsel.  (The Pooling
and Servicing Agreement will require the Depositor promptly (and in any event
within _____  days of  the Delivery  Date) to  cause each  assignment of  the
Mortgage described in clause (iv) above to  be submitted for recording in the
real  property records  of the  jurisdiction in  which the  related Mortgaged
Property is  located.    Any  such  assignment delivered  in  blank  will  be
completed  to the order of the Trustee  prior to recording.)  The Pooling and
Servicing Agreement will also require the Depositor to cause the endorsements
on the  Mortgage Notes delivered in blank to be completed to the order of the
Trustee.

THE MASTER SERVICER

     General.    ______________________________________________,  a _________
corporation,  will act  as Master  Servicer  (in such  capacity, the  "Master
Servicer")  for  the Certificates  pursuant  to  the  Pooling  and  Servicing
Agreement.  The  Master Servicer(, a wholly-owned  subsidiary of __________,)
(is  engaged in  the  mortgage  banking business  and,  as such,  originates,
purchases,  sells and services  mortgage loans.   _________________ primarily
originates   mortgage   loans   through  a   branch   system   consisting  of
_______________________ offices in  __________ states,  and through  mortgage
loan brokers.)

     The  executive   offices  of   the  Master  Servicer   are  located   at
_____________________________________, telephone number  __________.

     (Delinquency and Foreclosure Experience.  The following tables set forth
certain information concerning the delinquency  experience (including pending
foreclosures)    on   (retail)(multifamily)(industrial)(hotel)(retail/office)
(office)(commercial)  mortgage  loans  included  in  the   Master  Servicer's
servicing portfolio (which  includes mortgage loans  that are subserviced  by
others).   The indicated periods  of delinquency are  based on the  number of
days past  due  on a  contractual  basis.   No  mortgage loan  is  considered
delinquent for these purposes until 31 days past due on a contractual basis.


<TABLE>
<CAPTION>
                            As of December 31, 19__             As of December 31, 19__              As of ____,19__ 
                            -----------------------             -----------------------              ---------------
                                          By Dollar Amount                   By Dollar Amount                      By Dollar
                         By No. of Loans      of Loans     By No. of Loans       of Loans      By No. of Loans   Amount of Loans
                         ---------------      --------     ---------------       --------      ---------------   ---------------
                                                             (Dollar Amount in Thousands)
<S>                    <C>                 <C>             <C>               <C>              <C>               <C>   
Total Portfolio        ________            $______         ________          $______          ________          $________
Period of Delinquency
  31 to 59 days
  60 to 89 days
  90 days or more      ________           ________         ________         ________          ________          ________
Total Delinquent Loans ________            $______         _________         $______          _________         $______
Percent of Portfolio                    %                %                %                  %    %                            %
Foreclosures pending
(1)
Percent of Portfolio                    %                %                %                  %    %                            %
Foreclosures
Percent of Portfolio                    %                %                %                  %    %                            %

</TABLE>

___________________
(1)  Includes bankruptcies which preclude foreclosure.

     (There  can  be  no  assurance  that  the  delinquency  and  foreclosure
experience of the Mortgage Loans comprising the Mortgage Pool will correspond
to  the  delinquency  and foreclosure  experience  of  the  Master Servicer's
mortgage  portfolio  set  forth  in  the foregoing  tables.    The  aggregate
delinquency and foreclosure experience  on the Mortgage Loans  comprising the
Mortgage Pool  will  depend on  the results  obtained over  the  life of  the
Mortgage Pool.)

(SPECIAL SERVICERS  

     __________________________________  (in  such   capacity,  the  "Special
Servicer") will  be responsible for servicing the Specially Serviced Mortgage
Loans (as defined herein) and,  among other things, overseeing the resolution
of Specially  Serviced Mortgage Loans,  acting as disposition manager  of REO
Properties  acquired on  behalf of the  Trust through foreclosure  or deed in
lieu of foreclosure, maintaining insurance with respect to REO Properties and
providing  monthly reports  to  the Master  Servicer and  the  Trustee.   The
management of Specially Serviced Mortgage  Loans will be handled by and  draw
u p o n   t h e    w o r k o u t   a n d   R E O    e x p e r i e n c e   o f
______________________________________________,  whose   managed  assets   at
_______,   199__  included  non-accrual  commercial  real  estate  loans  and
foreclosed   assets  of  approximately   $_________.    Subject   to  certain
limitations, the  Special Servicer  will be obligated  to make  advances with
respect to  the Specially Serviced  Mortgage Loans.  See  "-Advances" herein.
The  Special  Servicer  will be  entitled  to receive,  with  respect  to any
Collection Period,  a fee  (the "Special Servicing  Fee"): equal  to _______,
such Special  Servicing Fee to be an obligation of the Trust Fund and payable
from the Collection Account or applicable  REO Account.  The Special Servicer
will have all the rights and remedies of the Master Servicer with  respect to
the REO Property.   All expenses incurred by the Special Servicer relating to
property  protection and property improvement are immediately reimbursable to
the Special Servicer from any funds in  the REO Account while other Servicing
Advances will be reimbursed from funds on deposit in the Collection Account.)

(SPECIALLY SERVICED MORTGAGE LOANS

     The servicing  responsibility  on a  particular  Mortgage Loan  will  be
transferred to the Special Servicer  upon the occurrence of certain servicing
transfer events, including  the following: ( (i) the Mortgage  Loan becomes a
"Defaulted Mortgage"  because it is more than 60  days delinquent in whole or
in part  in respect of any  monthly payment or  is delinquent in whole  or in
part in respect of the related Balloon Payment; (ii) the related borrower has
entered  into  or consented  to  bankruptcy,  appointment  of a  receiver  or
conservator or  a similar insolvency  or similar proceeding, or  the borrower
has become the subject of a decree or  order for such a proceeding with shall
have remained  in force  undischarged or unstayed  for a  period of  60 days;
(iii) the Master Servicer or a Primary Servicer shall have received notice of
the foreclosure  or proposed foreclosure of  any other lien  on the Mortgaged
Property; (iv) in the judgment of the Master Servicer or a  Primary Servicer,
a payment default has  occurred or is imminent and is not  likely to be cured
by the related  borrower within 60 days;  (v) the related borrower  admits in
writing its inability to pay its debts generally as they  become due, files a
petition to  take advantage  of any  applicable insolvency or  reorganization
statute, makes an assignment for the benefit of its creditors, or voluntarily
suspends payment of its obligations; (vi)  with respect to a Balloon Mortgage
Loan, the related borrower, in response to  a letter from the Master Servicer
or a Primary Servicer inquiring three and/or six months prior to the maturity
date  of  such  loan about  borrower's  ability to  pay,  requests  either an
extension  of  the maturity  date  or  any  other modification  or  otherwise
indicates the inability to make the payment on the maturity date, or fails to
respond within  30 days to the  three-months' notice letter; (vii)  any other
material  default  has in  the  Master  Servicer's  or a  Primary  Servicer's
judgment occurred which is not reasonably susceptible to cure within the time
periods and on the  conditions specified in the related  mortgage; (viii) the
related  Mortgaged Property  becomes an  REO  Property; or  (ix)  if for  any
reason, a Primary Servicer cannot enter into an assumption agreement upon the
transfer by the related borrower  of the mortgage. Such a Mortgage Loan  is a
"Specially Serviced  Mortgage Loan".   The Special Servicer will  collect and
receive certain payments  on such Specially Serviced Mortgage  Loans and make
certain remittances and  prepare certain reports to the  Trustee with respect
to such Mortgage Loans.  The Master Servicer shall have no responsibility for
the performance by the Special Servicer  of its duties under the Pooling  and
Servicing Agreement  provided that  the Master Servicer  continue to  perform
certain servicing functions  on such Specially  Serviced Mortgage Loans  and,
based  on the  information provided  to it by  the Special  Servicer, prepare
certain  reports to  the  Trustee  with respect  to  such Specially  Serviced
Mortgage Loans.  To the extent that any Mortgage Loan, in accordance with its
original terms or  as modified in accordance  with the Pooling and  Servicing
Agreement, becomes a  performing Mortgage Loan for a  least three consecutive
months, the Special  Servicer will return servicing of  such Mortgage Loan to
the Master Servicer.)

COLLECTION ACCOUNT

     The Master Servicer is required to deposit within ____ business  days of
receipt  all amounts  received  with respect  to  the Mortgage  Loans  of the
Mortgage Pool, net of its  servicing compensation, into a separate Collection
Account maintained  with ____________.   Interest or  other income  earned on
funds  in  the Collection  Account will  be  paid to  the Master  Servicer as
additional servicing  compensation.  See  "Description of the Trust  Funds --
Mortgage Assets" and  "Description of the Agreements --  Distribution Account
and Other Collection Accounts" in the Prospectus.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     (Under the Agreement,  the Master Servicer and the  Primary Servicer are
required to service and administer the Mortgage Loans solely on behalf of and
in the best  interests of and for  the benefit of the  Certificateholders (as
determined by  such servicer in  its reasonable judgment without  taking into
account  any deferring payment  priorities among the  Classes of Certificates
and any conflicts of interest involving it),  in accordance with the terms of
the Agreement and the Mortgage Loans  and to the extent consistent with  such
terms,  in the same  manner with which,  the Master Servicer  and the Primary
Servicer  service and  administer  mortgage  loans that  are  held for  other
portfolios and are similar to the Mortgage Loans, giving due consideration to
customary   and  usual  standards   of  practice  of   prudent  institutional
multifamily  and  commercial  mortgage  lenders,  loan  servicers  and  asset
managers.)

     (Under the  Agreement, unless acting  at the direction of  the Directing
Party  (as defined  below),  the  Special Servicer  is  required to  service,
administer and  dispose of  Specially Serviced Mortgage  Loans solely  in the
best  interests  of  and  for  the  benefit  of  the  Certificateholders  (as
determined by the Special Servicer  in its reasonable judgment without taking
into  account  any   differing  payment  priorities  among   the  Classes  of
Certificates and any conflicts of  interest involving it), in accordance with
the Agreement and  the Mortgage Loans and, to the extent consistent with such
terms, in the same manner in which,  and with the same care, skill,  prudence
and  diligence  with which  the  Special Servicer  services,  administers and
disposes of,  distressed mortgage  loans and related  real property  that are
held for  other portfolios and are  similar to the Mortgage  Loans, Mortgaged
Property and  REO property, giving  due consideration to customary  and usual
standards of  practice of  prudent institutional  multifamily and  commercial
mortgage  lenders, loan servicers  and asset managers.   (When acting  at the
direction of the Directing Party, the Special Servicer is required to service
and administer the  Mortgage Loans  as directed by  the Directing Party,  the
Special Servicer is required to service  and administer the Mortgage Loans as
directed  by  the Directing  Party, but  shall  in any  event, to  the extent
consistent with the terms of the  Agreement and the Mortgage Loans, act  with
the  same care, skill, prudence and diligence with which the Special Servicer
services,  administers and disposes of  distressed mortgage loans and related
real property  that are  held for  other portfolios  and are  similar to  the
Mortgage Loans, Mortgaged Property and REO property, giving due consideration
to  customary  and  usual  standards  of  practice  of  prudent institutional
multifamily  and  commercial  mortgage  lenders,  loan  servicers  and  asset
managers (but  not necessarily  in the  same manner as  the Special  Servicer
would customarily act in managing similar assets for other portfolios).)

     The principal compensation to be paid to the  Master Servicer in respect
of its master servicing activities will be  the Servicing Fee.  The Servicing
Fee will be payable monthly only from amounts received in respect of interest
on each Mortgage  Loan, will  accrue at the  Servicing Fee Rate  and will  be
computed on the basis  of the same principal amount  and for the same  period
respecting  which any  related  interest  payment on  such  Mortgage Loan  is
computed.  The Servicing Fee Rate with respect to each Mortgage Loan equals 
   % per annum.  
- ---

     (The  principal compensation  to  be  paid to  the  Special Servicer  in
respect of  its special  servicing activities will  be the  Special Servicing
Fee.   The Special  Servicing Fee will  be payable monthly  only from amounts
received in  respect of  interest on each  Specially Serviced  Mortgage Loan,
will accrue at  the Special Servicing  Fee Rate and  will be computed on  the
basis of  the same principal amount for the  same period respecting which any
related interest payment  on such  Mortgage Loan  is computed.   The  Special
Servicing  Fee Rate  with respect  to each  Specially Serviced  Mortgage Loan
equals  ___%  per   annum.)  (As  further  compensation  for   its  servicing
activities, the  Special Servicer shall also  be entitled to  receive (i) the
Liquidation Fee for the procurement (directly or through an agent thereof) of
a  purchaser in  connection  with  the liquidation  of  a Mortgaged  Property
securing any defaulted  Mortgage Loan, out  of related liquidation  proceeds,
provided that the  payment of such Liquidation  Fee would not be  a violation
of, and would not subject the  Trustee or the Trust Fund to  liability under,
any  state  or  local statute,  regulation  or  other requirement  (including
without limitation, those  governing the licensing of real  estate brokers or
salesmen), and (ii) the  Management Fee in connection with the  operation and
management of  any REO Property,  out of related revenues.   Any "Liquidation
Fee" payable to the  Special Servicer will be  equal to __% (if  the relevant
sale  occurs  at  a  foreclosure   sale,  trustee's  sale  or  other  similar
proceeding) or __% (if  the relevant sale occurs subsequent to such Mortgaged
Property's  having become  an  REO  Property), as  applicable,  of the  gross
liquidation proceeds.  The "Management Fee" in respect of any REO Property is
payable to  the Special  Servicer monthly and  is equal to  __% of  the gross
revenues  derived from such REO Property.)  (The principal compensation to be
paid to the  (Master) (Primary) Servicer with  respect to each  Mortgage Loan
equals __% per annum.)

     As additional servicing  compensation, the Primary and  Special Servicer
are entitled to retain  all assumption fees and late payment  charges, to the
extent collected from Mortgagors, together  with any interest or other income
earned on funds  held in  the Distribution Account  and any escrow  accounts.
The  Servicing  Standard  requires  each  Servicer to,  among  other  things,
diligently service and administer the Mortgage Loans on behalf of the Trustee
and in the  best interests of  the Certificateholders, but without  regard to
the such Servicer's  right to receive such additional servicing compensation.
The Master Servicer  is obligated to pay certain  ongoing expenses associated
with the Mortgage Pool and incurred by the Master Servicer in connection with
its responsibilities under the Agreement.  See "Description of the Agreements
- -- Retained Interest; Servicing Compensation  and Payment of Expenses" in the
Prospectus for information  regarding other possible compensation  payable to
the Master  Servicer and  for information regarding  expenses payable  by the
Master  Servicer  (and  "Certain  Federal  Income  Tax  Consequences"  herein
regarding certain taxes payable by the Master Servicer).

REPORTS TO CERTIFICATEHOLDERS

     On each Distribution Date the  (Master Servicer) (Trustee) shall furnish
to each Certificateholder, to the Depositor, to the Trustee and to the Rating
Agency  a statement  setting forth  certain information  with respect  to the
Mortgage  Loans and  the Certificates  required pursuant  to the  Pooling and
Servicing Agreement.  In addition,  within a reasonable period of  time after
each calendar year, the  Master Servicer shall furnish to each  person who at
any  time  during  such calendar  year  was  the holder  of  a  Certificate a
statement containing  certain information  with respect  to the  Certificates
required pursuant to the Pooling and Servicing Agreement, aggregated for such
calendar  year   or  portion   thereof  during  which   such  person   was  a
Certificateholder.  (Unless  and until Definitive Class (  ) Certificates are
issued, such statements  or reports will be furnished only to  Cede & Co., as
nominee for  DTC; provided,  however, that  the  (Master Servicer)  (Trustee)
shall furnish a copy of any such statement or report  to any Beneficial Owner
which requests  such copy  and certifies to  the (Master  Servicer) (Trustee)
that it  is the Beneficial  Owner of a Certificate.   Such statements  may be
available  to Certificate  Owners upon  request  to DTC  or their  respective
Participant or Indirect  Participants.)  See "Description of the Certificates
- -- Reports to Certificateholders" in the Prospectus.

VOTING RIGHTS

     At all times during the term of this Agreement, the Voting  Rights shall
be allocated  among the  Classes of Certificateholders  in proportion  to the
respective Certificate Balances  of their Certificates ((net, in  the case of
the Class ( ), Class ( ) and Class ( ) Certificates, of any Uncovered Portion
of the related Certificate Balance)).  Voting  Rights allocated to a class of
Certificateholders  shall  be  allocated  among  such  Certificateholders  in
proportion   to  the  Percentage  Interests  evidenced  by  their  respective
Certificates.

     (As  described   under  "Description  of   the  Certificates--Book-Entry
Registration and Definitive Certificates" in the Prospectus, unless and until
Definitive Class  (  ) Certificates  are issued, Certificate Owners  may only
exercise their  rights as  owners of Certificates  indirectly through  DTC or
their respective Participant or Indirect Participant.)

(DIRECTING PARTY

     At  any  time  at which  the  Certificate  Balance  of  the  Class  (  )
Certificates is less than or equal to the greater of (i) __% of the aggregate
Certificate  Balance of  all outstanding  Certificates  and (ii)  __% of  the
initial  Certificate  Balance of  the  Class  (  ) Certificates  (a  "Trigger
Event"), a designated  person (the "Directing Party") shall have the right to
approve and  direct certain actions of  the Special Servicer with  respect to
the  Mortgage  Loans.   After  a Trigger  Event  occurs and  so  long as  the
Certificate Balance of the Class ( ) Certificates is greater than or equal to
the  greater  of  (i)  __%  of  the  aggregate  Certificate  Balances  of all
outstanding Certificates and  (ii) __% of the initial  Certificate Balance of
the Class ( ) Certificates,  the Holders of the Class (  ) Certificates shall
have the right to elect a designated  person (the "Class ( ) Representative")
to serve as  the Directing Party.   After the Trigger  Event and at  any time
that the Certificate Balance of the Class  ( ) Certificates is less than  __%
of  the aggregate  Certificate Balance  of all  outstanding  Certificates, an
independent third party  designated by the Trustee shall act as the Directing
Party.  In acting as the Directing Party, such independent third  party shall
take such actions  as are  in the  best interests  of the  Certificateholders
without  taking  into  account any  differing  payment  priorities  among the
Classes of Certificates.  Upon the occurrence of a Trigger Event at such time
as the Certificate Balance  of the Class ( ) Certificates  is greater than or
equal to  (i) __%  of the  aggregate Certificate  Balance of all  outstanding
Certificates and (ii) __% of the Initial Certificate Balance of the Class ( )
Certificates, or, after the receipt by the Trustee of written requests for an
election of a  Class ( ) Representative  from Certificateholders representing
more than  __% by Certificate Balance of Class  ( ) Certificates, an election
of a successor Class ( ) Representative shall be held, commencing immediately
(i) following the resignation or removal of the person acting  as the Class (
) Representative  or (ii) upon the transfer of any Certificate of the Class (
) and upon  the written request of  the transferee of such  Certificate.  The
Class ( ) Representative  may be removed at  any time by the written  vote of
more  than __%  by  Certificate  Balance of  the  Holders of  the  Class (  )
Certificates.

     After a Trigger  Event, the Special Servicer shall  advise the Directing
Party in writing  of certain actions  the Special Servicer  proposes to  take
with respect to  Specially Serviced Mortgage Loans, and  the Special Servicer
shall not take any action which the Directing Party directs in  writing shall
not  be  taken.   If the  Directing  Party has  either approved  or  does not
disapprove a  recommendation of  the Special Servicer  in writing  within ten
business days of the date such recommendation was made,  the Special Servicer
may take those actions it specifically recommended.

     In  addition, the  Directing Party  may direct  the Special  Servicer to
take, or to  refrain from taking, such  other actions as the  Directing Party
may deem advisable; provided, that  no such direction shall require or  cause
the  Special  Servicer to  violate  any provision  of  the  Agreement or  the
Mortgage  Loans,  including,  without  limitation,  the  servicing  standards
described herein  under "-Servicing  and Other  Compensation  and Payment  of
Expenses").

TERMINATION

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

     Any such purchase by the Master  Servicer of all the Mortgage Loans  and
other assets in the Trust Fund is required to be made at a price equal to the
greater of (1) the aggregate  fair market value of all the Mortgage Loans and
REO Properties then included in the Trust Fund, as mutually determined by the
Master Servicer and the Trustee, and (2) the excess of (a) the sum of (i) the
aggregate Purchase Price of all the Mortgage Loans then included in the Trust
Fund and (ii)  the fair market value of  all REO Properties then  included in
the  Trust Fund, as  determined by an  appraiser mutually agreed  upon by the
Master Servicer and the Trustee, over (b) the aggregate of amounts payable or
reimbursable  to  the  Master  Servicer   under  the  Pooling  and  Servicing
Agreement.    Such  purchase  will   effect  early  retirement  of  the  then
outstanding Class ( )  Certificates, but the right of the  Master Servicer to
effect  such termination  is subject  to the  requirement that  the aggregate
Stated Principal Balance of the Mortgage Loans then in the Trust Fund is less
than __% of  the aggregate principal balance of the Mortgage  Loans as of the
Cut-off Date.  (In addition, the  Master Servicer may at its option  purchase
any  class or classes  of Class (  ) Certificates with  a Certificate Balance
less than  __% of  the original  balance thereof  at  a price  equal to  such
Certificate Balance plus accrued interest through _________.)


                               USE OF PROCEEDS

     The net proceeds from the sale of Class ( ) Certificates will be used by
the Depositor to pay the purchase price of the Mortgage Loans.

                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     Upon the issuance of the Class ( ) Certificates, Brown & Wood LLP,  
counsel to the Depositor,  will deliver its opinion generally to the effect  
that, assuming  compliance  with  all  provisions  of  the  Pooling  and  
Servicing Agreement,  for federal  income tax  purposes,  the Trust  Fund 
will  (not be classified as an association taxable as a corporation and that 
the Trust Fund will be classified as a grantor trust under subpart E, Part I 
of subchapter J of the Code) (qualify as a REMIC under the Code).

     (For federal income tax purposes, the Class ( ) Certificates will be the
sole class  of "residual interests" in the REMIC and the Class ( ), Class ( )
and Class ( ) Certificates  will be the "regular interests" in  the REMIC and
will be treated as debt instruments of the REMIC.

     See "Certain Federal Income Tax  Consequences -- (REMICS) (Grantor Trust
Fund)" in the Prospectus.

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

     The  Class  (  ) Certificates  may  be  treated for  federal  income tax
purposes  as having been issued at  a premium.  Whether  any holder of such a
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 such class of
Certificates should consult their own tax advisors regarding  the possibility
of making an election to amortize such premium.  See "Certain  Federal Income
Tax  Consequences  --   REMICS  --  Taxation  of  Owners   of  REMIC  Regular
Certificates" and "-- Premium" in the Prospectus.)

     (The Class ( ) Certificates will be treated as "qualifying real property
loans" within the meaning of Section 593(d) of the Code(, assets described in
Section  7701(a)(19)(C) of  the Code)  and  "real estate  assets" within  the
meaning of Section 856(c)(6)(B) of the Code generally in the  same proportion
that the  assets  of  the REMIC  underlying  such Certificates  would  be  so
treated.)  (In addition, interest  (including original issue discount) on the
Class ( ) Certificates will be interests described in Section 856(c)(3)(B) of
the Code to the extent that such Class  ( ) Certificates are treated as "real
estate assets" under Section 856(c)(6)(B) of the Code.)  (Moreover, the Class
( )  Certificates will  be  "obligation(s) .   .    .   which .   .    .(are)
principally secured  by an interest in  real property" within  the meaning of
Section 860G(a)(3)(C)  of the Code.) (The Class (  ) Certificates will not be
considered to represent an interest in "loans .  .  .  secured by an interest
in  real property" within  the meaning of  Section 7701  (a)(19)(C)(v) of the
Code.)  See   "Certain  Federal   Income  Tax  Consequences   --  REMICS   --
Characterization of Investments in REMIC Certificates" in the Prospectus.

     For further information regarding the federal income tax consequences of
investing in the  Class (  ) Certificates,  see "Certain  Federal Income  Tax
Consequences" in the Prospectus.

                             ERISA CONSIDERATIONS

     (A fiduciary of any employee benefit  plan or other retirement plans and
arrangements, including  individual retirement accounts and  annuities, Keogh
plans and  collective investment  funds and separate  accounts in  which such
plans, accounts or arrangements are invested, that is subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or Section 4975
of  the Code  should carefully  review with  its legal  advisors whether  the
purchase  or  holding  of  Class  (  )  Certificates  could  give  rise  to a
transaction that  is prohibited  or is not  otherwise permitted  either under
ERISA or Section 4975 of the Code.

     (The U.S. Department of Labor issued an individual exemption, Prohibited
Transaction Exemption 90-23 (the "Exemption"), on May 17, 1990 to J.P. Morgan
Securities  Inc.,  which  generally  exempts  from  the  application  of  the
prohibited transaction  provisions of  Section 406 of  ERISA, and  the excise
taxes imposed  on such prohibited  transactions pursuant to  Sections 4975(a)
and (b) of the Code and Section 501(i) of ERISA, certain  transactions, among
others, relating  to the servicing  and operation  of mortgage pools  and the
purchase, sale and holding of mortgage pass-through certificates underwritten
by an Underwriter (as hereinafter  defined), provided that certain conditions
set forth  in the  Exemption are  satisfied.   For purposes  of this  Section
"ERISA Considerations", the term "Underwriter" shall include (a)  J.P. Morgan
Securities  Inc., (b) any person directly or  indirectly, through one or more
intermediaries, controlling, controlled  by or under common control with J.P.
Morgan  Securities Inc. and  (c) any member of  the underwriting syndicate or
selling  group of which  a person  described in  (a) or (b)  is a  manager or
co-manager with respect to the Class ( ) Certificates.

     The Exemption sets forth six  general conditions which must be satisfied
for a transaction involving the  purchase, sale and holding of the  Class ( )
Certificates  to be  eligible for  exemptive relief  thereunder.   First, the
acquisition of the  Class ( ) Certificates by  certain employee benefit plans
subject to Section 4975 of the  Code (each, a "Plan"), must be on  terms that
are at  least as favorable to  the Plan as  they would be in  an arm's-length
transaction  with an  unrelated  party.   Second,  the  rights and  interests
evidenced by the Class ( ) Certificates must not be subordinate to the rights
and interests evidenced  by the other certificates of the same trust.  Third,
the Class (  ) Certificates at the  time of acquisition  by the Plan must  be
rated in one  of the  three highest  rating categories by  Standard &  Poor's
Corporation, Moody's Investors Service, Inc., Duff & Phelps Credit Rating Co.
or Fitch Investors Service, Inc.  Fourth, the Trustee cannot be  an affiliate
of  any member of the "Restricted  Group", which consists of any Underwriter,
the Depositor, the Master Servicer,  each sub-servicer and any Mortgagor with
respect  to  Mortgage  Loans  constituting  more than  5%  of  the  aggregate
unamortized principal balance of the Mortgage Loans as of the date of initial
issuance of the Class ( ) Certificates.  Fifth, the sum of  all payments made
to  and retained by  the Underwriter must represent  not more than reasonable
compensation  for underwriting  the Class (  ) Certificates;  the sum  of all
payments made to and retained by the Underwriter must represent not more than
reasonable compensation for underwriting the  Class ( ) Certificates; the sum
of  all  payments made  to  and retained  by  the Depositor  pursuant  to the
assignment of the  Mortgage Loans to the  Trust Fund must represent  not more
than the fair market  value of such obligations; and the  sum of all payments
made  to  and  retained by  the  Master Servicer  and  any  sub-servicer must
represent not  more than reasonable  compensation for such  person's services
under the Agreement and reimbursement of such person's reasonable expenses in
connection  therewith.   Sixth,  the  investing Plan  must  be an  accredited
investor as defined in Rule  501 (a)(1) of Regulation D of the Securities and
Exchange Commission under the Securities Act of 1933, as amended.

     Because  the Class  ( )  Certificates are  not subordinate to  any other
class  of Certificates,  the  second  general condition  set  forth above  is
satisfied  with  respect to  such Certificates.    It is  a condition  of the
issuance of the Class (  ) Certificates that they  be rated (not lower  than)
"___________" by  ___________________.  A  fiduciary of a  Plan contemplating
purchasing a Class ( ) Certificate in  the secondary market must make its own
determination  that  at  the   time  of  such  acquisition,  the  Class  (  )
Certificates continue to satisfy the third general condition set forth above.
The Depositor expects that the fourth general condition  set forth above will
be  satisfied with respect to the  Class ( ) Certificates.   A fiduciary of a
Plan contemplating  purchasing a  Class (  )  Certificate must  make its  own
determination that the  first, third, fifth and sixth  general conditions set
forth above will be satisfied with respect to such Class ( ) Certificate.

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

     Any  Plan  fiduciary  considering  whether  to  purchase  a  Class  (  )
Certificate on behalf of a Plan should consult with its counsel regarding the
applicability  of the  fiduciary  responsibility  and prohibited  transaction
provisions of ERISA and the Code to such investment.


                               LEGAL INVESTMENT

     The  Class  (  )  Certificates (will)  (will  not)  constitute "mortgage
related securities" for purposes of the Secondary Mortgage Market Enhancement
Act of  1984 ("SMMEA")  so long  as they  are rated  in at  least the  second
highest  rating category  by  the  Rating Agency,  and,  as  such, are  legal
investments for certain  entities to the  extent provided  in SMMEA).   SMMEA
provided that  states could override  its provisions on legal  investment and
restrict or  condition investment  in mortgage related  securities by  taking
statutory action on or prior to October 3, 1991.  Certain states have enacted
legislation which overrides the preemption provisions of SMMEA.

     The Depositor makes no representations as to the proper characterization
of  the Class ( ) Certificates for  legal investment or other purposes, or as
to the ability of particular investors to purchase the Class ( ) Certificates
under  applicable legal  investment restrictions.    These uncertainties  may
adversely affect the  liquidity of the Class ( )  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 Class  ( )  Certificates constitute  a legal
investment  under  SMMEA  or  is  subject to  investment,  capital  or  other
restrictions.

     See "Legal Investment" in the Prospectus.


                             PLAN OF DISTRIBUTION

     Subject  to the  terms  and  conditions set  forth  in the  Underwriting
Agreement  between  the  Depositor  and   the  Underwriter,  the  Class  (  )
Certificates  will be  purchased from  the Depositor  by the  Underwriter, an
affiliate  of the Depositor,  upon issuance.   Distribution of the  Class ( )
Certificates will be made by the Underwriter  from time to time in negotiated
transactions or otherwise at varying prices  to be determined at the time  of
sale.   Proceeds to the  Depositor from the  Certificates will be __%  of the
initial  aggregate principal  balance thereof  as of  the Cut-off  Date, plus
accrued interest  from the Cut-off  Date at a rate  of __% per  annum, before
deducting expenses payable by the Depositor.  In connection with the purchase
and sale of the Class ( ) Certificates, the Underwriter may be deemed to have
received  compensation  from  the  Depositor  in  the  form  of  underwriting
discounts.

     The Depositor also has  been advised by the Underwriter that it, through
one or more of its affiliates currently expects to make a market in the Class
( ) Certificates offered hereby; however, it has  no obligation to do so, any
market making may be discontinued at any time, and there can be no  assurance
that an active public market for the Class ( ) Certificates will develop.

     The Depositor has  agreed to indemnify the Underwriter  against, or make
contributions  to the  Underwriter  with  respect  to,  certain  liabilities,
including liabilities under the Securities Act of 1933.


                                LEGAL MATTERS

     Certain legal matters will be passed upon  for the Depositor and for the
Underwriter by Brown & Wood LLP, New York, New York.

                                    RATING

     It is a condition to issuance that  the Class ( ) Certificates be  rated
(not  lower  than) "______"  by  ________________.    However, no  person  is
obligated  to maintain  the  rating  on  the  Class  (  )  Certificates,  and
_______________ is not obligated to monitor its rating following the Delivery
Date.

     ________________'s ratings on mortgage pass-through certificates address
the likelihood of  the receipt by holders  thereof of payments to  which they
are  entitled.   _____________'s 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.
_________________'s rating on  the Class ( ) Certificates  does not, however,
constitute a  statement regarding  frequency of  prepayments on the  Mortgage
Loans.   (The rating  of the  Class (  )  Certificates does  not address  the
possibility that the  holders of such Certificates may fail  to fully recover
their initial investments.)  See "Risk Factors" herein.

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

     The  rating  of   the  Class  (  )  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.

     No dealer, salesman, or any other person has been authorized to give any
information or to make any representations other than those contained in this
Prospectus Supplement and  the accompanying Prospectus and if  given or made,
such information  or representations must  not be relied upon  as having been
authorized by the Issuer, the Depositor or the Underwriter.  This  Prospectus
Supplement and the  accompanying Prospectus shall not constitute  an offer to
sell or a  solicitation of  an offer  to buy  any of  the securities  offered
hereby in any jurisdiction in which, or to any person to whom, it is unlawful
to make  such offer or  solicitation in such  jurisdiction.  The  delivery of
this Prospectus Supplement  and the accompanying Prospectus at  any time does
not imply  that the information herein  or therein is correct as  of any time
subsequent to the date hereof.
                                                          
                  ---------------------------------------

                        INDEX OF PRINCIPAL DEFINITIONS

Accrued Certificate Interest  . . . . . . . . . . . . . . . . . . . . .  
Advances  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Aggregate Mortgage Loan Negative Amortization   . . . . . . . . . . . .  
Available Distribution Amount   . . . . . . . . . . . . . . . . . . . .  
Balloon Payment   . . . . . . . . . . . . . . . . . . . . . . . . . . . 
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Certificate Balance   . . . . . . . . . . . . . . . . . . . . . . . . .
Class () Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . .
Class () Beneficial Owner   . . . . . . . . . . . . . . . . . . . . . .
Class () Interest Distribution Amount   . . . . . . . . . . . . . . . .
Class () Interest Allocation Percentage   . . . . . . . . . . . . . . .
Class () Remittance Rate  . . . . . . . . . . . . . . . . . . . . . . .
Class () Representative   . . . . . . . . . . . . . . . . . . . . . . .
Class () Scheduled Principal Distribution Percentage  . . . . . . . . .
Class Negative Amortization   . . . . . . . . . . . . . . . . . . . . .
Class () Principal Distribution Amount  . . . . . . . . . . . . . . . .
CMBS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
CPR   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Conversion Price  . . . . . . . . . . . . . . . . . . . . . . . . . . .
Converted Mortgage Loan   . . . . . . . . . . . . . . . . . . . . . . .
Convertible Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . .
Converting Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . .
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cut-off Date LTV Ratio  . . . . . . . . . . . . . . . . . . . . . . . .
Debt Service Coverage Ratio   . . . . . . . . . . . . . . . . . . . . .
Defaulted Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . .
Definitive Class () Certificate   . . . . . . . . . . . . . . . . . . .
Depositor   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Directing Party   . . . . . . . . . . . . . . . . . . . . . . . . . . .
Distributable Certificate Interest  . . . . . . . . . . . . . . . . . .
Distribution Date   . . . . . . . . . . . . . . . . . . . . . . . . . .
DTC   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
ERISA   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Exemption   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Form 8-K  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Gross Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Guarantee Agreement   . . . . . . . . . . . . . . . . . . . . . . . . .
Hybrid Rate Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . .
Index   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest Accrual Period   . . . . . . . . . . . . . . . . . . . . . . .
Interest Rate Adjustment Date   . . . . . . . . . . . . . . . . . . . .
Liquidation Fee   . . . . . . . . . . . . . . . . . . . . . . . . . . .
Loan Sale Agreement   . . . . . . . . . . . . . . . . . . . . . . . . .
Lock-out Date   . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Lock-out Period   . . . . . . . . . . . . . . . . . . . . . . . . . . .
LTV   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Management Fee  . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Master Servicer   . . . . . . . . . . . . . . . . . . . . . . . . . . .
Monthly Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage Loan File  . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage Loan Purchase Agreement  . . . . . . . . . . . . . . . . . . .
Mortgage Note   . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage Rate   . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgage Pool   . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mortgagor   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Net Aggregate Prepayment Interest Shortfall   . . . . . . . . . . . . .
Net Mortgage Rate   . . . . . . . . . . . . . . . . . . . . . . . . . .
Net Operating Income  . . . . . . . . . . . . . . . . . . . . . . . . .
Notional Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . .
Offered Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .
Originators   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Pass Through Rate   . . . . . . . . . . . . . . . . . . . . . . . . . .
Payment Adjustment Date   . . . . . . . . . . . . . . . . . . . . . . .
Payment Cap   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Pooling and Servicing Agreement   . . . . . . . . . . . . . . . . . . .
Prepayment Premiums   . . . . . . . . . . . . . . . . . . . . . . . . .
Realized Loss   . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Record Date   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
REMIC   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
REO Account   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . .
Scheduled Principal Distribution Amount   . . . . . . . . . . . . . . .
Senior Accelerated Percentage   . . . . . . . . . . . . . . . . . . . .
SMMEA   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Specially Serviced Mortgage Loan  . . . . . . . . . . . . . . . . . . .
Special Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . .
Special Servicing Fee   . . . . . . . . . . . . . . . . . . . . . . . .
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . . .
Trigger Event   . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Uncovered Portion   . . . . . . . . . . . . . . . . . . . . . . . . . .
Underwriter   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Unscheduled Principal Distribution Amount   . . . . . . . . . . . . . .
Weighted Average Class () Remittance Rate   . . . . . . . . . . . . . .



                                   ANNEX A

               (CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS)

     (Attach  Mortgage  Loan  Schedule that  details  relevant  and available
information  regarding the Mortgage  Loans, such as  the information included
under the following headings:

1.   Loan ID number                     20.  Next rate change

2.   Original balance                   21.  First payment change

3.   Current balance                    22.  Next payment change

4.   Current rate                       23.  Rate adjustment frequency

5.   Current payment                    24.  Payment adjustment frequency

6.   Note date                          25.  Period payment cap

7.   Original term                      26.  Life rate cap

8.   Remaining term                     27.  Life rate floor

9.   Maturity date                      28.  Negative amortization 
                                             cap percent

10.  Amortization                       29.  Negative amortization cap 
                                             amount

11.  Origination appraisal              30.  Annualized recent net
                                             operating income

12.  Borrowing entity                   31.  Most recent net operating
                                             income year

13.  Property name                      32.  Most recent debt service 
                                             coverage ratio

14.  Street                             33.  LTV and current balances based 
                                             upon the Appraised Value)
15.  City

16.  State

17.  Zip code

18.  Rate index

19.  First rate change


                                     
======================================      ================================
  No dealer,  salesman, or  any other
  person has been  authorized to give
  any  information  or  to  make  any
  representations  other  than  those
  contained   in    this   Prospectus
  Supplement  and   the  accompanying        $               (Approximate)
  Prospectus  and if  given or  made,
  such         information         or
  representations must not be  relied
  upon as  having been  authorized by
  the  Issuer, the  Depositor or  the
  Underwriter.      This   Prospectus            J.P. MORGAN COMMERCIAL
  Supplement  and  the   accompanying           MORTGAGE FINANCE CORP.,
  Prospectus shall not constitute  an                  DEPOSITOR
  offer to sell or  a solicitation of
  an   offer  to   buy  any   of  the            MORTGAGE PASS-THROUGH
  securities  offered  hereby in  any     CERTIFICATES,
  jurisdiction  in which,  or to  any                SERIES 199   
  person to whom,  it is unlawful  to
  make such offer  or solicitation in
  such  jurisdiction.   The  delivery
  of  this Prospectus  Supplement and
  the accompanying Prospectus at  any
  time  does   not  imply   that  the
  information  herein  or therein  is
  correct as  of any  time subsequent
  to the date hereof.

           TABLE OF CONTENTS
                                    
                                 Page
         PROSPECTUS SUPPLEMENT
                    
  Summary of Prospectus 
  Supplement  . . . . . .         
  Risk Factors  . . . . .        
  Description of the 
  Mortgage Pool . . . . .        
  Description of the                             PROSPECTUS SUPPLEMENT
  Certificates  . . . . .        
  Certain Yield, Prepayment
  and Maturity 
  Considerations  . . . .        
  Description of 
  Agreement . . . . . . .        
  Use of Proceeds . . . .        
  Certain Federal Income                      J.P. Morgan Securities Inc.
  Tax Consequences  . . .        
  ERISA Considerations  .        
  Legal Investment  . . .        
  Plan of Distribution  .        
  Legal Matters . . . . .        
  Rating  . . . . . . . .        
  Index of Principal 
  Definitions . . . . . .                       _________ ___, 199_
  Annex A . . . . . . . .         

               PROSPECTUS

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


SUBJECT TO COMPLETION, DATED JULY 11, 1997

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

Prospectus

Mortgage Pass-Through Certificates
(Issuable in Series)

J.P. Morgan Commercial Mortgage Finance Corp.

Depositor

The Certificates  offered hereby and  by Supplements to this  Prospectus (the
"Offered Certificates") will  be offered  from time  to time in  one or  more
series (each, a "Series"). 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") consisting of one or more segregated
pools  of various  types of  multifamily  or commercial  mortgage loans  (the
"Mortgage   Loans"),    mortgage   participations,    mortgage   pass-through
certificates or other  mortgage-backed securities evidencing interests  in or
secured  by multifamily  or  commercial  mortgage  loans  (collectively,  the
"CMBS") or  a combination of Mortgage Loans and/or  CMBS (with respect to any
Series, collectively, the "Mortgage Assets").  If so specified in the related
Prospectus  Supplement,  some or  all  of  the  Mortgage Loans  will  include
assignments of  the leases  of the related  Mortgaged Properties  (as defined
herein) and/or assignments  of the rental payments due from the lessees under
such leases (each type of assignment, a "Lease Assignment"). A significant or
the sole source of  payments on certain Commercial Loans (as  defined herein)
and,  therefore, of distributions on  certain Series of Certificates, will be
such rent payments. If so specified in the related Prospectus Supplement, the
Trust  Fund for  a  Series of  Certificates may  include  letters of  credit,
insurance  policies, guarantees,  reserve  funds  or  other types  of  credit
support,   or  any   combination  thereof   (with  respect  to   any  Series,
collectively,  "Credit  Support"),  and currency  or  interest  rate exchange
agreements  and  other financial  assets,  or any  combination  thereof (with
respect  to   any  Series,   collectively,  "Cash   Flow  Agreements").   See
"Description of  the  Trust Funds,"  "Description  of the  Certificates"  and
"Description of Credit Support." 

Each  Series of  Certificates  will  consist   of  one  or  more  classes  of
Certificates that may  (i) provide for the accrual of  interest thereon based
on fixed, variable or floating rates; (ii) be senior or subordinate to one or
more other classes of Certificates in respect of certain distributions on the
Certificates;   (iii) be   entitled   to    principal   distributions,   with
disproportionately  low,  nominal  or  no  interest  distributions;  (iv)  be
entitled to interest  distributions, with disproportionately low,  nominal or
no principal distributions; (v) provide for distributions of accrued interest
thereon commencing 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 sequentially, based on specified
payment   schedules  or   other  methodologies;   and/or  (vii) provide   for
distributions based on  a combination of two or  more components thereof with
one or more of the characteristics described in this paragraph, to the extent
of  available funds,  in each  case as  described in  the  related Prospectus
Supplement. Any such classes may include classes of Offered Certificates. See
"Description of the Certificates."


                                                     (Continued on next page)

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 OR THE RELATED  PROSPECTUS
SUPPLEMENT. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE. 

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

Prior to issuance there will have been no market for the Certificates of  any
Series and there can  be no assurance that a secondary market for any Offered
Certificates will develop or that, if it does develop, it will continue. 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. 

Offers of the Offered Certificates may be  made through one or more different
methods, including  offerings through  underwriters as  more fully  described
under  "Method  of  Distribution"  herein  and  in   the  related  Prospectus
Supplement.

__________, 199_



(continued from the preceding page)

Principal and  interest with  respect to  Certificates will  be distributable
monthly, quarterly, semi-annually or at such other intervals and on the dates
specified   in  the  related  Prospectus  Supplement.  Distributions  on  the
Certificates of any Series will be made  only from the assets of the  related
Trust Fund. 

The  Certificates of  each  Series will  not represent  an  obligation of  or
interest in  the Depositor,  any Master Servicer,  any Primary  Servicer, any
Special Servicer or any of their respective affiliates, except to the limited
extent described herein and in the related Prospectus Supplement. Neither the
Certificates nor  any assets in the related Trust  Fund will be guaranteed or
insured by any governmental agency or instrumentality or by any other person,
unless otherwise provided in the related Prospectus Supplement. The Assets in
each Trust Fund will  be held in trust for the benefit of  the holders of the
related Series of Certificates pursuant to a  Pooling and Servicing Agreement
and one  or more Servicing  Agreements, or a  Trust Agreement, as  more fully
described herein. 

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,
repurchase and defaults) on the Mortgage Assets in the related Trust Fund and
the timing of  receipt of such payments as described under the caption "Yield
Considerations" herein and in the related Prospectus Supplement. A Trust Fund
may be subject to early  termination under the circumstances described herein
and in the related Prospectus Supplement. 

If  so provided in the  related Prospectus Supplement,  one or more elections
may be made to  treat the related Trust Fund or  a designated portion thereof
as  a  "real estate  mortgage  investment  conduit"  for federal  income  tax
purposes. See also "Certain Federal Income Tax Consequences" herein. 


                              Table of Contents

                                                                      PAGE

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


    Until 90 days after the date  of each Prospectus Supplement, all  dealers
effecting transactions in the Offered Certificates covered by such Prospectus
Supplement, whether or not participating  in the distribution thereof, may be
required to deliver  such Prospectus Supplement and this  Prospectus. This is
in  addition  to the  obligation  of  dealers  to deliver  a  Prospectus  and
Prospectus Supplement when  acting as underwriters and with  respect to their
unsold allotments or subscriptions. 

    No person  has been authorized  to give  any information  or to make  any
representations  other  than those  contained  in  this  Prospectus  and  any
Prospectus  Supplement  with respect  hereto  and,  if  given or  made,  such
information or representations  must not be relied upon.  This Prospectus and
any Prospectus Supplement  with respect hereto do not constitute  an offer to
sell or  a solicitation of  an offer to  buy any  securities other shall  the
Offered Certificates or an offer of the Offered Certificates to any person in
any state or  other jurisdiction in which  such offer would be  unlawful. The
delivery  of this  Prospectus at  any time  does  not imply  that information
herein is  correct as  of any time  subsequent to  its date; however,  if any
material  change occurs  while  this  Prospectus is  required  by  law to  be
delivered, this Prospectus will be amended or supplemented accordingly. 


                            Prospectus Supplement

As more particularly described herein,  the Prospectus Supplement relating to
the Offered Certificates of  each Series will, among other things,  set forth
with respect to  such Certificates, as appropriate: (i) a  description of the
class or classes of Certificates, the payment provisions with respect to each
such  class  and   the  Pass-Through  Rate  or  method   of  determining  the
Pass-Through  Rate  with  respect  to each  such  class;  (ii) the  aggregate
principal amount  and  distribution dates  relating  to such  Series and,  if
applicable,  the  initial and  final  scheduled distribution  dates  for each
class;  (iii) information  as  to  the  assets  comprising  the  Trust  Fund,
including  the  general  characteristics  of  the  assets  included  therein,
including the Mortgage Assets and any Credit Support and Cash Flow Agreements
(with  respect  to the  Certificates  of  any  Series, the  "Trust  Assets");
(iv) the circumstances, if any, under which the Trust Fund may be  subject to
early  termination; (v) additional information with  respect to the method of
distribution of such  Certificates; (vi) whether one or  more REMIC elections
will be made and designation of the regular interests and residual interests;
(vii) the aggregate original percentage ownership interest in the Trust  Fund
to be evidenced  by each class of Certificates; (viii) information  as to any
Master Servicer, any Primary Servicer, any Special Servicer (or provision for
the appointment thereof) and the  Trustee, as applicable; (ix) information as
to the  nature  and extent  of subordination  with respect  to  any class  of
Certificates that is subordinate in right of payment to any other  class; and
(x)  whether such  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 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,  Citicorp
Center,  500 West  Madison  Street,  Chicago, Illinois  60661;  and New  York
Regional  Office, Seven  World Trade Center,  New York,  New York  10048. The
Commission maintains  a Web  site at  http://www.sec.gov containing  reports,
proxy and information statements and other information regarding registrants,
including   J.P.  Morgan  Commercial   Mortgage  Finance  Corp.,   that  file
electronically with the Commission. 

    To the  extent described  in the related  Prospectus Supplement, some  or
all of  the Mortgage Loans may  be secured by  an assignment of  the lessors'
(i.e.,  the  related  Mortgagors') rights  in  one  or more  leases  (each, a
"Lease") on the related Mortgaged Property. Unless otherwise specified in the
related  Prospectus  Supplement,  no  Series of  Certificates  will represent
interests in or obligations  of any lessee (each, a "Lessee")  under a Lease.
If indicated,  however, in the  Prospectus Supplement for  a given Series,  a
significant or  the sole  source of payments  on the  Mortgage Loans  in such
Series, and, therefore, of distributions on such Certificates, will be rental
payments due  from the  Lessees under the  Leases. Under  such circumstances,
prospective  investors in  the  related Series of  Certificates  may wish  to
consider  publicly available  information, if  any,  concerning the  Lessees.
Reference should be made to the related Prospectus Supplement for information
concerning  the  Lessees and  whether any  such  Lessees are  subject  to the
periodic reporting  requirements of the  Securities Exchange Act of  1934, as
amended. 

    A Master Servicer or  the Trustee will be required to mail  to holders of
Definitive Certificates (as defined herein) of each Series periodic unaudited
reports  concerning  the related  Trust  Fund.  Unless and  until  Definitive
Certificates  are  issued,  or  unless  otherwise  provided  in  the  related
Prospectus Supplement,  such reports will  be sent on  behalf of  the related
Trust Fund to Cede & Co. ("Cede"), as nominee of The Depository Trust Company
("DTC") and  registered holder of  the Offered Certificates, pursuant  to the
applicable Agreement. Such reports may  be available to Beneficial Owners (as
defined  herein) in  the Certificates  upon request  to their  respective DTC
Participants or Indirect  Participants (as defined herein).  See "Description
of  the Certificates-Reports to  Certificateholders" and "Description  of the
Agreements-Evidence as to Compliance." 

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


              Incorporation of Certain Information by Reference

There are incorporated herein by reference all documents and reports filed or
caused to be filed by the Depositor  with respect to a Trust Fund pursuant to
Section  13(a),  13(c),  14  or  15(d) of  the Exchange  Act,  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, 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).
Requests  to the  Depositor should  be  directed in  writing  to J.P.  Morgan
Commercial Mortgage Finance  Corp., c/o J.P. Morgan Securities  Inc., 60 Wall
Street,  New York, New  York 10260-0060, Attention:  Secretary. The Depositor
has determined that its financial statements are not material to the offering
of any Offered Certificates. 


                            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 such "Series."  An Index of
Principal Definitions is included at the end of this Prospectus. 

<TABLE>
<CAPTION>
<S>                         <C>
Title of Certificates . .   Mortgage Pass-Through Certificates, issuable in Series (the
                            "Certificates").

Depositor . . . . . . . .   J.P. Morgan Commercial Mortgage Finance Corp., an indirect wholly-owned
                            subsidiary of J.P. Morgan & Co. Incorporated. See "The Depositor."

Master Servicer . . . . .   The master servicer (the "Master Servicer"), if any, for each Series of
                            Certificates, which may be an affiliate of the Depositor, will be named in
                            the related Prospectus Supplement. See "Description of the Agreements-
                            Collection and Other Servicing Procedures."

Special Servicer . . . . .  The special servicer (the "Special Servicer"), if any, for each Series of
                            Certificates, which may be an affiliate of the Depositor, will be named,
                            or the circumstances in accordance with which a Special Servicer will be
                            appointed will be described, in the related Prospectus Supplement. See
                            "Description of the Agreements-Special Servicers."

Primary Servicer  . . . .   The primary servicer (the "Primary Servicer"), if any, for each Series of
                            Certificates, which may be an affiliate of the Depositor, will be named in
                            the related Prospectus Supplement. See "Description of the Agreements-
                            Collection and Other Servicing Procedures."

Trustee . . . . . . . . .   The trustee (the "Trustee") for each Series of Certificates will be named
                            in the related Prospectus Supplement. See "Description of the Agreements-
                            The Trustee."
                          
The Trust Assets . . . . . .Each Series of Certificates will represent in the aggregate the entire
                            beneficial ownership interest in a Trust Fund consisting primarily of:

 (a) Mortgage Assets . . .  The Mortgage Assets with respect to each Series of Certificates will
                            consist of a pool of multifamily and/or commercial mortgage loans
                            (collectively, the "Mortgage Loans") and mortgage participations, mortgage
                            pass-through certificates or other mortgage-backed securities evidencing
                            interests in or secured by Mortgage Loans (collectively, the "CMBS") or a
                            combination of Mortgage Loans and CMBS. The Mortgage Loans will not be
                            guaranteed or insured by the Depositor or any of its affiliates or, unless
                            otherwise provided in the Prospectus Supplement, by any governmental
                            agency or instrumentality or other person. The CMBS may be guaranteed or
                            insured by an affiliate of the Depositor, the Federal Home Loan Mortgage
                            Corporation, the Federal National Mortgage Association, the Government
                            National Mortgage Association, or any other person specified in the
                            related Prospectus Supplement. As more specifically described herein, the
                            Mortgage Loans will be secured by first or junior liens on, or security
                            interests in, properties consisting of (i) residential properties
                            consisting of five or more rental or cooperatively owned dwelling units
                            (the "Multifamily Properties") or (ii) office buildings, retail centers,
                            hotels or motels, nursing homes, congregate care facilities, industrial
                            properties, mini-warehouse facilities or self-storage facilities, mobile
                            home parks, mixed use or other types of commercial properties (the
                            "Commercial Properties"). The term "Mortgaged Properties" shall refer to
                            Multifamily Properties or Commercial Properties, or both.

                            To the extent described in the related Prospectus Supplement, some or all
                            of the Mortgage Loans may also be secured by an assignment of one or more
                            leases (each, a "Lease") of one or more lessees (each, a "Lessee") of all
                            or a portion of the related Mortgaged Properties. Unless otherwise
                            specified in the related Prospectus Supplement, a significant or the sole
                            source of payments on certain Commercial Loans (as defined herein) will be
                            the rental payments due under the related Leases. In certain
                            circumstances, with respect to Commercial Properties, the material terms
                            and conditions of the related Leases may be set forth in the related
                            Prospectus Supplement. See "Description of the Trust Funds-Mortgage Loans-
                            Leases" and "Risk Factors-Limited Assets" herein.

                            The Mortgaged Properties may be located in or outside the United States.
                            All Mortgage Loans will have original terms to maturity of not more than
                            40 years. All Mortgage Loans will have been originated by persons other
                            than the Depositor, and all Mortgage Assets will have been purchased,
                            either directly or indirectly, by the Depositor on or before the date of
                            initial issuance of the related Series of Certificates. The related
                            Prospectus Supplement will indicate if any such persons are affiliates of
                            the Depositor.

                            Each Mortgage Loan may provide for no accrual of interest or for accrual
                            of interest thereon at an interest rate (a "Mortgage Interest Rate") that
                            is fixed over its term or that adjusts from time to time, or is partially
                            fixed and partially floating or that may be converted from a floating to a
                            fixed Mortgage Interest Rate, or from a fixed to a floating Mortgage
                            Interest Rate, from time to time at the Mortgagor's election, in each case
                            as described in the related Prospectus Supplement. The floating Mortgage
                            Interest Rates on the Mortgage Loans in a Trust Fund may be based on one
                            or more indices. Each Mortgage Loan may provide for scheduled payments to
                            maturity, payments that adjust from time to time to accommodate changes in
                            the Mortgage Interest Rate or to reflect the occurrence of certain events,
                            and may provide for negative amortization or accelerated amortization, in
                            each case as described in the related Prospectus Supplement. Each Mortgage
                            Loan may be fully amortizing or require a balloon payment due on its
                            stated maturity date, in each case as described in the related Prospectus
                            Supplement. Each Mortgage Loan may contain prohibitions on prepayment or
                            require payment of a premium or a yield maintenance penalty in connection
                            with a prepayment, in each case as described in the related Prospectus
                            Supplement. The Mortgage Loans 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. See "Description of the Trust Funds-Assets."

 (b) Collection Accounts. . Each Trust Fund will include one or more accounts established and
                            maintained on behalf of the Certificateholders into which the person or
                            persons designated in the related Prospectus Supplement will, to the
                            extent described herein and in such Prospectus Supplement, deposit all
                            payments and collections received or advanced with respect to the Mortgage
                            Assets and other assets in the Trust Fund. Such an account may be
                            maintained as an interest bearing or a non-interest bearing account, and
                            funds held therein may be held as cash or invested in certain short-term,
                            investment grade obligations, in each case as described in the related
                            Prospectus Supplement. See "Description of the Agreements-Distribution
                            Account and Other Collection Accounts."

 (c) Credit Support . . . . If so provided in the related Prospectus Supplement, partial or full
                            protection against certain defaults and losses on the Mortgage Assets in
                            the related Trust Fund may be provided to one or more classes of
                            Certificates of the related Series in the form of subordination of one or
                            more other classes of Certificates of such Series, which other classes may
                            include one or more classes of Offered Certificates, or by one or more
                            other types of credit support, such as a letter of credit, insurance
                            policy, guarantee, reserve fund or another type of credit support, or a
                            combination thereof (any such coverage with respect to the Certificates of
                            any Series, "Credit Support"). The amount and types of coverage, the
                            identification of the entity providing the coverage (if applicable) and
                            related information with respect to each type of Credit Support, if any,
                            will be described in the Prospectus Supplement for a Series of
                            Certificates. The Prospectus Supplement for any Series of Certificates
                            evidencing an interest in a Trust Fund that includes CMBS will describe
                            any similar forms of credit support that are provided by or with respect
                            to, or are included as part of the trust fund evidenced by or providing
                            security for, such CMBS. See "Risk Factors-Credit Support Limitations" and
                            "Description of Credit Support."

 (d) Cash Flow . . . . . .  Agreements If so provided in the related Prospectus Supplement, the Trust
                            Fund may include 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. The Trust Fund may also include certain
                            other agreements, such as interest rate exchange agreements, interest rate
                            cap or floor agreements, currency exchange agreements or similar
                            agreements provided to reduce the effects of interest rate or currency
                            exchange rate fluctuations on the Mortgage Assets of one or more classes
                            of Certificates. The principal terms of any such guaranteed investment
                            contract or other agreement (any such agreement, a "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 Prospectus Supplement for
                            the related Series. In addition, the related Prospectus Supplement will
                            provide certain information with respect to the obligor under any such
                            Cash Flow Agreement. The Prospectus Supplement for any Series of
                            Certificates evidencing an interest in a Trust Fund that includes CMBS
                            will describe any cash flow agreements that are included as part of the
                            trust fund evidenced by or providing security for such CMBS. See
                            "Description of the Trust Funds-Cash Flow Agreements."

Description of
    Certificates . . . . .  Each Series of Certificates evidencing an interest in a Trust Fund that
                            includes Mortgage Loans as part of its assets will be issued pursuant to a
                            pooling and servicing agreement, and each Series of Certificates
                            evidencing an interest in a Trust Fund that does not include Mortgage
                            Loans will be issued pursuant to a trust agreement. The Mortgage Loans
                            shall be serviced pursuant to a pooling and servicing agreement and a
                            servicing agreement. Pooling and servicing agreements, servicing
                            agreements and trust agreements are referred to herein as the
                            "Agreements." Each Series of Certificates will include one or more
                            classes. Each Series of Certificates (including any class or classes of
                            Certificates of such Series not offered hereby) will represent in the
                            aggregate the entire beneficial ownership interest in the Trust Fund. Each
                            class of Certificates (other than certain Stripped Interest Certificates,
                            as defined below) will have a stated principal amount (a "Certificate
                            Balance") and (other than certain Stripped Principal Certificates, as
                            defined below), will accrue interest thereon based on a fixed, variable or
                            floating interest rate (a "Pass-Through Rate"). The related Prospectus
                            Supplement will specify the Certificate Balance, if any, and the
                            Pass-Through Rate, if any, for each class of Certificates or, in the case
                            of a variable or floating Pass-Through Rate, the method for determining
                            the Pass-Through Rate.

Distributions on
    Certificates  . . . .   Each Series of Certificates will consist of one or more classes of
                            Certificates that may (i) provide for the accrual of interest thereon
                            based on fixed, variable or floating rates; (ii) be senior (collectively,
                            "Senior Certificates") or subordinate (collectively, "Subordinate
                            Certificates") to one or more other classes of Certificates in respect of
                            certain distributions on the Certificates; (iii) be entitled to principal
                            distributions, with disproportionately low, nominal or no interest
                            distributions (collectively, "Stripped Principal Certificates"); (iv) be
                            entitled to interest distributions, with disproportionately low, nominal
                            or no principal distributions (collectively, "Stripped Interest
                            Certificates"); (v) provide for distributions of accrued interest thereon
                            commencing only following the occurrence of certain events, such as the
                            retirement of one or more other classes of Certificates of such Series
                            (collectively, "Accrual Certificates"); (vi) provide for distributions of
                            principal sequentially, based on specified payment schedules or other
                            methodologies; and/or (vii) provide for distributions based on a
                            combination of two or more components thereof with one or more of the
                            characteristics described in this paragraph, including a Stripped
                            Principal Certificate component and a Stripped Interest Certificate
                            component, to the extent of available funds, in each case as described in
                            the related Prospectus Supplement. Any such classes may include classes of
                            Offered Certificates. With respect to Certificates with two or more
                            components, references herein to Certificate Balance, notional amount and
                            Pass-Through Rate refer to the principal balance, if any, notional amount,
                            if any, and the Pass-Through Rate, if any, for any such component.

                            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, unless otherwise provided in the related Prospectus
                            Supplement. See "Risk Factors-Limited Assets" and "Description of the
                            Certificates."

 (a) Interest . . . . . . . Interest on each class of Offered Certificates (other than Stripped
                            Principal Certificates and certain classes of Stripped Interest
                            Certificates) of each Series will accrue at the applicable Pass-Through
                            Rate on the outstanding Certificate Balance thereof 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 with respect to interest on
                            Stripped Interest Certificates may be made on each Distribution Date on
                            the basis of a notional amount 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, prepayment interest shortfalls, and other contingencies described
                            herein and in the related Prospectus Supplement. Stripped Principal
                            Certificates with no stated Pass-Through Rate will not accrue interest.
                            See "Risk Factors-Average Life of Certificates; Prepayments; Yields,"
                            "Yield Considerations" and "Description of the Certificates-Distributions
                            of Interest on the Certificates."

  (b) Principal . . . . .   The Certificates of each Series initially will have an aggregate
                            Certificate Balance no greater than the outstanding principal balance of
                            the Mortgage Assets as of, unless the related Prospectus Supplement
                            provides otherwise, the close of business on the first day of the month of
                            formation of the related Trust Fund (the "Cut-off Date"), after
                            application of scheduled payments due on or before such date, whether or
                            not received. The Certificate Balance of a Certificate outstanding from
                            time to time represents the maximum amount that the holder thereof is then
                            entitled to receive in respect of principal from future cash flow on the
                            assets in the related Trust Fund. Unless otherwise provided in the related
                            Prospectus Supplement, distributions of principal will be made on each
                            Distribution Date to the class or classes of Certificates entitled thereto
                            until the Certificate Balances of such Certificates have been reduced to
                            zero. Unless otherwise specified in the related Prospectus Supplement,
                            distributions of principal of any class of Certificates will be made on a
                            pro rata basis among all of the Certificates of such class or by random
                            selection, as described in the related Prospectus Supplement or otherwise
                            established by the related Trustee. Stripped Interest Certificates with no
                            Certificate Balance will not receive distributions in respect of
                            principal. See "Description of the Certificates-Distributions of Principal
                            of the Certificates."

Advances . . . . . . . . .  Unless otherwise provided in the related Prospectus Supplement, the
                            Primary Servicer, the Special Servicer or the Master Servicer (each, a
                            "Servicer") will be obligated as part of its servicing responsibilities to
                            make certain advances with respect to delinquent scheduled payments on the
                            Whole Loans in such Trust Fund which it deems recoverable. Any such
                            advances will be made under and subject to any determinations or
                            conditions set forth in the related Prospectus Supplement. Neither the
                            Depositor nor any of its affiliates will have any responsibility to make
                            such advances. Advances made by a Master Servicer are reimbursable
                            generally from subsequent recoveries in respect of such Whole Loans and
                            otherwise to the extent described herein and in the related Prospectus
                            Supplement. If and to the extent provided in the Prospectus Supplement for
                            any "Series," each Servicer will be entitled to receive interest on its
                            outstanding advances, payable from amounts in the related Trust Fund. The
                            Prospectus Supplement for any Series of Certificates evidencing an
                            interest in a Trust Fund that includes CMBS will describe any
                            corresponding advancing obligation of any person in connection with such
                            CMBS. See "Description of the Certificates-Advances in Respect of
                            Delinquencies."

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
                            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 on and after a date
                            specified in such Prospectus Supplement, the party specified therein will
                            solicit bids for the purchase of all of the Mortgage Assets of the Trust
                            Fund, or of a sufficient portion of such Mortgage Assets to retire such
                            class or classes, or purchase such Mortgage Assets at a price set forth in
                            the related Prospectus Supplement. In addition, if so provided in the
                            related Prospectus Supplement, certain classes of Certificates may be
                            purchased subject to similar conditions. See "Description of the
                            Certificates-Termination."

Registration of
   Certificates . . . . .   If so provided in the related Prospectus Supplement, one or more classes
                            of the Offered Certificates will initially be represented by one or more
                            Certificates registered in the name of Cede & Co., as the nominee of DTC.
                            No person acquiring an interest in Offered Certificates so registered will
                            be entitled to receive a definitive certificate representing such person's
                            interest except in the event that definitive certificates are issued under
                            the limited circumstances described herein. See "Risk Factors-Book-Entry
                            Registration" and "Description of the Certificates-Book-Entry Registration
                            and Definitive Certificates."

Tax Status of the
    Certificates  . . . .   The Certificates of each Series will constitute either (i) "regular
                            interests" ("REMIC Regular Certificates") or "residual interests" ("REMIC
                            Residual Certificates") in a Trust Fund treated as a real estate mortgage
                            investment conduit ("REMIC") under Sections 860A through 860G of the Code,
                            or (ii) interests ("Grantor Trust Certificates") in a Trust Fund treated
                            as a grantor trust under applicable provisions of the Code.

    (a) REMIC . . . . . . . REMIC Regular Certificates generally will be treated as debt obligations
                            of the applicable REMIC for federal income tax purposes. Certain REMIC
                            Regular Certificates may be issued with original issue discount for
                            federal income tax purposes. See "Certain Federal Income Tax Consequences"
                            in the Prospectus Supplement.

                            The Offered Certificates will be treated as (i) "loans" within the meaning
                            of the assets described in section 7701(a)(19)(C) of the Internal Revenue
                            Code of 1986, as amended (the "Code") and (ii) "real estate assets" within
                            the meaning of section 856(c)(5)(A) of the Code, in each case to the
                            extent described herein and in the related Prospectus Supplement. See
                            "Certain Federal Income Tax Consequences" herein and in the Prospectus.

    (b) Grantor Trust . . . If no election is made to treat the Trust Fund relating to a Series of
                            Certificates as a REMIC, the Trust Fund will be classified as a grantor
                            trust and not as an association taxable as a corporation for federal
                            income tax purposes, and therefore holders of Certificates will be treated
                            as the owners of undivided pro rata interest in the Mortgage Pool or pool
                            of securities and any other assets held by the Trust Fund.

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

ERISA Considerations. . . . A fiduciary of an employee benefit plan 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
                            is subject to the Employee Retirement Income Security Act of 1974, as
                            amended ("ERISA"), or Section 4975 of the Code should carefully 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 permissible either under ERISA or Section 4975 of the Code. See
                            "ERISA Considerations" herein and in the related Prospectus Supplement.
                            Certain classes of Certificates may not be transferred unless the Trustee
                            and the Depositor are furnished with a letter of representations or an
                            opinion of counsel to the effect that such transfer will not result in a
                            violation of the prohibited transaction provisions of ERISA and the Code
                            and will not subject the Trustee, the Depositor or the Master Servicer to
                            additional obligations. See "Description of the Certificates-General" and
                            "ERISA Considerations."

Legal Investment. . . . .   The related Prospectus Supplement will specify whether the Offered
                            Certificates will constitute "mortgage related securities" for purposes of
                            the Secondary Mortgage Market Enhancement Act of 1984. Investors whose
                            investment authority is subject to legal restrictions should consult their
                            own 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 the date of issuance, as to each Series, 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.

                            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.

</TABLE>


                                 Risk Factors

Investors  should  consider,  in  connection  with  the purchase  of  Offered
Certificates,  among other  things, the following  factors and  certain other
factors as  may be  set forth  in "Risk  Factors" in  the related  Prospectus
Supplement. 

Limited Liquidity

There can be no assurance that a secondary market for the Certificates of any
Series will develop or, if it does develop, that it will provide holders with
liquidity  of  investment  or  will  continue  while   Certificates  of  such
Series remain  outstanding.  Any  such  secondary  market  may  provide  less
liquidity to investors than  any comparable market for securities  evidencing
interests in single  family mortgage loans. The market  value of Certificates
will fluctuate with  changes in prevailing  rates of interest.  Consequently,
sale of Certificates by a holder in any secondary market that may develop may
be at a discount from 100% of their original principal balance or  from their
purchase  price. Furthermore,  secondary  market  purchasers  may  look  only
hereto,  to  the  related  Prospectus   Supplement  and  to  the  reports  to
Certificateholders delivered pursuant  to the related Agreement  as described
herein   under  the  heading  "Description  of  the  Certificates-Reports  to
Certificateholders," "-Book-Entry  Registration and  Definitive Certificates"
and "Description of the Agreements-Evidence as to Compliance" for information
concerning the Certificates. Except to the extent described herein and in the
related  Prospectus  Supplement, Certificateholders  will have  no redemption
rights  and the  Certificates  are  subject to  early  retirement only  under
certain  specified  circumstances   described  herein  and  in   the  related
Prospectus Supplement. See "Description of the Certificates-Termination." 

Limited Assets

The Certificates  will not  represent an  interest  in or  obligation of  the
Depositor, any  Servicer, or  any of their  affiliates. The  only obligations
with  respect  to  the  Certificates  or the  Mortgage  Assets  will  be  the
obligations  (if  any) of  the Depositor  (or, if  otherwise provided  in the
related Prospectus Supplement,  the person identified  therein as the  person
making certain  representations and warranties  with respect to  the Mortgage
Loans,  as applicable, the  "Warrantying Party") pursuant  to certain limited
representations and warranties made with respect to the Mortgage Loans. Since
certain representations  and warranties with  respect to the  Mortgage Assets
may have  been  made and/or  assigned in  connection with  transfers of  such
Mortgage Assets prior to the Closing Date,  the rights of the Trustee and the
Certificateholders with respect to such representations or warranties will be
limited to their rights as an assignee thereof. Unless otherwise specified in
the related Prospectus Supplement, none of the Depositor, any Servicer or any
affiliate thereof will have any obligation with respect to representations or
warranties  made by  any  other  entity. Unless  otherwise  specified in  the
related  Prospectus Supplement, neither  the Certificates nor  the underlying
Mortgage Assets will be guaranteed  or insured by any governmental  agency or
instrumentality,  or  by  the  Depositor,   any  Servicer  or  any  of  their
affiliates. Proceeds  of the assets  included in  the related Trust  Fund for
each Series of  Certificates (including the  Mortgage Assets and any  form of
credit enhancement) will be the sole source of payments on  the Certificates,
and there will be  no recourse to  the Depositor or any  other entity in  the
event that  such proceeds are  insufficient or otherwise unavailable  to make
all payments provided for under the Certificates. 

    Unless otherwise  specified  in  the  related  Prospectus  Supplement,  a
Series of Certificates will  not have any claim against  or security interest
in  the Trust  Funds for  any  other Series.  If  the related  Trust Fund  is
insufficient  to make payments on such Certificates,  no other assets will be
available  for payment  of  the  deficiency.  Additionally,  certain  amounts
remaining  in certain funds or  accounts, including the Distribution Account,
the Trust  Master Collection  Account, Trust  Primary Collection  Account and
Trust REO  Account and  any accounts  maintained  as Credit  Support, may  be
withdrawn under certain  conditions, as described  in the related  Prospectus
Supplement.  In the  event  of  such withdrawal,  such  amounts  will not  be
available for future payment of principal of or interest on the Certificates.
If  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 Trust Assets have been incurred, 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. 

Prepayments and Effect on Average Life of Certificates and Yields

Prepayments (including  those caused by  defaults) on the Mortgage  Assets in
any Trust Fund generally  will result in a faster rate  of principal payments
on one or more  classes of the related Certificates than  if payments on such
Mortgage Assets  were made as  scheduled. Thus, the prepayment  experience on
the Mortgage Assets  may affect  the average  life of each  class of  related
Certificates.  The rate  of principal  payments  on pools  of mortgage  loans
varies  between pools and  from time  to time is  influenced by  a variety of
economic,  demographic, geographic,  social, tax,  legal  and other  factors.
There can be no assurance as to the rate of prepayment on the Mortgage Assets
in any Trust  Fund or that  the rate of  payments will conform  to any  model
described  herein  or in  any Prospectus  Supplement. If  prevailing interest
rates  fall significantly  below  the  applicable  mortgage  interest  rates,
principal prepayments are likely to be higher than if prevailing rates remain
at or above  the rates borne by  the Mortgage Loans underlying  or comprising
the Mortgage  Assets in any Trust  Fund. As a result, the  actual maturity of
any class of Certificates could  occur significantly earlier than expected. A
Series of Certificates may  include one or more classes  of Certificates with
priorities  of  payment  and,  as  a  result,  yields  on  other  classes  of
Certificates, including classes  of Offered Certificates, of  such Series may
be more sensitive to prepayments on Mortgage Assets. A Series of Certificates
may include one or more classes offered at a significant premium or discount.
Yields on  such classes of Certificates will be  sensitive, and in some cases
extremely sensitive, to prepayments on  Mortgage Assets and, where the amount
of interest payable with  respect to a  class is disproportionately high,  as
compared to  the amount  of principal,  as with certain  classes of  Stripped
Interest Certificates, a holder might,  in some prepayment scenarios, fail to
recoup its original  investment. A Series of Certificates may  include one or
more classes of Certificates, including classes of Offered Certificates, that
provide for distribution  of principal thereof  from amounts attributable  to
interest  accrued but not currently  distributable on one  or more classes of
Accrual Certificates and,  as a result, yields  on such Certificates  will be
sensitive to (a) the provisions of  such Accrual Certificates relating to the
timing  of  distributions  of  interest   thereon  and  (b) if  such  Accrual
Certificates  accrue interest at  a variable  or floating  Pass-Through Rate,
changes in such  rate. See "Yield Considerations" herein  and, if applicable,
in the related Prospectus Supplement. 

Limited Nature of Ratings

Any  rating assigned  by a  Rating  Agency to  a class  of  Certificates will
reflect such Rating Agency's assessment solely of the likelihood that holders
of  Certificates  of   such  class  will  receive  payments   to  which  such
Certificateholders are entitled under the related Agreement. Such rating will
not  constitute an  assessment of the  likelihood that  principal prepayments
(including  those caused by defaults) on  the related Mortgage Assets 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
Series of Certificates.  Such rating will  not address  the possibility  that
prepayment at higher or lower rates than anticipated by an investor may cause
such investor  to  experience a  lower  than  anticipated yield  or  that  an
investor  purchasing a  Certificate at  a significant  premium might  fail to
recoup  its initial  investment  under  certain  prepayment  scenarios.  Each
Prospectus Supplement will  identify any payment to which  holders of Offered
Certificates of  the related Series are entitled  that is not covered  by the
applicable rating. 

    The amount, type  and nature of credit support,  if any, established with
respect to  a Series of  Certificates  will be  determined  on the  basis  of
criteria established by  each Rating Agency rating classes  of such "Series."
Such criteria are sometimes based upon  an actuarial analysis of the behavior
of mortgage loans  in a larger group.  Such analysis is often  the basis upon
which each  Rating Agency  determines the amount  of credit  support required
with respect  to  each  such  class.  There can  be  no  assurance  that  the
historical  data supporting  any  such  actuarial  analysis  will  accurately
reflect future  experience nor  any assurance  that the  data derived  from a
large pool of mortgage loans accurately predicts the delinquency, foreclosure
or loss  experience of any  particular pool of Mortgage  Assets. No assurance
can be given  that values of any  Mortgaged Properties have remained  or will
remain at their  levels on the respective dates of origination of the related
Mortgage Loans.  Moreover, there  is no assurance  that appreciation  of real
estate  values  generally  will  limit  loss  experiences  on  the  Mortgaged
Properties. If the commercial or  multifamily residential real estate markets
should  experience  an overall  decline  in  property  values such  that  the
outstanding principal balances of the Mortgage Loans underlying or comprising
the Mortgage Assets in a particular Trust Fund and any secondary financing on
the related Mortgaged Properties become equal to or greater than the value of
the Mortgaged Properties, the rates of delinquencies, foreclosures and losses
could  be  higher  than  those  now  generally  experienced by  institutional
lenders.  In addition,  adverse economic  conditions  (which may  or may  not
affect real property values) may  affect the timely payment by  Mortgagors of
scheduled  payments of  principal and  interest  on the  Mortgage Loans  and,
accordingly, the rates of delinquencies, foreclosures and losses with respect
to any Trust  Fund. To the  extent that such  losses are not  covered by  the
Credit Support, if any, described  in the related Prospectus Supplement, such
losses will be borne, at least in part, by the holders of one or more classes
of  the  Certificates of  the  related  Series.  See "Description  of  Credit
Support" and "Rating." 

Risks Associated with Mortgage Loans and Mortgaged Properties

Mortgage loans  made with respect  to multifamily or commercial  property may
entail risks of delinquency  and foreclosure, and risks of loss  in the event
thereof, that  are greater than  similar risks associated with  single family
property.  See "Description  of the  Trust  Funds-Assets." The  ability of  a
Mortgagor to repay  a loan secured by an  income-producing property typically
is dependent primarily upon the  successful operation of such property rather
than any independent income or assets of the Mortgagor; thus, the value of an
income-producing property  is directly  related to  the net operating  income
derived from such  property. In contrast, the ability of a Mortgagor to repay
a single  family loan typically  is dependent primarily upon  the Mortgagor's
household income, rather than the capacity of the property to produce income;
thus, other than in geographical  areas where employment is dependent  upon a
particular  employer or  an industry,  the  Mortgagor's income  tends not  to
reflect directly the value  of such property. A decline in  the net operating
income   of  an  income-producing  property  will   likely  affect  both  the
performance of  the related  loan as well  as the  liquidation value  of such
property, whereas a decline in  the income of a Mortgagor on a  single family
property will likely affect the performance  of the related loan but may  not
affect the  liquidation value of  such property.  Moreover, a decline  in the
value of a  Mortgaged Property will  increase the  risk of loss  particularly
with  respect to  any related  junior  Mortgage Loan.  See "-Junior  Mortgage
Loans." 

    The  performance  of  a  mortgage  loan  secured by  an  income-producing
property leased by the Mortgagor to tenants as well as the  liquidation value
of such property may be dependent upon  the business operated by such tenants
in connection  with such  property, the creditworthiness  of such  tenants or
both; the  risks associated with  such loans may  be offset by  the number of
tenants or, if applicable, a diversity of  types of business operated by such
tenants. 

    It  is anticipated  that  a substantial  portion  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 which, in  the event of
Mortgagor default, recourse may be had only against the specific property and
such  other assets,  if  any, as  have  been pledged  to  secure the  related
Mortgage Loan. With respect to those Mortgage Loans that provide for recourse
against the Mortgagor  and its assets  generally, there can  be no  assurance
that such recourse  will ensure a recovery in respect of a defaulted Mortgage
Loan greater than the liquidation value of the related Mortgaged Property. 

    Further, the  concentration of  default, foreclosure  and  loss risks  in
individual Mortgagors  or Mortgage Loans  in a particular  Trust Fund  or the
related  Mortgaged Properties  will generally  be greater  than for  pools of
single family  loans both because  the Mortgage Assets  in a Trust  Fund will
generally  consist of a  smaller number of  loans than would  a single family
pool  of comparable  aggregate unpaid  principal balance  and because  of the
higher principal balance  of individual Mortgage Loans. Mortgage  Assets in a
Trust Fund may consist  of only a single or limited number  of Mortgage Loans
and/or  relate to  Leases to  only a  single Lessee  or a  limited number  of
Lessees. 

    If  applicable,  certain  legal  aspects of  the  Mortgage  Loans  for  a
Series of Certificates may be described in the related Prospectus Supplement.
See also "Certain Legal Aspects of the Mortgage Loans and the Leases" herein.

Risks Associated with Commercial Loans and Leases

If so described in the related Prospectus Supplement, each Mortgagor  under a
Commercial  Loan may be  an entity created  by the owner or  purchaser of the
related Commercial Property  solely to own or purchase such property, in part
to isolate  the property  from the  debts and  liabilities of  such owner  or
purchaser.  Unless  otherwise  specified,  each  such  Commercial  Loan  will
represent a  nonrecourse obligation of  the related Mortgagor secured  by the
lien of the related  Mortgage and the  related Lease Assignments. Whether  or
not such  loans are recourse or  nonrecourse obligations, it  is not expected
that  the  Mortgagors  will  have  any  significant  assets  other  than  the
Commercial Properties  and the related Leases,  which will be pledged  to the
Trustee under the related Agreement. Therefore, the payment of amounts due on
any such Commercial Loans, and, consequently, the payment of principal of and
interest  on the  related Certificates,  will depend  primarily or  solely on
rental payments by the Lessees. Such rental payments will, in turn, depend on
continued  occupancy by, and/or the  creditworthiness of, such Lessees, which
in either case may be adversely affected by a general economic downturn or an
adverse  change in  their  financial  condition. Moreover,  to  the extent  a
Commercial Property was designed  for the needs of a specific  type of tenant
(e.g.,  a nursing home, hotel  or motel), the  value of such  property in the
event of a default by the Lessee  or the early termination of such Lease  may
be adversely affected  because of difficulty in re-leasing the  property to a
suitable  substitute lessee or,  if re-leasing  to such  a substitute  is not
possible, because  of the  cost  of altering  the property  for another  more
marketable  use. As a result,  without the benefit  of the Lessee's continued
support of  the Commercial Property,  and absent significant  amortization of
the  Commercial Loan,  if  such  loan is  foreclosed  on  and the  Commercial
Property  liquidated following  a lease  default, the  net proceeds  might be
insufficient to  cover the outstanding  principal and interest owing  on such
loan,  thereby increasing  the risk  that  holders of  the Certificates  will
suffer some loss. 

Balloon Payments

Certain  of the  Mortgage  Loans (the  "Balloon  Mortgage Loans")  as  of the
Cut-off Date may  not be fully amortizing  over their terms to  maturity and,
thus, will require substantial principal payments (i.e., balloon payments) at
their stated maturity. Mortgage Loans with balloon payments involve a greater
degree of risk because  the ability of a Mortgagor to  make a balloon payment
typically will depend upon its ability either to timely refinance the loan or
to timely sell the related Mortgaged Property. The ability of a  Mortgagor to
accomplish either of  these goals will  be affected by  a number of  factors,
including the level  of available mortgage interest rates at the time of sale
or refinancing, the Mortgagor's equity in the related Mortgaged Property, the
financial condition  and operating history  of the Mortgagor and  the related
Mortgaged  Property, tax  laws, rent  control laws  (with respect  to certain
Multifamily  Properties and  mobile home  parks),  reimbursement rates  (with
respect  to certain  nursing  homes),  renewability  of  operating  licenses,
prevailing  general economic  conditions and  the availability of  credit for
commercial or multifamily real properties, as the case may be, generally. 

Junior Mortgage Loans

To the extent specified in the  related Prospectus Supplement, certain of the
Mortgage Loans may be secured primarily  by junior mortgages. In the case  of
liquidation, Mortgage  Loans  secured by  junior  mortgages are  entitled  to
satisfaction from proceeds that remain from the sale of the related Mortgaged
Property after  the mortgage  loans senior to  such Mortgage Loans  have been
satisfied. If there are not sufficient  funds to satisfy such junior Mortgage
Loans and senior mortgage loans, such Mortgage  Loan would suffer a loss and,
accordingly,  one or  more  classes  of Certificates  would  bear such  loss.
Therefore, any  risks of  deficiencies associated with  first Mortgage  Loans
will be greater with respect to junior Mortgage Loans. See "-Risks Associated
with Mortgage Loans and Mortgaged Properties." 

Obligor Default

If  so specified in the  related Prospectus Supplement,  in order to maximize
recoveries on defaulted  Whole Loans, a Master Servicer or a Special Servicer
will be permitted  (within prescribed parameters) to extend  and modify Whole
Loans  that are  in default or  as to  which a  payment default  is imminent,
including  in particular  with respect  to balloon  payments. In  addition, a
Master  Servicer or  a Special Servicer  may receive  a workout fee  based on
receipts  from  or  proceeds  of such  Whole  Loans.  While  any such  entity
generally  will  be  required  to   determine  that  any  such  extension  or
modification is reasonably likely to produce  a greater recovery on a present
value basis than liquidation, there can be no assurance that such flexibility
with respect to extensions or modifications or  payment of a workout fee will
increase the present value of receipts  from or proceeds of Whole Loans  that
are in default or as to which a payment default is imminent. Additionally, if
so specified  in the related  Prospectus Supplement, certain of  the Mortgage
Loans included  in the Mortgage  Pool for a  Series may have been  subject to
workouts  or  similar  arrangements  following  periods  of  delinquency  and
default. 

Mortgagor Type

Mortgage  Loans made  to  partnerships, corporations  or  other entities  may
entail risks  of loss from delinquency and  foreclosure that are greater than
those  of Mortgage Loans made  to individuals. The Mortgagor's sophistication
and form of organization may increase the likelihood of protracted litigation
or bankruptcy in default situations. 

Credit Support Limitations

The  Prospectus  Supplement for  a Series of  Certificates will  describe any
Credit  Support  in the  related Trust  Fund,  which may  include  letters of
credit, insurance  policies,  guarantees, reserve  funds  or other  types  of
credit  support, or  combinations  thereof.  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 or risks;  for example, Credit Support may or  may not cover
fraud or negligence by a mortgage loan originator or other parties. 

    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 risk  to holders  of Senior Certificates  of delinquent  distributions or
ultimate losses, the amount of subordination  will be limited and may decline
under certain  circumstances. In  addition, if principal  payments on  one or
more classes of  Certificates of a  Series are made in  a specified order  of
priority, any limits with respect to the aggregate amount of claims under any
related Credit  Support may  be exhausted before  the principal of  the lower
priority classes of Certificates of such Series has been repaid. As a result,
the impact of  significant losses and shortfalls on the Trust Assets may fall
primarily  upon those  classes of  Certificates  having a  lower priority  of
payment. Moreover, if a form of Credit Support covers more than one Series of
Certificates (each, a "Covered Trust"), holders of Certificates evidencing an
interest in  a Covered  Trust will be  subject to  the risk that  such Credit
Support will be exhausted by the claims of other Covered Trusts. 

    The  amount of  any  applicable Credit  Support  supporting one  or  more
classes of Offered  Certificates, including the subordination of  one or more
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,  other losses  or  other
factors. There can,  however, be no assurance that the loss experience on the
related Mortgage  Assets will not  exceed such assumed levels.  See "-Limited
Nature of  Ratings," "Description  of the  Certificates" and "Description  of
Credit Support." 

    Regardless of  the form  of credit  enhancement provided,  the amount  of
coverage  will be  limited in  amount and  in most  cases will be  subject to
periodic  reduction in  accordance with  a  schedule or  formula. The  Master
Servicer will generally  be permitted to reduce, terminate  or substitute all
or a portion of the credit enhancement for any Series of Certificates, if the
applicable  Rating Agency indicates that the then-current rating thereof will
not be adversely  affected. The rating of  any Series of Certificates  by any
applicable  Rating  Agency may  be  lowered  following the  initial  issuance
thereof as  a result of the downgrading of  the obligations of any applicable
credit support provider,  or as a  result of losses  on the related  Mortgage
Assets  substantially in  excess of  the levels  contemplated by  such Rating
Agency at the time of its initial rating analysis. None of the Depositor, the
Master  Servicer  or any  of  their affiliates  will  have any  obligation to
replace or supplement  any credit enhancement, or to take any other action to
maintain any rating of any Series of Certificates. 

Enforceability

Mortgages  may contain  a due-on-sale  clause,  which permits  the lender  to
accelerate  the  maturity  of  the  Mortgage Loan  if  the  Mortgagor  sells,
transfers or conveys the  related Mortgaged Property or  its interest in  the
Mortgaged  Property. Mortgages may  also include a  debt-acceleration clause,
which  permits  the  lender  to  accelerate  the  debt  upon  a  monetary  or
non-monetary 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. 

    If so specified in the related  Prospectus Supplement, the Mortgage Loans
will be secured  by an assignment of  leases and rents pursuant to  which the
Mortgagor typically assigns  its right, title and interest  as landlord under
the leases on the related Mortgaged Property and the income derived therefrom
to  the lender  as  further security  for  the related  Mortgage  Loan, while
retaining a license to  collect rents for so long as there  is no default. In
the event  the Mortgagor defaults, the  license terminates and the  lender is
entitled to  collect rents. Such  assignments are typically not  perfected as
security  interests prior to actual possession  of the cash flows. 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 Mortgagor, the lender's ability to collect
the rents  may  be adversely  affected.  See "Certain  Legal Aspects  of  the
Mortgage Loans and the Leases-Leases and Rents." 

Environmental Risks

Real property  pledged as  security for  a mortgage  loan may  be subject  to
certain environmental risks. Under the  laws of certain states, contamination
of a property may give rise to a lien on the property to  assure the costs of
cleanup. In  several states,  such a lien  has priority over  the lien  of an
existing mortgage against such  property. In addition, under the laws of some
states   and   under  the   federal  Comprehensive   Environmental  Response,
Compensation and Liability  Act of 1980 ("CERCLA") a lender may be liable, as
an  "owner" or  "operator," for  costs of  addressing releases  or threatened
releases of hazardous substances that require remedy at a property, if agents
or  employees  of  the  lender  have  become  sufficiently  involved  in  the
operations of the  Mortgagor, regardless of whether or  not the environmental
damage  or  threat was  caused by  a prior  owner. A  lender also  risks such
liability  on  foreclosure  of  the  mortgage.  Each  Pooling  and  Servicing
Agreement will provide that no Servicer, acting on behalf of the  Trust Fund,
may acquire title  to a Mortgaged Property  securing a Mortgage Loan  or take
over its operation unless such Servicer has previously determined, based upon
a report  prepared by a  person who regularly conducts  environmental audits,
that:  (i) the   Mortgaged  Property   is  in   compliance  with   applicable
environmental laws or, if not, that  taking such actions as are necessary  to
bring the Mortgaged Property  in compliance therewith is likely  to produce a
greater  recovery on  a percent  value basis,  after taking into  account any
risks associated therewith,  than not taking such actions  and (ii) there are
no  circumstances present  at the  Mortgaged  Property relating  to the  use,
management or  disposal of  any Hazardous Materials  (as defined  herein) for
which investigation, testing, monitoring, containment, cleanup or remediation
could  be required under  any federal, state  or local law  or regulation, or
that, if any Hazardous  Materials are present for which such  action would be
required, taking such actions with respect to the affected Mortgaged Property
is reasonably likely to produce a greater recovery on a percent  value basis,
after taking  into account  any risks associated  therewith, than  not taking
such actions. Any  additional restrictions on acquiring title  to a Mortgaged
Property may be  set forth in the related Prospectus Supplement. See "Certain
Legal   Aspects  of   the  Mortgage   Loans   and  the   Leases-Environmental
Legislation." 

Delinquent and Non-Performing Mortgage Loans

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  non-performing.  Unless  otherwise  described  in  the  related
Prospectus Supplement, the  servicing of such  Mortgage Loans as  to which  a
specified  number of payments are delinquent 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 on the  Mortgage Assets in such  Trust Fund
and the yield on the Certificates of such series. 

Risks Associated With Mortgaged Properties Not Located in the United States

If  so provided in  the related Prospectus  Supplement, the Trust  Fund for a
particular  Series of  Certificates  may include  Mortgage  Loans  secured by
Mortgaged Properties not located in the United States. The related Prospectus
Supplement  will  set  forth  certain  material  risks associated  with  such
Mortgage Loans  which are different  and additional to those  associated with
similar properties in the United States including restrictions on enforcement
of the rights of the holder of the related Mortgage Notes,  currency exchange
rate  fluctuations,  currency   exchange  controls  and  general   trends  or
conditions in the related real estate market. 

ERISA Considerations

Generally, ERISA  applies to investments  made by employee benefit  plans and
transactions involving  the assets of  such plans.  Due to the  complexity of
regulations which govern such  plans, prospective investors that are  subject
to ERISA are urged to consult their own counsel  regarding consequences under
ERISA of acquisition, ownership  and disposition of the  Offered Certificates
of any Series. 

Certain Federal Tax Considerations Regarding REMIC Residual Certificates

    Holders of  REMIC Residual  Certificates will  be required  to report  on
their federal income tax  returns as ordinary income their pro  rata share of
the taxable income of the REMIC, regardless of the amount or  timing of their
receipt  of  cash payments,  as  described  in  "Certain Federal  Income  Tax
Consequences-REMICs." Accordingly,  under certain  circumstances, holders  of
Offered Certificates  that constitute  REMIC Residual  Certificates may  have
taxable  income and  tax liabilities  arising from  such investment  during a
taxable year  in excess of the  cash received during  such period. Individual
holders of REMIC  Residual Certificates  may be limited  in their ability  to
deduct servicing  fees and other  expenses of  the REMIC. In  addition, REMIC
Residual  Certificates are  subject  to  certain  restrictions  on  transfer.
Because  of the  special tax  treatment of  REMIC Residual  Certificates, the
taxable income  arising in a given year on  a REMIC Residual Certificate will
not be equal to the taxable income  associated with investment in a corporate
bond  or stripped  instrument  having similar  cash flow  characteristics and
pre-tax   yield.  Therefore,  the  after-tax  yield  on  the  REMIC  Residual
Certificate  may be  significantly  less than  that  of a  corporate bond  or
stripped instrument  having similar cash flow  characteristics. Additionally,
prospective purchasers of  a REMIC Residual Certificate should  be aware that
recently finalized regulations  provide that REMIC residual  interests cannot
be marked to market. See "Certain Federal Income Tax Consequences-REMICs." 

Control

Under  certain circumstances,  the consent  or approval  of the holders  of a
specified percentage of  the aggregate Certificate Balance of all outstanding
Certificates of  a Series or  a similar  means of  allocating decision-making
under the related Agreement ("Voting Rights") will be required to direct, and
will be sufficient to bind all Certificateholders of such Series to,  certain
actions, including directing the Special Servicer or the Master Servicer with
respect to actions to be taken with respect to certain Mortgage Loans and REO
Properties and amending the  related Agreement in certain  circumstances. See
"Description of  the Agreements-Events of  Default," "-Rights  Upon Event  of
Default," "-Amendment" and "-List of Certificateholders." 

Book-Entry Registration

If so  provided in  the Prospectus  Supplement, one  or more  classes of  the
Certificates  will  be  initially represented  by  one  or  more certificates
registered  in  the name  of  Cede, the  nominee  for DTC,  and  will not  be
registered in the names of  the Beneficial Owners or their  nominees. Because
of  this, unless  and  until Definitive  Certificates are  issued, Beneficial
Owners will not be recognized by the Trustee as "Certificateholders" (as that
term  is  to be  used  in the  related  Agreement). Hence,  until  such time,
Beneficial Owners will  be able to exercise the  rights of Certificateholders
only   indirectly  through  DTC  and  its  participating  organizations.  See
"Description  of  the  Certificates-Book-Entry  Registration  and  Definitive
Certificates." 


                        Description of the Trust Funds

Assets

The  primary  assets  of  each  Trust  Fund  will  include  (i) one  or  more
multifamily  and/or   commercial  mortgage  loans   (the  "Mortgage  Loans"),
(ii) mortgage    participations,   pass-through    certificates   or    other
mortgage-backed securities evidencing interests in  or secured by one or more
Mortgage  Loans or other  similar participations, certificates  or securities
(collectively, the  "CMBS"), or  (iii) a  combination of  Mortgage Loans  and
CMBS. As used  herein, "Mortgage Loans" refers  to both whole Mortgage  Loans
and Mortgage Loans underlying CMBS.  Mortgage Loans that secure, or interests
in  which  are  evidenced  by,  CMBS  are  herein  sometimes  referred  to as
"Underlying Mortgage Loans." Mortgage Loans that are not  Underlying Mortgage
Loans  are   sometimes   referred  to   as   "Whole  Loans."   Any   mortgage
participations, pass-through certificates or  other asset-backed certificates
in which an CMBS evidences an interest or which  secure an CMBS are sometimes
referred to  herein also as CMBS or as  "Underlying CMBS." Mortgage Loans and
CMBS  are  sometimes  referred  to  herein  as  "Mortgage  Assets."  No  CMBS
originally issued  in a private placement will  be included as an  asset of a
Trust  Fund  until   the  holding  period  provided   for  under  Rule 144(k)
promulgated under the Securities Act of 1933, as amended, has expired or such
CMBS has been  registered under the Securities  Act of 1933, as  amended. The
Mortgage Assets will  not be guaranteed or insured  by J.P. Morgan Commercial
Mortgage Finance  Corp. (the "Depositor") or any of its affiliates or, unless
otherwise provided in  the Prospectus Supplement, by  any governmental agency
or  instrumentality or  by  any other  person. Each  Mortgage  Asset will  be
selected by the  Depositor for  inclusion in  a Trust Fund  from among  those
purchased, either  directly or  indirectly, from a  prior holder  thereof (an
"Asset Seller"), which may be an affiliate of the Depositor and, with respect
to  Mortgage Assets, which prior  holder may or may not  be the originator of
such Mortgage Loan or the issuer of such CMBS. 

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Certificates will be  entitled to payment only from the assets of the related
Trust  Fund and will not be entitled to  payments in respect of the assets of
any  other  trust fund  established by  the  Depositor. If  specified  in the
related Prospectus  Supplement, the assets  of a  Trust Fund will  consist of
certificates representing  beneficial  ownership interests  in another  trust
fund that contains the Mortgage Assets. 

Mortgage Loans

General

The Mortgage Loans  will be secured  by liens on,  or security interests  in,
Mortgaged Properties  consisting of (i) residential properties  consisting of
five  or more  rental or  cooperatively  owned dwelling  units in  high-rise,
mid-rise  or garden  apartment buildings  ("Multifamily  Properties" and  the
related loans, "Multifamily Loans") or (ii) office buildings, retail centers,
hotels  or  motels,  nursing homes,  congregate  care  facilities, industrial
properties, mini-warehouse facilities or self-storage facilities, mobile home
parks,  mixed  use  or  other types  of  commercial  properties  ("Commercial
Properties"  and the  related  loans,  "Commercial  Loans")  located,  unless
otherwise specified in the  related Prospectus Supplement, in any one  of the
fifty states, the District of Columbia or the Commonwealth of Puerto Rico. To
the extent specified in the related Prospectus Supplement, the Mortgage Loans
will  be  secured by  first  mortgages or  deeds  of trust  or  other similar
security instruments creating a first lien on Mortgaged Property. Multifamily
Property  may include  mixed commercial  and  residential structures  and may
include apartment buildings owned by private cooperative housing corporations
("Cooperatives"). The Mortgaged Properties may include leasehold interests in
properties, the title to which is held by third party lessors. The Prospectus
Supplement will specify  whether the term of  any such leasehold  exceeds 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. The
related Prospectus Supplement will indicate if any Originator is an affiliate
of the Depositor. The  Mortgage Loans will  be evidenced by promissory  notes
(the  "Mortgage  Notes")  secured  by   mortgages  or  deeds  of  trust  (the
"Mortgages") creating a lien on the Mortgaged Properties. Mortgage Loans will
generally  also be  secured  by  an assignment  of  leases  and rents  and/or
operating or other cash flow guarantees relating to the Mortgage Loan. 

Leases

To the extent specified in  the related Prospectus Supplement, the Commercial
Properties may be leased to Lessees that respectively occupy all or a portion
of such properties. Pursuant to a Lease Assignment, the related Mortgagor may
assign its rights,  title and  interest as  lessor under each  Lease and  the
income derived therefrom to the  related mortgagee, while retaining a license
to collect the  rents for so  long as there is  no default. If  the Mortgagor
defaults, the license  terminates and the mortgagee or its  agent is entitled
to collect the  rents from the related  Lessee or Lessees for  application to
the monetary obligations  of the Mortgagor.  State law may limit  or restrict
the  enforcement of  the  Lease Assignments  by  a mortgagee  until  it takes
possession of the related Mortgaged  Property and/or a receiver is appointed.
See "Certain  Legal Aspects of the  Mortgage Loans and the  Leases-Leases and
Rents."  Alternatively,  to the  extent specified  in the  related Prospectus
Supplement, the  Mortgagor and  the mortgagee may  agree that  payments under
Leases are to be made directly to a Servicer. 

    To the extent described in the  related Prospectus Supplement, the Leases
may require the  Lessees to pay rent  that is sufficient in  the aggregate to
cover  all  scheduled payments  of  principal  and  interest on  the  related
Mortgage Loans and, in certain cases,  their pro rata share of the  operating
expenses,  insurance  premiums and  real  estate  taxes associated  with  the
Mortgaged Properties. Certain of the Leases may require the Mortgagor to bear
costs associated  with  structural  repairs  and/or the  maintenance  of  the
exterior or other portions  of the Mortgaged Property or provide  for certain
limits on  the aggregate  amount of  operating expenses, insurance  premiums,
taxes  and  other  expenses that  the  Lessees  are required  to  pay.  If so
specified in the  related Prospectus Supplement, under  certain circumstances
the Lessees may be permitted to set  off their rental obligations against the
obligations of the Mortgagors under the Leases. In those cases where payments
under  the Leases (net  of any operating expenses  payable by the Mortgagors)
are insufficient to  pay all of the  scheduled principal and interest  on the
related Mortgage Loans, the  Mortgagors must rely on other  income or sources
(including  security deposits) generated by the related Mortgaged Property to
make payments on  the related Mortgage Loan.  To the extent specified  in the
related  Prospectus  Supplement,  some Commercial  Properties  may  be leased
entirely  to one  Lessee.  In such  cases, absent  the availability  of other
funds, the Mortgagor must rely entirely on rent paid by such  Lessee in order
for the Mortgagor to pay all  of the scheduled principal and interest on  the
related Commercial  Loan. To the  extent specified in the  related Prospectus
Supplement, certain of the Leases may expire  prior to the stated maturity of
the related Mortgage Loan. In such  cases, upon expiration of the Leases  the
Mortgagors will have to look to alternative sources of income, including rent
payment by  any new Lessees or  proceeds from the sale or  refinancing of the
Mortgaged Property, to  cover the payments of  principal and interest  due on
such Mortgage Loans unless the Lease is renewed. As specified in  the related
Prospectus  Supplement, certain  of  the  Leases may  provide  that upon  the
occurrence of a casualty affecting a Mortgaged Property, the Lessee will have
the right to terminate its Lease, unless the Mortgagor, as lessor, is able to
cause the  Mortgaged Property  to be  restored within a  specified period  of
time.  Certain Leases  may provide  that it  is the  lessor's responsibility,
while other Leases provide that it is the Lessee's responsibility, to restore
the Mortgaged  Property after a  casualty to its original  condition. Certain
Leases may provide  a right of termination to the related  Lessee if a taking
of a material  or specified percentage of  the leased space in  the Mortgaged
Property occurs, or  if the ingress or  egress to the  leased space has  been
materially impaired. 

Default and Loss Considerations with Respect to the Mortgage Loans

Mortgage loans secured by commercial  and multifamily properties are markedly
different from owner-occupied single family mortgage  loans. The repayment of
loans secured by commercial or multifamily properties is  typically dependent
upon  the  successful  operation  of  such  property  rather  than  upon  the
liquidation  value of  the real  estate.  Unless otherwise  specified in  the
Prospectus Supplement, the  Mortgage Loans will be  non-recourse loans, which
means that,  absent special  facts, the mortgagee  may look  only to  the Net
Operating Income  from the property for  repayment of the mortgage  debt, and
not to  any other of the Mortgagor's assets,  in the event of the Mortgagor's
default. Lenders typically look to the Debt Service Coverage Ratio of  a loan
secured by income-producing  property as an important measure  of the risk of
default on such a loan. The "Debt  Service Coverage Ratio" of a Mortgage Loan
at any given time is the ratio of the Net Operating Income for a twelve-month
period  to the  annualized  scheduled  payments on  the  Mortgage Loan.  "Net
Operating Income" means, for any  given period, unless otherwise specified in
the related Prospectus Supplement, 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) non-cash  items  such  as  depreciation  and  amortization,  (ii) capital
expenditures  and  (iii) debt  service  on  loans secured  by  the  Mortgaged
Property. The  Net Operating  Income of a  Mortgaged Property  will fluctuate
over time and may be  sufficient or insufficient to cover debt service on the
related Mortgage Loan at any given time. 

    As the primary component of Net Operating  Income, rental income (as well
as maintenance payments from tenant-stockholders of a Cooperative) is subject
to the vagaries of the applicable real estate market and/or business climate.
Properties  typically leased, occupied or used on a short-term basis, such as
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 leased, occupied or used for
longer  periods, such  as (typically)  retail centers,  office  buildings and
industrial  properties. Commercial  Loans may  be  secured by  owner-occupied
Mortgaged Properties  or  Mortgaged Properties  leased  to a  single  tenant.
Accordingly, a decline in  the financial condition of the Mortgagor or single
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. 

    Changes  in the  expense components  of Net Operating  Income due  to the
general economic  climate or  economic conditions in  a locality  or industry
segment,  such as  increases  in  interest rates,  real  estate and  personal
property tax  rates  and other  operating expenses,  including energy  costs;
changes in  governmental rules,  regulations and  fiscal policies,  including
environmental legislation;  and acts  of  God may  also  affect the  risk  of
default on  the related  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 Mortgagor,  is responsible for
payment of some or all of these expenses; however, because leases are subject
to default  risks as well when a tenant's income is insufficient to cover its
rent  and  operating  expenses,  the  existence  of  such  "net  of  expense"
provisions will only  temper, not eliminate, the impact  of expense increases
on the performance of the related Mortgage Loan. See "-Leases" above. 

    While the duration of  leases and the existence  of any "net of  expense"
provisions are often  viewed as the primary considerations  in evaluating the
credit risk of mortgage loans secured by certain income-producing properties,
such  risk may  be affected  equally or  to a  greater  extent by  changes in
government regulation of the operator of the property. Examples of the latter
include mortgage loans secured by  health care-related facilities, the income
from which and  the operating expenses of  which are subject to  state and/or
federal  regulations,  such   as  Medicare  and  Medicaid,   and  multifamily
properties and mobile home parks, which may be subject to state or local rent
control regulation and, in  certain cases, restrictions on changes in  use of
the property. Low-  and moderate-income housing in particular  may be subject
to legal  limitations and regulations  but, because of such  regulations, may
also be less sensitive to fluctuations in market rents generally. 

    The Debt  Service Coverage Ratio  should not be  relied upon as  the sole
measure of the risk of default of  any loan, however, since other factors may
outweigh  a  high Debt  Service  Coverage Ratio.  With  respect to  a Balloon
Mortgage  Loan,  for  example, the  risk  of  default  as  a  result  of  the
unavailability of a source of funds to finance the related balloon payment at
maturity on terms comparable to or better than those of such Balloon Mortgage
Loans  could be  significant even  though the  related Debt  Service Coverage
Ratio is high. 

    The  liquidation  value  of  any  Mortgaged  Property  may  be  adversely
affected by risks generally incident to interests in real property, including
declines  in   rental  or   occupancy  rates.   Lenders  generally  use   the
Loan-to-Value  Ratio of a  mortgage loan as  a measure of  risk of  loss if a
property must be liquidated upon a default by the Mortgagor. 

    Appraised  values of  income-producing  properties may  be  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  presents analytical challenges.  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. Where more  than one  of these  appraisal methods are  used and  create
significantly   different  results,  or  where  a  high  Loan-to-Value  Ratio
accompanies a high Debt Service Coverage Ratio  (or vice versa), the analysis
of default and loss risks is even more difficult. 

    While the  Depositor  believes  that  the  foregoing  considerations  are
important factors that  generally distinguish the Multifamily  and Commercial
Loans from  single family  mortgage loans  and provide  insight to  the risks
associated with income-producing real estate, there is no assurance that such
factors  will  in  fact  have  been  considered  by  the  Originators of  the
Multifamily  and Commercial Loans, or  that, for any  of such Mortgage Loans,
they  are  complete or  relevant.  See  "Risk  Factors-Risks Associated  with
Mortgage Loans  and  Mortgaged  Properties,"  "-Balloon  Payments,"  "-Junior
Mortgage Loans," "-Obligor Default" and "-Mortgagor Type." 

Loan-to-Value Ratio

The "Loan-to-Value Ratio" of a  Mortgage Loan at any given time  is the ratio
(expressed as a percentage) of the  then outstanding principal balance of the
Mortgage Loan to  the Value of the related Mortgaged Property. The "Value" of
a  Mortgaged  Property,  other  than  with respect  to  Refinance  Loans,  is
generally the  lesser of (a) the  appraised value determined in  an appraisal
obtained  by the  originator at origination  of such  loan and (b)  the sales
price  for such  property.  "Refinance  Loans" are  loans  made to  refinance
existing  loans.  Unless  otherwise  set  forth  in  the  related  Prospectus
Supplement, the Value of the Mortgaged Property securing a  Refinance Loan is
the appraised value  thereof determined in an appraisal  obtained at the time
of origination of the Refinance Loan. 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 at origination and will fluctuate from time to time based
upon changes in economic conditions and the real estate market. 

Mortgage Loan Information in Prospectus Supplements

Each Prospectus Supplement  will contain information, as of the  date of such
Prospectus Supplement  and  to the  extent then  applicable and  specifically
known to the Depositor, with respect to the Mortgage Loans, including (i) the
aggregate outstanding principal balance and the largest, smallest and average
outstanding  principal balance  of the  Mortgage Loans  as of  the applicable
Cut-off Date,  (ii) the type of  property securing the Mortgage  Loans (e.g.,
Multifamily Property or Commercial Property and  the type of property in each
such  category), (iii) the  weighted average  (by  principal balance)  of the
original  and remaining  terms to  maturity of  the Mortgage  Loans, (iv) the
earliest and latest origination date and maturity date of the Mortgage Loans,
(v) the weighted average (by principal  balance) of the Loan-to-Value  Ratios
at origination  of the  Mortgage Loans, (vi) the  Mortgage Interest  Rates or
range of Mortgage  Interest Rates and the weighted  average Mortgage Interest
Rate borne by the Mortgage Loans, (vii) the state or states  in which most of
the Mortgaged Properties are located, (viii) information  with respect to the
prepayment  provisions, if  any,  of the  Mortgage  Loans, (ix) the  weighted
average Retained Interest, if  any, (x) with respect  to Mortgage Loans  with
floating Mortgage Interest  Rates ("ARM Loans"), the index,  the frequency of
the adjustment  dates, the highest,  lowest and weighted average  note margin
and pass-through  margin, and the  maximum Mortgage Interest Rate  or monthly
payment variation at the time of any  adjustment thereof and over the life of
the ARM Loan  and the frequency of such monthly payment adjustments, (xi) the
Debt Service Coverage Ratio either at origination or as of a more recent date
(or both) and (xii) information  regarding the payment characteristics of the
Mortgage  Loans, including  without  limitation  balloon  payment  and  other
amortization  provisions. The related Prospectus Supplement will also contain
certain information available to the Depositor with respect to the provisions
of leases  and the nature  of tenants of  the Mortgaged Properties  and other
information  referred to in  a general manner  under "-Mortgage Loans-Default
and  Loss  Considerations with  Respect  to  the  Mortgage Loans"  above.  If
specific  information respecting  the  Mortgage  Loans is  not  known to  the
Depositor  at  the time  Certificates  are  initially offered,  more  general
information of the  nature described above will be provided in the Prospectus
Supplement, and specific information will be set forth in a report which will
be  available  to purchasers  of the  related Certificates  at or  before the
initial  issuance thereof and will  be filed as  part of a  Current Report on
Form  8-K with  the Securities  and Exchange  Commission within  fifteen days
after such initial issuance. 

Payment Provisions of the Mortgage Loans

Unless otherwise specified  in the related Prospectus Supplement,  all of the
Mortgage Loans will (i) have original terms  to maturity of not more than  40
years and (ii) provide  for payments of principal,  interest or both,  on due
dates  that  occur monthly,  quarterly  or  semi-annually  or at  such  other
interval as is specified in  the related Prospectus Supplement. Each Mortgage
Loan  may provide  for no  accrual  of interest  or for  accrual  of interest
thereon at an interest  rate (a "Mortgage Interest Rate") that  is fixed over
its term or  that adjusts from time  to time, or that is  partially fixed and
partially floating,  or that  may be  converted from  a floating  to a  fixed
Mortgage Interest Rate, or from a fixed to a floating Mortgage Interest Rate,
from  time to time pursuant  to an election or  as otherwise specified on the
related Mortgage Note,  in each case  as described in the  related Prospectus
Supplement. Each Mortgage Loan may provide for scheduled payments to maturity
or payments  that adjust  from time  to time  to accommodate  changes in  the
Mortgage Interest  Rate or to reflect  the occurrence of certain  events, and
may provide for  negative amortization or  accelerated amortization, in  each
case as  described in the  related Prospectus Supplement. Each  Mortgage Loan
may  be fully  amortizing or  require  a balloon  payment due  on  its stated
maturity  date,  in  each  case   as  described  in  the  related  Prospectus
Supplement.  Each Mortgage  Loan  may contain  prohibitions on  prepayment (a
"Lock-out Period" and  the date of expiration thereof, a  "Lock-out Date") or
require  payment of a  premium or a yield  maintenance penalty (a "Prepayment
Premium") in connection with a prepayment,  in each case as described in  the
related  Prospectus Supplement.  In the  event that holders  of any  class or
classes of  Offered Certificates will be entitled to  all or a portion of any
Prepayment  Premiums collected  in  respect of  Mortgage  Loans, the  related
Prospectus Supplement will  specify the method or  methods by which any  such
amounts  will be  allocated.  A  Mortgage Loan  may  also contain  provisions
entitling the mortgagee  to a share of profits realized from the operation or
disposition of the Mortgaged Property ("Equity Participations"), as described
in the related Prospectus Supplement. In the  event that holders of any class
or classes of Offered Certificates will be entitled to all or a portion of an
Equity  Participation, the  related Prospectus  Supplement  will specify  the
terms and provisions of the Equity Participation and the method or methods by
which  distributions  in  respect  thereof   will  be  allocated  among  such
Certificates. 

CMBS

Any CMBS  will have  been issued pursuant  to a  participation and  servicing
agreement, a pooling and servicing agreement, a trust agreement, an indenture
or  similar agreement  (an "CMBS  Agreement"). A  seller (the  "CMBS Issuer")
and/or servicer  (the "CMBS Servicer")  of the underlying Mortgage  Loans (or
Underlying CMBS) will  have entered into the CMBS Agreement with a trustee or
a custodian under  the CMBS Agreement (the  "CMBS Trustee"), if any,  or with
the  original purchaser of the  interest in the  underlying Mortgage Loans or
CMBS evidenced by the CMBS. 

    Distributions of any  principal or interest, as applicable, will  be made
on CMBS on the dates specified in the related Prospectus Supplement. The CMBS
may be  issued in  one or more  classes with  characteristics similar  to the
classes of  Certificates  described  in this  Prospectus.  Any  principal  or
interest distributions  will be made on  the CMBS by the CMBS  Trustee or the
CMBS  Servicer. The  CMBS  Issuer  or the  CMBS  Servicer  or another  person
specified  in  the  related  Prospectus  Supplement may  have  the  right  or
obligation to  repurchase or  substitute assets underlying  the CMBS  after a
certain date or under other circumstances specified in the related Prospectus
Supplement. 

    Enhancement in  the form of reserve  funds, subordination or  other forms
of  credit support  similar  to  that described  for  the Certificates  under
"Description of Credit Support" may be provided with respect to the CMBS. The
type, characteristics and  amount of such credit  support, if any, will  be a
function of certain characteristics of  the Mortgage Loans or Underlying CMBS
evidenced by or  securing such CMBS and other factors and generally will have
been established  for the  CMBS on the  basis of  requirements of  either any
Rating Agency  that may  have assigned a  rating to the  CMBS or  the initial
purchasers of the CMBS. 

    The  Prospectus   Supplement  for  a  Series of  Certificates  evidencing
interests in Mortgage  Assets that include CMBS  will specify, to the  extent
available, (i) the  aggregate approximate  initial and outstanding  principal
amount or notional amount, as applicable, and type of the CMBS to be included
in the Trust Fund, (ii) the original and remaining term to stated maturity of
the CMBS, if applicable, (iii) whether such CMBS is entitled only to interest
payments, only  to principal payments  or to  both, (iv) the  pass-through or
bond rate of the CMBS  or formula for determining such rates, if any, (v) the
applicable payment  provisions for the  CMBS, including, but not  limited to,
any  priorities, payment schedules and  subordination features, (vi) the CMBS
Issuer,   CMBS  Servicer  and  CMBS  Trustee,  as  applicable,  (vii) certain
characteristics of the credit support, if any, such as subordination, reserve
funds, insurance  policies, letters of  credit or guarantees relating  to the
related Underlying  Mortgage Loans, the  Underlying CMBS or directly  to such
CMBS,  (viii) the terms  on which  the related  Underlying Mortgage  Loans or
Underlying  CMBS for  such CMBS  or  the CMBS  may,  or are  required to,  be
purchased prior to their  maturity, (ix) the terms on which Mortgage Loans or
Underlying CMBS may be substituted  for those originally underlying the CMBS,
(x) the servicing fees  payable under the CMBS Agreement, (xi)  to the extent
available  to  the Depositor,  the  type of  information  in  respect of  the
Underlying Mortgage  Loans  described under  "-Mortgage  Loans-Mortgage  Loan
Information in Prospectus Supplements" above,  and the type of information in
respect  of  the Underlying  CMBS  described  in  this paragraph,  (xii)  the
characteristics of any cash flow agreements that are included as part  of the
trust fund evidenced or secured by the CMBS and (xiii) whether the CMBS is in
certificated form, book-entry  form or held through a  depository such as The
Depository Trust Company or the Participants Trust Company. 

Accounts

Each Trust Fund will include one or more accounts established  and maintained
on  behalf  of  the  Certificateholders  into which  the  person  or  persons
designated in the related Prospectus Supplement will, to the extent described
herein and in such Prospectus Supplement deposit all payments and collections
received or advanced  with respect to the Mortgage Assets and other assets in
the Trust Fund. Such an account may be maintained as an interest bearing or a
non-interest bearing account, and  funds held therein may be held  as cash or
invested in certain short-term, investment grade obligations, in each case as
described in  the  related Prospectus  Supplement.  See "Description  of  the
Agreement-Distribution Account and Other Collection Accounts." 

Credit Support

If  so  provided  in  the  related Prospectus  Supplement,  partial  or  full
protection against  certain defaults and  losses on  the Trust Assets  in the
related Trust Fund may be provided to one  or more classes of Certificates in
the related Series in  the form of subordination of one or more other classes
of  Certificates in  such Series or  by  one or  more other  types  of credit
support, such  as a  letter of credit,  insurance policy,  guarantee, reserve
fund or another  type of credit support,  or a combination thereof  (any such
coverage with respect  to the Certificates of any  Series, "Credit Support").
The amount and types of coverage, the identification  of the entity providing
the coverage  (if applicable)  and related information  with respect  to each
type of  Credit  Support,  if  any,  will  be  described  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  related Prospectus  Supplement,  the Trust  Fund may
include 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.  The Trust  Fund may also  include certain  other agreements,
such  as  interest rate  exchange  agreements,  interest  rate cap  or  floor
agreements,  currency exchange agreements  or similar agreements  provided to
reduce the effects of interest rate or currency exchange rate fluctuations on
the Mortgage Assets or on one or  more classes of Certificates. The principal
terms of any such guaranteed investment contract or other agreement (any such
agreement,  a   "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
Prospectus  Supplement  for the  related  Series.  In addition,  the  related
Prospectus Supplement will  provide certain information  with respect to  the
obligor under any such Cash Flow Agreement. 


                               Use of Proceeds

The  net proceeds to  be received from  the sale of  the Certificates will be
applied  by the  Depositor to  the purchase  of Trust  Assets and to  pay for
certain expenses  incurred in connection  with such purchase of  Trust Assets
and sale of Certificates. 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. 


                             Yield Considerations

General

The yield  on any Offered  Certificate will depend on  the price paid  by the
Certificateholder, the  Pass-Through Rate of the Certificate, the receipt and
timing  of receipt  of  distributions  on the  Certificate  and the  weighted
average life of the Mortgage Assets  in the related Trust Fund (which  may be
affected  by prepayments, defaults,  liquidations or repurchases).  See "Risk
Factors." 

Pass-Through Rate

Certificates  of  any class  within  a  Series may  have fixed,  variable  or
floating Pass-Through Rates,  which may or may not be based upon the interest
rates borne by the Mortgage Assets 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 such  Certificates or, in the  case of a
variable or  floating  Pass-Through  Rate,  the  method  of  determining  the
Pass-Through Rate;  the effect,  if any,  of the  prepayment of  any Mortgage
Asset on the  Pass-Through Rate of one  or more classes of  Certificates; and
whether the  distributions of interest on the  Certificates of any class will
be dependent, in whole or in part,  on the performance of any obligor under a
Cash Flow Agreement. 

    The effective yield  to maturity to each holder of  Certificates entitled
to payments  of  interest  will  be below  that  otherwise  produced  by  the
applicable  Pass-Through Rate and purchase price of such Certificate because,
while interest may accrue on each Mortgage Asset during a certain period, the
distribution of  such interest will  be made  on a day  which may  be several
days, weeks or months following the period of accrual. 

Timing of Payment of Interest

Each payment of  interest on the Certificates (or addition to the Certificate
Balance  of a  class of  Accrual Certificates)  on a  Distribution Date  will
include  interest  accrued  during  the  Interest  Accrual  Period  for  such
Distribution Date. As indicated above  under "-The Pass-Through Rate," if the
Interest Accrual Period ends on a date other than a Distribution Date for the
related Series, the yield realized by the holders of such Certificates may be
lower than the yield  that would result if the Interest  Accrual Period ended
on  such Distribution  Date.  In addition,  if so  specified  in the  related
Prospectus Supplement,  interest accrued for  an Interest Accrual  Period for
one or more classes of Certificates may  be calculated on the assumption that
distributions  of principal  (and  additions to  the  Certificate Balance  of
Accrual Certificates) and allocations of losses on the Mortgage Assets may be
made on the first day of the Interest Accrual  Period for a Distribution Date
and  not  on  such Distribution  Date.  Such  method  would  produce a  lower
effective yield  than if interest were calculated on  the basis of the actual
principal amount outstanding during an Interest Accrual Period. The  Interest
Accrual Period for any class of Offered Certificates will be described in the
related Prospectus Supplement. 

Payments of Principal; Prepayments

The yield to maturity  on the Certificates  will be affected  by the rate  of
principal payments on the Mortgage Assets (including principal prepayments on
Mortgage  Loans resulting  from  voluntary  prepayments  by  the  Mortgagors,
insurance  proceeds,  condemnations   and  involuntary  liquidations).   Such
payments may  be directly  dependent upon the  payments on  Leases underlying
such  Mortgage Loans. The  rate at which  principal prepayments occur  on the
Mortgage Loans will be affected  by a variety of factors,  including, without
limitation, the terms of the Mortgage Loans, the level of prevailing interest
rates,  the  availability  of  mortgage  credit  and  economic,  demographic,
geographic, tax, legal and other  factors. In general, however, if prevailing
interest rates  fall significantly below  the Mortgage Interest Rates  on the
Mortgage Loans comprising  or underlying the Mortgage Assets  in a particular
Trust  Fund,  such Mortgage  Loans are  likely  to be  the subject  of higher
principal prepayments than  if prevailing rates remain at or  above the rates
borne by such Mortgage Loans. In this regard, it should be noted that certain
Mortgage  Assets  may  consist  of  Mortgage  Loans  with  different Mortgage
Interest Rates  and the stated  pass-through or pay-through interest  rate of
certain  CMBS may  be a  number  of percentage  points higher  or  lower than
certain  of the underlying Mortgage Loans. The  rate of principal payments on
some or all of the classes of Certificates of a Series will correspond to the
rate of  principal payments on the Mortgage Assets  in the related Trust Fund
and  is  likely to  be  affected by  the  existence of  Lock-out  Periods and
Prepayment Premium provisions of the  Mortgage Loans underlying or comprising
such Mortgage Assets,  and by the  extent to which the  servicer of any  such
Mortgage  Loan is  able to  enforce such  provisions. Mortgage  Loans with  a
Lock-out Period or a Prepayment Premium provision, to the extent enforceable,
generally  would  be  expected  to  experience  a  lower  rate  of  principal
prepayments  than otherwise identical Mortgage Loans without such provisions,
with shorter Lock-out Periods or with lower Prepayment Premiums. 

    If the  purchaser of a Certificate  offered at a discount  calculates its
anticipated  yield to maturity  based on an assumed  rate of distributions of
principal  that is  faster than  that  actually experienced  on the  Mortgage
Assets, the actual yield  to maturity will be lower than  that so calculated.
Conversely, if the purchaser of a Certificate offered at a premium calculates
its anticipated yield  to maturity based on an assumed  rate of distributions
of principal that  is slower than that  actually experienced on the  Mortgage
Assets, the actual yield to maturity  will be lower than that so  calculated.
In either  case, if so provided in the  Prospectus Supplement for a Series of
Certificates, the effect on yield on one  or more classes of the Certificates
of such Series of  prepayments of  the Mortgage Assets  in the related  Trust
Fund may  be mitigated  or exacerbated  by any  provisions for  sequential or
selective distribution of principal to such classes. 

    When  a full  prepayment is  made on  a Mortgage  Loan, the  Mortgagor is
charged interest on the principal amount of  the Mortgage Loan so prepaid for
the number  of days  in the  month actually  elapsed up  to the  date of  the
prepayment.  Unless otherwise specified in the related Prospectus Supplement,
the effect of  prepayments in full will  be to reduce the amount  of interest
paid in the  following month to holders of  Certificates entitled to payments
of interest because interest on the principal amount of any Mortgage  Loan so
prepaid will be paid  only to the date  of prepayment rather than for  a full
month.  Unless otherwise  specified in  the related Prospectus  Supplement, a
partial  prepayment of principal  is applied so as  to reduce the outstanding
principal balance  of the  related Mortgage Loan  as of the  Due Date  in the
month in  which such  partial prepayment  is  received. As  a result,  unless
otherwise specified  in the  related Prospectus Supplement,  the effect  of a
partial  prepayment  on a  Mortgage  Loan will  be  to reduce  the  amount of
interest passed through to holders of Certificates in the month following the
receipt of such partial prepayment by an amount equal to one month's interest
at the applicable Pass-Through Rate on the prepaid amount. 

    The timing of  changes in the rate of principal  payments on the Mortgage
Assets may significantly affect an  investor's actual yield to maturity, even
if the  average  rate of  distributions of  principal is  consistent with  an
investor's  expectation.  In general,  the  earlier  a  principal payment  is
received on the Mortgage Assets and distributed on a Certificate, the greater
the effect on  such investor's yield to maturity. The effect on an investor's
yield of principal  payments occurring at a  rate higher (or lower)  than the
rate anticipated by the investor during a given period may not be offset by a
subsequent like decrease (or increase) in the rate of principal payments. 

Prepayments-Maturity and Weighted Average Life

The rates  at which principal  payments are  received on the  Mortgage Assets
included in or  comprising a Trust  Fund and the rate  at which payments  are
made from any Credit Support or Cash Flow Agreement for the related Series of
Certificates may affect  the ultimate maturity and the  weighted average life
of each class  of such "Series." Prepayments on the Mortgage Loans comprising
or underlying the  Mortgage Assets in a particular Trust  Fund will generally
accelerate the rate at which principal is paid on some or all of the  classes
of the Certificates of the related "Series." 

    If   so  provided   in  the   Prospectus  Supplement   for  a   Series of
Certificates, one or more  classes of Certificates may have a final scheduled
Distribution Date,  which is the  date on or  prior to which  the Certificate
Balance thereof  is scheduled to be reduced to  zero, calculated on the basis
of the assumptions applicable to such Series set forth therein. 

    Weighted  average life  refers to  the average amount  of time  that will
elapse from the date of issue of a security until each dollar of principal of
such security will be repaid  to the investor. The weighted average life of a
class  of Certificates of  a Series will be  influenced by the  rate at which
principal on the Mortgage Loans  comprising or underlying the Mortgage Assets
is paid to such class, which may be in the form of scheduled amortization  or
prepayments (for this purpose, the term "prepayment" includes prepayments, in
whole or in part, and liquidations due to default). 

    In  addition,  the weighted  average  life  of the  Certificates  may  be
affected  by the  varying  maturities  of the  Mortgage  Loans comprising  or
underlying  the CMBS.  If any  Mortgage  Loans comprising  or underlying  the
Mortgage Assets  in a particular Trust Fund have  actual terms to maturity of
less than those assumed in calculating final scheduled Distribution Dates for
the classes  of Certificates of  the related Series,  one or more  classes of
such Certificates may be fully paid prior to their respective final scheduled
Distribution  Dates, even  in the  absence of  prepayments.  Accordingly, the
prepayment  experience of  the Mortgage  Assets will,  to some  extent,  be a
function of the mix of Mortgage Interest Rates and maturities of the Mortgage
Loans comprising or underlying such  Mortgage Assets. See "Description of the
Trust Funds." 

    Prepayments on loans are also commonly  measured relative to a prepayment
standard or  model, such as  the Constant Prepayment Rate  ("CPR") prepayment
model.  CPR represents  a  constant  assumed rate  of  prepayment each  month
relative to the then outstanding principal balance of a pool of loans for the
life of such loans. 

    Neither  CPR 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 pool of loans, including the  Mortgage
Loans  underlying  or  comprising  the  Mortgage Assets.  Moreover,  CPR  was
developed  based  upon  historical prepayment  experience  for  single family
loans. Thus, it is likely that prepayment of any Mortgage Loans comprising or
underlying  the  Mortgage Assets  for  any  Series will  not conform  to  any
particular level of CPR. 

    The   Depositor  is  not  aware  of  any  meaningful  publicly  available
prepayment statistics for multifamily or commercial mortgage loans. 

    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 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  Mortgage Loans comprising  or underlying the related  Mortgage Assets
are  made at  rates corresponding to  various percentages  of CPR or  at such
other  rates  specified  in  such  Prospectus  Supplement.  Such  tables  and
assumptions are intended  to illustrate the  sensitivity of weighted  average
life of the Certificates to various prepayment rates and will not be intended
to predict  or to provide information  that will enable investors  to predict
the  actual weighted average  life of the  Certificates. It  is unlikely that
prepayment of any Mortgage Loans comprising or underlying the Mortgage Assets
for any  Series will conform to any particular level of CPR or any other rate
specified in the related Prospectus Supplement. 

Other Factors Affecting Weighted Average Life

Type of Mortgage Asset

A number of  Mortgage Loans may  have balloon payments  due at maturity,  and
because the ability of a Mortgagor  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 risk that  a number of Mortgage  Loans having
balloon payments may default at maturity, or that the servicer may extend the
maturity of such a Mortgage Loan in connection with a workout. In the case of
defaults,  recovery  of proceeds  may  be  delayed  by, among  other  things,
bankruptcy of the  Mortgagor or adverse  conditions in  the market where  the
property is located. In order to minimize losses on defaulted Mortgage Loans,
the servicer  may, to the extent and under the circumstances set forth in the
related Prospectus Supplement be permitted  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
will  tend to extend  the weighted average life  of the Certificates, thereby
lengthening the  period  of time  elapsed  from the  date  of issuance  of  a
Certificate until it is retired. 

Foreclosures and Payment Plans

The number  of foreclosures and  the principal amount  of the  Mortgage Loans
comprising or underlying the Mortgage  Assets 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 life of  the
Mortgage Loans comprising  or underlying the Mortgage Assets and  that of the
related Series of Certificates. 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, may also  have an effect upon the payment patterns of particular
Mortgage Loans and thus the weighted average life of the Certificates. 

Due-on-Sale and Due-on-Encumbrance Clauses

Acceleration of mortgage payments as a result of certain transfers of  or the
creation of encumbrances upon underlying Mortgaged Property is another factor
affecting  prepayment rates  that  may  not be  reflected  in the  prepayment
standards or models used in  the relevant Prospectus Supplement. A number  of
the Mortgage Loans  comprising or underlying the Mortgage  Assets may include
"due-on-sale" clauses or  "due-on-encumbrance" clauses that allow  the holder
of the Mortgage  Loans to demand payment  in full of the  remaining principal
balance of the Mortgage Loans upon sale or certain  other transfers of or the
creation of encumbrances upon the related Mortgaged Property. With respect to
any  Whole  Loans,  unless  otherwise  provided  in  the  related  Prospectus
Supplement,  the  Master  Servicer, on  behalf  of the  Trust  Fund,  will be
required to exercise (or waive its right to exercise) any such right that the
Trustee may have as  mortgagee to accelerate payment  of the Whole Loan  in a
manner consistent with the Servicing  Standard. See "Certain Legal Aspects of
the Mortgage  Loans and  the Leases-Due-on-Sale  and Due-on-Encumbrance"  and
"Description   of    the   Agreements-Due-on-Sale    and   Due-on-Encumbrance
Provisions." 

Single Mortgage Loan or Single Mortgagor

The Mortgage  Assets  in a  particular Trust  Fund may  consist  of a  single
Mortgage Loan or  obligations of a single Mortgagor  or related Mortgagors as
specified in the related Prospectus Supplement. Assumptions used with respect
to the prepayment  standards or models based upon analysis of the behavior of
mortgage  loans  in a  larger  group  will  not  necessarily be  relevant  in
determining prepayment experience  on a single Mortgage Loan  or with respect
to a single Mortgagor. 


                                The Depositor

J.P Morgan Commercial  Mortgage Finance Corp., the Depositor,  is an indirect
wholly-owned subsidiary of J.P Morgan & Co. Incorporated and was incorporated
in  the State  of Delaware  on  September 19, 1994.  The principal  executive
offices of the  Depositor are located at 60  Wall Street, New York,  New York
10260-0060. Its telephone number is (212) 648-3636. 

    The  Depositor does not have, nor  is it expected in  the future to have,
any significant assets. 


                       Description of the Certificates

General

The  Certificates of  each Series  (including any  class of  Certificates not
offered hereby) will  represent the entire  beneficial ownership interest  in
the  Trust Fund  created pursuant  to the  related Agreement.  Each Series of
Certificates will consist of one or more classes of Certificates that may (i)
provide  for the  accrual of  interest thereon  based on  fixed, variable  or
floating  rates; (ii) be  senior  (collectively,  "Senior  Certificates")  or
subordinate (collectively, "Subordinate  Certificates") to one or  more other
classes  of   Certificates  in  respect  of  certain   distributions  on  the
Certificates;   (iii) be   entitled   to   principal   distributions,    with
disproportionately low,  nominal or no interest  distributions (collectively,
"Stripped   Principal   Certificates");   (iv) be    entitled   to   interest
distributions,  with  disproportionately   low,  nominal   or  no   principal
distributions (collectively,  "Stripped Interest  Certificates"); (v) provide
for  distributions of accrued interest  thereon commencing only following the
occurrence of  certain events, such  as the retirement  of one or  more other
classes   of   Certificates   of   such   Series   (collectively,    "Accrual
Certificates"); (vi) provide for payments of principal sequentially, based on
specified payment schedules,  from only a portion of the Trust Assets in such
Trust Fund  or based on  specified calculations, to  the extent of  available
funds, in each case as described in the related Prospectus Supplement; and/or
(vii) provide  for  distributions based  on  a  combination  of two  or  more
components thereof with one or more of  the characteristics described in this
paragraph including a Stripped Principal Certificate component and a Stripped
Interest  Certificate component.  Any  such classes  may  include classes  of
Offered Certificates. 

    Each class of Offered Certificates of a  Series will be issued in minimum
denominations  corresponding  to the  Certificate  Balances  or, in  case  of
Stripped  Interest Certificates,  notional  amounts  or percentage  interests
specified in the  related Prospectus Supplement. The transfer  of any Offered
Certificates may be registered and such Certificates may be exchanged without
the  payment  of   any  service  charge  payable  in   connection  with  such
registration of transfer or exchange, but the Depositor or the Trustee or any
agent thereof  may require payment  of a sum sufficient  to cover any  tax or
other  governmental  charge.  One  or  more  classes  of  Certificates  of  a
Series may  be issued  in definitive  form ("Definitive Certificates")  or in
book-entry  form  ("Book-Entry  Certificates"), as  provided  in  the related
Prospectus  Supplement.  See   "Risk  Factors-Book-Entry  Registration"   and
"Description  of  the  Certificates-Book-Entry  Registration  and  Definitive
Certificates."  Definitive  Certificates  will  be   exchangeable  for  other
Certificates of  the same class  and Series of  a like aggregate  Certificate
Balance, notional amount  or percentage interest but  of different authorized
denominations. See "Risk Factors Limited Liquidity" and "Limited Assets." 

Distributions

Distributions on the Certificates of each Series will be made by or on behalf
of the  Trustee  on  each  Distribution  Date as  specified  in  the  related
Prospectus  Supplement  from  the  Available  Distribution  Amount  for  such
Series and  such  Distribution Date.  Except  as otherwise  specified  in the
related   Prospectus  Supplement,   distributions   (other  than   the  final
distribution) will be made to the persons in whose names the Certificates are
registered at the  close of business on  the last business  day of the  month
preceding  the month  in  which  the Distribution  Date  occurs (the  "Record
Date"), and  the amount  of each distribution  will be  determined as  of the
close of business on the date specified in the  related Prospectus Supplement
(the "Determination Date").  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 or by random  selection, as described
in the related Prospectus Supplement  or otherwise established by the related
Trustee.  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
so  notified the Trustee  or other person  required to make  such payments no
later than the  date specified in the related Prospectus  Supplement (and, if
so provided in  the related Prospectus Supplement, holds  Certificates in the
requisite amount specified therein), or by check mailed to the address of the
person entitled thereto as it  appears on the Certificate Register; provided,
however, that  the  final  distribution  in retirement  of  the  Certificates
(whether Definitive  Certificates or  Book-Entry Certificates)  will be  made
only  upon presentation  and surrender  of the  Certificates at  the location
specified in the notice to Certificateholders of such final distribution. 

Available Distribution Amount

All distributions  on the  Certificates of  each Series on  each Distribution
Date will be made from the Available  Distribution Amount described below, in
accordance with  the terms described  in the  related Prospectus  Supplement.
Unless  provided  otherwise   in  the  related  Prospectus   Supplement,  the
"Available Distribution Amount" for each  Distribution Date equals the sum of
the  following amounts:  (i)the total amount  of all  cash on deposit  in the
related  Distribution Account  as of  the  corresponding Determination  Date,
including Servicer  advances, net of  any scheduled payments due  and payable
after such Distribution Date; (ii)interest or investment income on amounts on
deposit in the Distribution Account, including any net amounts paid under any
Cash Flow Agreements;  and (iii)to the extent  not on deposit in  the related
Distribution Account as of the corresponding Determination Date,  any amounts
collected  under, from or  in respect of  any Credit Support  with respect to
such Distribution Date. 

    As described  below,  the entire  Available Distribution  Amount will  be
distributed  among the related  Certificates (including any  Certificates not
offered hereby) on  each Distribution Date, and accordingly  will be released
from the Trust Fund and will not be available for any future distributions. 

Distributions of Interest on the Certificates

Each  class  of  Certificates  (other  than  classes  of  Stripped  Principal
Certificates  that   have  no  Pass-Through   Rate)  may  have   a  different
Pass-Through Rate, which will be a fixed, variable or floating rate  at which
interest will accrue on such class or a component thereof (the  "Pass-Through
Rate"). The  related Prospectus Supplement will specify the Pass-Through Rate
for  each  class or  component or,  in  the case  of  a variable  or floating
Pass-Through Rate, the method  for determining the Pass-Through  Rate. Unless
otherwise specified  in the related  Prospectus Supplement,  interest on  the
Certificates will be calculated on the basis of a 360-day year  consisting of
twelve 30-day months. 

    Distributions of  interest in  respect of the  Certificates of any  class
will be  made on  each Distribution  Date (other  than any  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  any class  of Stripped
Principal  Certificates  that  are  not  entitled  to  any  distributions  of
interest) based on  the Accrued Certificate Interest for such  class and such
Distribution Date, subject to the sufficiency of the portion 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. With respect to  each class of Certificates and each  Distribution Date
(other  than certain  classes of  Stripped  Interest Certificates),  "Accrued
Certificate  Interest" will  be equal  to  interest accrued  for a  specified
period on  the outstanding Certificate  Balance thereof immediately  prior to
the  Distribution  Date,  at the  applicable  Pass-Through  Rate, reduced  as
described  below. Unless  otherwise provided  in  the Prospectus  Supplement,
Accrued  Certificate Interest on Stripped Interest Certificates will be equal
to interest accrued for a specified period on the outstanding notional amount
thereof  immediately  prior to  each  Distribution  Date, at  the  applicable
Pass-Through Rate, reduced as described  below. The method of determining the
notional  amount for  any class  of  Stripped Interest  Certificates will  be
described in  the related Prospectus Supplement. Reference to notional amount
is solely for convenience in certain calculations and does  not represent the
right to receive any distributions of principal. Unless otherwise provided in
the  related Prospectus  Supplement,  the Accrued  Certificate Interest  on a
Series of Certificates  will be reduced  in the event of  prepayment interest
shortfalls,  which are  shortfalls  in  collections of  interest  for a  full
accrual period  resulting  from prepayments  prior to  the due  date in  such
accrual period  on the Mortgage  Loans comprising or underlying  the Mortgage
Assets in the Trust Fund for such Series. The particular manner in which such
shortfalls  are  to  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 Loans  comprising or
underlying 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 the Mortgage Loans comprising or underlying the Mortgage
Assets in the related Trust Fund  will result in a corresponding increase  in
the  Certificate Balance  of such  class. See  "Risk Factors-Average  Life of
Certificates; Prepayments; Yields" and "Yield Considerations." 

Distributions of Principal of the Certificates

The  Certificates of  each Series,  other  than certain  classes of  Stripped
Interest Certificates, will have a  "Certificate Balance" which, at any time,
will  equal  the then  maximum amount  that  the holder  will be  entitled to
receive in respect of  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 Certificate  will  be reduced  to  the  extent of
distributions of  principal thereon  from time  to time  and, if  and to  the
extent so provided  in the  related Prospectus Supplement,  by the amount  of
losses incurred in  respect of the related Mortgage Assets,  may be increased
in respect of deferred interest on  the related Mortgage Loans to the  extent
provided in the  related Prospectus Supplement  and, in the  case of  Accrual
Certificates  prior  to the  Distribution  Date  on  which  distributions  of
interest are required to commence, will  be increased by any related  Accrued
Certificate Interest.  Unless otherwise  provided in  the related  Prospectus
Supplement,  the  initial aggregate  Certificate  Balance of  all  classes of
Certificates of a  Series will not be greater than  the outstanding aggregate
principal balance of the related Mortgage Assets as of the applicable Cut-off
Date. The  initial aggregate Certificate  Balance of a Series and  each class
thereof will  be  specified  in  the related  Prospectus  Supplement.  Unless
otherwise provided  in the  related Prospectus  Supplement, distributions  of
principal will be made on  each Distribution Date to the class  or classes of
Certificates entitled thereto in accordance  with the provisions described in
such Prospectus  Supplement until the  Certificate Balance of such  class has
been  reduced to  zero. Stripped  Interest Certificates  with  no Certificate
Balance are not entitled to any distributions of principal. 

Components

To the extent specified in the related Prospectus Supplement, distribution on
a class  of  Certificates may  be  based on  a  combination  of two  or  more
different components as described under "-General" above. To such extent, the
descriptions   set  forth   under  "-Distributions   of   Interests  on   the
Certificates" and  "-Distributions of  Principal of  the Certificates"  above
also  relate to  components of such  a class  of Certificates. In  such case,
reference in such sections to Certificate Balance and Pass-Through Rate refer
to the principal balance, if any, of  any such component and the Pass-Through
Rate, if any, on any such component, respectively. 

Distributions on the Certificates 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 that  are  collected on  the
Mortgage  Assets  in the  related  Trust Fund  will  be  distributed on  each
Distribution Date to the class or classes of Certificates entitled thereto in
accordance with the provisions described in such Prospectus Supplement. 

Allocation of Losses and Shortfalls

If  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,  the  amount  of such  losses  or
shortfalls will be borne first by a  class of Subordinate Certificates in the
priority  and  manner  and  subject  to the  limitations  specified  in  such
Prospectus Supplement See  "Description of Credit Support"  for a description
of the types  of protection that  may be included  in shortfalls on  Mortgage
Assets comprising such Trust Fund. 

Advances in Respect of Delinquencies

With respect  to any Series of Certificates evidencing an interest in a Trust
Fund,  unless  otherwise provided  in  the related  Prospectus  Supplement, a
Servicer or another  entity described therein will be required as part of its
servicing responsibilities to advance on or before each Distribution Date its
own funds or funds held in the  Distribution Account that are not included in
the Available  Distribution Amount for  such Distribution Date, in  an amount
equal to  the aggregate  of payments  of principal  (other  than any  balloon
payments) and interest (net of  related servicing fees and Retained Interest)
that were due on  the Whole Loans in  such Trust Fund and were  delinquent on
the  related  Determination  Date,  subject to  such  Servicer's  (or another
entity's) good faith  determination that such  advances will be  reimbursable
from  Related  Proceeds  (as  defined below).  In  the  case  of a  Series of
Certificates that  includes one or  more classes of  Subordinate Certificates
and if so provided in the  related Prospectus Supplement, each Servicer's (or
another  entity's) advance obligation  may be limited only  to the portion of
such delinquencies  necessary to  make the required  distributions on  one or
more  classes of Senior Certificates and/or may be subject to such Servicer's
(or another  entity's) good  faith determination that  such advances  will be
reimbursable  not only  from Related  Proceeds but  also from  collections on
other Trust Assets  otherwise distributable on  one or  more classes of  such
Subordinate Certificates. See "Description of Credit Support." 

    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. Unless
otherwise provided  in  the  related Prospectus  Supplement,  advances  of  a
Servicer's  (or another  entity's) funds  will  be reimbursable  only out  of
related  recoveries on the  Mortgage Loans (including  amounts received under
any form of Credit  Support) respecting which such advances were  made (as to
any Mortgage Loan, "Related Proceeds") and,  if so provided in the Prospectus
Supplement, out of any amounts otherwise distributable on one or more classes
of Subordinate Certificates of such  Series; provided, however, that any such
advance will  be reimbursable  from any amounts  in the  Distribution Account
prior to any distributions being made on the Certificates to the  extent that
a Servicer (or  such other entity)  shall determine in  good faith that  such
advance  (a  "Nonrecoverable  Advance") is  not  ultimately  recoverable from
Related Proceeds  or, if applicable,  from collections on other  Trust Assets
otherwise  distributable on such  Subordinate Certificates. If  advances have
been made by a Servicer from  excess funds in the Distribution Account,  such
Servicer is required to replace such funds in the Distribution Account on any
future Distribution Date to the extent that funds in the Distribution Account
on such  Distribution Date  are less  than payments  required to  be made  to
Certificateholders on  such date. If  so specified in the  related Prospectus
Supplement,  the  obligations of  a  Servicer  (or  another entity)  to  make
advances may  be secured  by a cash  advance reserve fund,  a surety  bond, a
letter  of  credit  or  another  form of  limited  guaranty.  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, a
Servicer (or another entity) will be entitled to receive interest at the rate
specified therein on  its outstanding advances  and will  be entitled to  pay
itself  such interest  periodically  from general  collections  on the  Trust
Assets prior to any payment to Certificateholders or as otherwise provided in
the related Agreement and described in such Prospectus Supplement. 

    The Prospectus  Supplement for any  Series of Certificates  evidencing an
interest in a Trust Fund  that includes CMBS will describe any  corresponding
advancing obligation of any person in connection with such CMBS. 

Reports to Certificateholders

Unless  otherwise   provided  in   the  Prospectus   Supplement,  with   each
distribution to holders of any class of  Certificates of a Series, the Master
Servicer or  the Trustee, as  provided in the related  Prospectus Supplement,
will forward or  cause to be forwarded to each such  holder, to the Depositor
and to such  other parties as may  be specified in  the related Agreement,  a
statement setting forth, in each case to the extent applicable and available:

(i)the amount  of such distribution to holders  of Certificates of such class
applied to  reduce the  Certificate Balance thereof;  (ii)the amount  of such
distribution to  holders of Certificates  of such class allocable  to Accrued
Certificate  Interest; (iii)the amount of  such distribution allocable to (a)
Prepayment Premiums  and (b) payments  on account  of Equity  Participations;
(iv)the  amount of related  servicing compensation received  by each Servicer
and  such other  customary information  as  any such  Master Servicer  or the
Trustee deems  necessary or desirable, or that a Certificateholder reasonably
requests, to enable  Certificateholders to prepare their  tax returns; (v)the
aggregate amount of advances included in such distribution, and the aggregate
amount  of  any  unreimbursed  advances at  the  close  of  business  on such
Distribution Date; (vi)the aggregate principal balance of the Mortgage Assets
at the  close of  business on  such  Distribution Date;  (vii)the number  and
aggregate  principal balance  of  Whole  Loans in  respect  of which  (a) one
scheduled payment is  delinquent, (b) two scheduled payments  are delinquent,
(c) three  or  more  scheduled payments  are  delinquent  and (d) foreclosure
proceedings have been  commenced; (viii)with respect to each  Whole Loan that
is delinquent two or more months, (a) the loan number thereof, (b) the unpaid
balance thereof,  (c) whether the  delinquency is in  respect of  any balloon
payment,  (d) the aggregate  amount of  unreimbursed  servicing expenses  and
unreimbursed  advances in respect  thereof, (e) if applicable,  the aggregate
amount of any interest accrued and payable on  related servicing expenses and
related  advances  assuming  such Mortgage  Loan  is  subsequently liquidated
through foreclosure,  (f) whether a notice  of acceleration has been  sent to
the Mortgagor and,  if so, the date  of such notice,  (g) whether foreclosure
proceedings have been  commenced and, if so, the date so commenced and (h) if
such Mortgage Loan is  more than three months delinquent and  foreclosure has
not  been commenced, the reason therefor;  (ix)with respect to any Whole Loan
liquidated  during the related  Due Period (other  than by payment  in full),
(a) the loan  number thereof, (b) the manner  in which it  was liquidated and
(c) the aggregate amount of liquidation proceeds received; (x)with respect to
any Whole Loan  liquidated during the related Due Period,  (a) the portion of
such liquidation  proceeds payable or  reimbursable to each Servicer  (or any
other entity) in respect of such Mortgage Loan and (b) the amount of any loss
to Certificateholders;  (xi)with respect to  each REO Property relating  to a
Whole Loan and  included in the Trust Fund  as of the end of  the related Due
Period, (a) the loan number of the related  Mortgage Loan and (b) the date of
acquisition; (xii)with respect to each REO Property  relating to a Whole Loan
and included  in the  Trust Fund  as of the  end of  the related  Due Period,
(a) the book  value, (b) the principal  balance of the related  Mortgage Loan
immediately following such Distribution Date (calculated as if  such Mortgage
Loan were still outstanding taking into account certain limited modifications
to the terms thereof specified in the Agreement), (c) the aggregate amount of
unreimbursed  servicing expenses and unreimbursed advances in respect thereof
and (d) if applicable,  the aggregate amount of interest  accrued and payable
on related servicing expenses and related advances; (xiii)with respect to any
such REO Property sold during the  related Due Period (a) the loan number  of
the related Mortgage Loan, (b) the aggregate amount of sale proceeds, (c) the
portion of such  sales proceeds payable or  reimbursable to each Servicer  in
respect of such  REO Property or the related Mortgage Loan and (d) the amount
of any loss to  Certificateholders in respect  of the related Mortgage  Loan;
(xiv)the aggregate  Certificate Balance or  notional amount, as the  case may
be, of each class  of Certificates (including any  class of Certificates  not
offered  hereby)  at  the  close  of  business  on  such  Distribution  Date,
separately identifying any  reduction in such Certificate Balance  due to the
allocation of any loss  and increase in the Certificate Balance of a class of
Accrual Certificates in the event  that Accrued Certificate Interest has been
added to such balance; (xv)the aggregate amount of principal prepayments made
during  the  related  Due  Period;  (xvi)the  aggregate  Accrued  Certificate
Interest and unpaid  Accrued Certificate Interest, if  any, on each class  of
Certificates at the close of business on such Distribution Date; (xvii)in the
case of Certificates with a variable Pass-Through Rate, the Pass-Through Rate
applicable to  such  Distribution Date,  and, if  available, the  immediately
succeeding  Distribution Date,  as calculated in  accordance with  the method
specified  in the  related  Prospectus  Supplement;  (xviii)in  the  case  of
Certificates  with  a  floating  Pass-Through  Rate,  for  statements  to  be
distributed in any  month in which  an adjustment date  occurs, the  floating
Pass-Through Rate  applicable to such  Distribution Date and  the immediately
succeeding  Distribution Date  as calculated  in  accordance with  the method
specified  in the related Prospectus  Supplement; (xix)as to any Series which
includes Credit Support, the amount of coverage  of each instrument of Credit
Support included  therein as of  the close of  business on  such Distribution
Date;  and  (xx)the  aggregate  amount  of  payments  by  the  Mortgagors  of
(a) default interest,  (b) late charges  and (c) assumption  and modification
fees collected during the related Due Period. 

    In   the   case  of   information   furnished   pursuant  to   subclauses
(i)-(iv) above, the amounts shall be expressed as a dollar amount per minimum
denomination of Certificates  or for such other specified  portion thereof In
addition, in  the case of  information furnished pursuant to  subclauses (i),
(ii), (xiv), (xvi) and (xvii) above, such amounts shall also be provided with
respect to each  component, if any,  of a class  of Certificates. The  Master
Servicer or the  Trustee, as specified in the  related Prospectus Supplement,
will forward or cause to be forwarded to each holder, to the Depositor and to
such  other parties  as may  be specified  in the  Agreement, a  copy of  any
statements or  reports received  by the  Master Servicer  or the Trustee,  as
applicable,  with respect  to any  CMBS. The  Prospectus Supplement  for each
Series of Offered Certificates will describe any additional information to be
included in reports to the holders of such Certificates. 

    Within a reasonable  period of time after the end  of each calendar year,
the Master  Servicer or  the Trustee, as  provided in the  related Prospectus
Supplement, shall furnish  to each person who at any time during the calendar
year was a holder of a Certificate a statement containing the information set
forth in subclauses (i)-(iv) above, aggregated  for such calendar year or the
applicable portion  thereof during which such person was a Certificateholder.
Such obligation of the Master Servicer or the Trustee shall be deemed to have
been satisfied to the extent that  substantially comparable information shall
be  provided  by  the  Master  Servicer   or  the  Trustee  pursuant  to  any
requirements of the Code as are from time to time in force. 

    Unless and until Definitive Certificates are  issued, or unless otherwise
provided  in the related  Prospectus Supplement,  such statements  or reports
will  be  forwarded by  the  Master Servicer  or  the Trustee  to  Cede. Such
statements or reports may  be available to Beneficial Owners upon  request to
DTC or their respective Participant or Indirect Participant. In addition, the
Trustee  shall  furnish  a  copy of  any  such  statement  or  report to  any
Beneficial Owner which requests such copy and certifies to the Trustee or the
Master Servicer,  as  applicable,  that  it  is the  Beneficial  Owner  of  a
Certificate. See "Description of the Certificates-Book-Entry Registration and
Definitive Certificates." 

Termination

The obligations  created by  the Agreements  for each  Series of Certificates
will terminate upon  the payment to Certificateholders of  that Series of all
amounts held in  the Distribution Account or by any Servicer,  if any, or the
Trustee and required to be paid to them pursuant to such Agreements following
the  earlier of  (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 Whole Loan subject thereto and  (ii) the purchase of
all of the  assets of the  Trust Fund by  the party entitled  to effect  such
termination, under  the circumstances  and  in the  manner set  forth in  the
related Prospectus Supplement.  In no event, however, will  the trust created
by  the  Agreements  continue  beyond  the  date  specified  in  the  related
Prospectus  Supplement. Written notice of termination  of the Agreements will
be given to each  Certificateholder, and the final distribution will  be made
only  upon presentation and surrender of  the Certificates at the location to
be specified in the notice of termination. 

    If  so  specified in  the  related  Prospectus Supplement,  a  Series  of
Certificates  may be  subject  to  optional  early  termination  through  the
repurchase  of the assets  in the related  Trust Fund by  the party 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, the party specified therein will solicit bids
for the purchase of all assets of the  Trust Fund, or of a sufficient portion
of such  assets to  retire such class  or classes or  purchase such  class or
classes at a  price set forth in  the related Prospectus Supplement,  in each
case, under the circumstances and in the manner set forth therein. 

Book-Entry Registration and Definitive Certificates

If so  provided in the related Prospectus Supplement,  one or more classes of
the  Offered  Certificates   of  any  Series will  be  issued  as  Book-Entry
Certificates, and each such class will  be represented by one or more  single
Certificates registered  in the  name of  a nominee  for the  depository, The
Depository Trust Company ("DTC"). 

    DTC is a limited-purpose  trust company organized  under the laws of  the
State  of  New York,  a member  of  the Federal  Reserve System,  a "clearing
corporation" within the meaning  of the Uniform Commercial Code ("UCC") and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities  Exchange  Act  of  1934, as  amended.  DTC  was  created  to hold
securities   for  its   participating   organizations  ("Participants")   and
facilitate  the clearance and  settlement of securities  transactions between
Participants through electronic book-entry changes in their accounts, thereby
eliminating  the need  for physical  movement  of certificates.  Participants
include J.P. Morgan Securities Inc.,  securities brokers and dealers,  banks,
trust  companies  and clearing  corporations  and may  include  certain other
organizations. 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"). 

    Unless  otherwise   provided  in   the  related  Prospectus   Supplement,
investors that  are not Participants  or Indirect Participants but  desire to
purchase,  sell or  otherwise transfer  ownership of,  or other  interests in
Book-Entry Certificates  may do  so  only through  Participants and  Indirect
Participants.  In addition, such investors ("Beneficial Owners") will receive
all  distributions  on  the  Book-Entry  Certificates  through  DTC  and  its
Participants.  Under  a  book-entry format,  Beneficial  Owners  will receive
payments  after the  related  Distribution Date  because, while  payments are
required to be forwarded  to Cede & Co., as nominee for DTC ("Cede"), on each
such date DTC will forward such payments to its Participants which thereafter
will  be required  to forward  them  to Indirect  Participants or  Beneficial
Owners. Unless otherwise provided in  the related Prospectus Supplement,  the
only  "Certificateholder" (as  such term  is used in  the Agreement)  will be
Cede, as nominee of DTC, and the Beneficial Owners will not  be recognized by
the Trustee  as Certificateholders  under the  Agreements. Beneficial  Owners
will  be permitted  to exercise  the rights  of Certificateholders  under the
related Agreements only indirectly through  the Participants who in turn will
exercise   their  rights  through  DTC.  Under  the  rules,  regulations  and
procedures creating  and affecting DTC and its operations, DTC is required to
make book-entry  transfers among  Participants on whose  behalf it  acts with
respect  to  the Book-Entry  Certificates  and  is  required to  receive  and
transmit  distributions  of  principal  of  and  interest  on  the Book-Entry
Certificates.  Participants and  Indirect Participants with  which Beneficial
Owners have  accounts with respect  to the Book-Entry  Certificates similarly
are  required to  make book-entry  transfers  and receive  and transmit  such
payments on behalf of their respective Beneficial Owners. 

    Because DTC can  act only on behalf of  Participants, who in turn  act on
behalf  of  Indirect  Participants  and  certain  banks,  the  ability  of  a
Beneficial Owner  to pledge  its interest in  the 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 the  Book-Entry Certificates, may
be  limited  due  to  the lack  of  a  physical  certificate  evidencing such
interest. 

    DTC has advised  the Depositor that it will take  any action permitted to
be taken by a  Certificateholder under an Agreement only at  the direction of
one  or  more  Participants  to  whose  account with  DTC  interests  in  the
Book-Entry Certificates are credited. Under  DTC's procedures, DTC will  take
actions  permitted  to  be  taken  by  Holders  of  any  class  of Book-Entry
Certificates under the Pooling and  Servicing Agreement only at the direction
of one or more  Participants to whose account the Book-Entry Certificates are
credited  and whose  aggregate holdings  represent no  less than  any minimum
amount of Voting Rights required therefor. Therefore, Beneficial  Owners will
only  be able to  exercise their Voting  Rights to the  extent permitted, and
subject  to the procedures established,  by their Participant and/or Indirect
Participant, as applicable. DTC may  take conflicting actions with respect to
any action of Certificateholders of any Class to the extent that Participants
authorize such actions. None of the Servicers,  the Depositor, the Trustee or
any of their  respective affiliates will have any liability for any aspect of
the records relating  to or payments made on  account of beneficial ownership
interests in the Book-Entry Certificates, or  for maintaining, supervising or
reviewing any records relating to such beneficial ownership interests. 

    Unless  otherwise   specified  in  the  related   Prospectus  Supplement,
Certificates  initially issued  in book-entry  form will  be issued  in fully
registered,   certificated  form  to  Beneficial  Owners  or  their  nominees
("Definitive  Certificates"), 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 properly discharge its responsibilities as depository with
respect to the 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. 

    Upon the occurrence of either of the  events described in the immediately
preceding  paragraph, DTC  is  required  to notify  all  Participants of  the
availability  through DTC  of  Definitive  Certificates  for  the  Beneficial
Owners. Upon surrender by DTC of the certificate or certificates representing
the Book-Entry Certificates,  together with instructions for  reregistration,
the Trustee  will issue  (or cause  to be  issued) to  the Beneficial  Owners
identified in such instructions the Definitive Certificates to which they are
entitled,  and thereafter  the Trustee  will  recognize the  holders of  such
Definitive Certificates as Certificateholders under the Agreement. 


                        Description of the Agreements

The  Certificates  of  each  Series evidencing  interests  in  a  Trust  Fund
including  Whole Loans  will be issued  pursuant to  a Pooling  and Servicing
Agreement among the Depositor, a Master Servicer, if specified in the related
Prospectus Supplement, a Special  Servicer and the Trustee. The  Certificates
of each Series evidencing interests in a Trust Fund not including Whole Loans
will be issued  pursuant to  a Trust  Agreement between the  Depositor and  a
Trustee.  The Master  Servicer, any  Special  Servicer and  the Trustee  with
respect to any Series of Certificates will be named in the related Prospectus
Supplement. In  lieu of  appointing  a Master  Servicer,  a servicer  may  be
appointed pursuant to the Pooling and Servicing Agreement for any Trust Fund.
The Mortgage Loans shall be serviced pursuant to the terms of the Pooling and
Servicing  Agreement  and,  unless  otherwise  specified  in  the  Prospectus
Supplement,  a  Servicing  Agreement among  the  Depositor  (or  an affiliate
thereof), a  Master Servicer, a  Special Servicer and  a Primary Servicer.  A
manager or administrator may be appointed pursuant to the Trust Agreement for
any  Trust  Fund to  administer  such  Trust  Fund.  The provisions  of  each
Agreement  will  vary depending  upon the  nature of  the Certificates  to be
issued thereunder  and the  nature of  the related  Trust Fund. A  form of  a
Pooling and Servicing Agreement  and a form  of Servicing Agreement has  been
filed as an exhibit to the Registration Statement of which this Prospectus is
a part. Any Trust Agreement will generally conform to the form of Pooling and
Servicing Agreement  filed herewith,  but will  not  contain provisions  with
respect  to the  servicing  and  maintenance of  Whole  Loans. The  following
summaries describe certain provisions that  may appear in each Agreement. The
Prospectus   Supplement  for  a  Series of  Certificates  will  describe  any
provision of the  Agreements relating to such Series that  materially differs
from the description  thereof contained in this Prospectus.  The summaries 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 Agreements  for each
Trust Fund and  the description of such provisions  in the related Prospectus
Supplement. As used herein with respect to any Series, the term "Certificate"
refers to  all of  the Certificates of  that Series,  whether or  not offered
hereby and by the related Prospectus Supplement, unless the context otherwise
requires.  The Depositor  will  provide  a copy  of  the Agreements  (without
exhibits)  relating to any Series of Certificates without charge upon written
request of a holder of a Certificate  of such Series addressed to the Trustee
specified in the related Prospectus Supplement. 

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Mortgage Loans included in each Trust  Fund were being serviced prior to  the
issuance  of the related  Series of Certificates pursuant  to the terms  of a
Servicing Agreement  by the  Master Servicer, the  Special Servicer  and/or a
Primary  Servicer. Unless  otherwise  specified  in  the  related  Prospectus
Supplement, following  the issuance  of the  related Series of  Certificates,
such Mortgage Loans will continue  to be serviced pursuant to such  Servicing
Agreement,  together  with  the  related  Pooling  and  Servicing  Agreement.
Pursuant to the  terms of each Servicing  Agreement, a Primary Servicer  or a
Special  Servicer will  service  the  Mortgage Loans  directly  and a  Master
Servicer  may monitor  the activities  of each  Primary Servicer  and Special
Servicer.  The  Depositor  shall  assign  its  rights  under  each  Servicing
Agreement to the Trustee for the benefit of the Certificateholders. 

Assignment of Assets; 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 Trust Assets
to be included  in the related  Trust Fund, together  with all principal  and
interest  to be received on  or with respect  to such Trust  Assets after the
Cut-off Date, other than principal and interest due on or before  the Cut-off
Date and  other than  any Retained Interest.  The Trustee  will, concurrently
with such assignment,  deliver the Certificates to the  Depositor in exchange
for the Trust Assets and the other assets comprising the  Trust Fund for such
Series. Each Mortgage Asset will be identified  in a schedule appearing as an
exhibit to  the related Agreement.  Unless otherwise provided in  the related
Prospectus Supplement, such schedule will include detailed information (i) in
respect of  each Whole  Loan included  in the  related Trust  Fund, including
without limitation, the address of the related Mortgaged Property and type of
such property, the Mortgage Interest  Rate and, if applicable, the applicable
index, margin, adjustment date and any rate cap information, the original and
remaining term  to maturity, the  original and outstanding  principal balance
and balloon  payment, if  any, the  Value, Loan-to-Value  Ratio and  the Debt
Service Coverage Ratio  as of the date  indicated and payment and  prepayment
provisions,  if applicable, and (ii) in respect  of each CMBS included in the
related Trust  Fund,  including without  limitation,  the CMBS  Issuer,  CMBS
Servicer  and CMBS  Trustee, the  pass-through or  bond  rate or  formula for
determining such  rate, the  issue date  and original  and remaining term  to
maturity,  if applicable, the  original and outstanding  principal amount and
payment provisions, if applicable. 

    With respect to  each Whole Loan, the Depositor will  deliver or cause to
be delivered  to the  Trustee (or to  the custodian hereinafter  referred to)
certain  loan documents,  which  unless otherwise  specified  in the  related
Prospectus  Supplement  will  include the  original  Mortgage  Note endorsed,
without recourse,  in blank  or to  the order  of the  Trustee, the  original
Mortgage (or a  certified copy thereof) with evidence  of recording indicated
thereon and an assignment of the Mortgage to the Trustee in  recordable form.
Notwithstanding the foregoing, a Trust  Fund may include Mortgage Loans where
the original  Mortgage Note is  not delivered to  the Trustee if  the Company
delivers to  the Trustee or the  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. With respect to such Mortgage Loans, the
Trustee (or its nominee) may not be able to enforce the Mortgage Note against
the related  borrower. Unless  otherwise provided  in the related  Prospectus
Supplement, the related Agreements will require that the Depositor or another
party specified therein promptly cause each such assignment of Mortgage to be
recorded in the  appropriate public office for real  property records, except
in states where,  in the opinion of  counsel acceptable to the  Trustee, such
recording is not required  to protect the Trustee's  interest in the  related
Whole Loan against the claim of any subsequent transferee or any successor to
or creditor of the Depositor, the Master Servicer,  the relevant Asset Seller
or any other prior holder of the Whole Loan. 

    The  Trustee (or  a  custodian) will  review  such Whole  Loan  documents
within a specified period of days after receipt thereof, and the  Trustee (or
a  custodian)  will hold  such  documents in  trust  for the  benefit  of the
Certificateholders.  Unless otherwise  specified  in  the related  Prospectus
Supplement, if any such  document is found to be missing or  defective in any
material respect, the  Trustee (or such  custodian) shall immediately  notify
the Depositor. If the Depositor cannot  cure the omission or defect within  a
specified number of days after receipt  of such notice, then unless otherwise
specified  in  the related  Prospectus  Supplement,  the  Depositor  will  be
obligated, within a  specified number of days  of receipt of such  notice, to
repurchase the  related Whole Loan from the Trustee  at the Purchase Price or
substitute for such Mortgage Loan.  Unless otherwise specified in the related
Prospectus Supplement, this repurchase or substitution obligation constitutes
the  sole remedy  available  to  the Certificateholders  or  the Trustee  for
omission of, or a  material defect in, a constituent document.  To the extent
specified  in  the related  Prospectus  Supplement,  in  lieu of  curing  any
omission or  defect in the Mortgage Asset or repurchasing or substituting for
such Mortgage Asset, the Depositor may agree  to cover any losses suffered by
the Trust Fund as a result of such breach or defect. 

    If so provided in the related  Prospectus Supplement, the Depositor will,
as to  some or all of the  Mortgage Loans, assign or cause  to be assigned to
the Trustee the  related Lease Assignments. In certain cases, the Trustee, or
Primary Servicer,  as applicable,  may collect all  moneys under  the related
Leases  and  distribute amounts,  if any,  required under  the Lease  for the
payment  of maintenance, insurance and taxes,  to the extent specified in the
related Lease agreement. The  Trustee, or if  so specified in the  Prospectus
Supplement, the Master Servicer, as agent for the Trustee, may hold the Lease
in trust for the benefit of the Certificateholders. 

    With  respect to  each  CMBS in  certificated  form, the  Depositor  will
deliver  or cause  to be  delivered  to the  Trustee (or  the  custodian) the
original certificate or other definitive  evidence of such CMBS together with
bond power  or other  instruments, certifications  or  documents required  to
transfer  fully   such  CMBS  to   the  Trustee   for  the  benefit   of  the
Certificateholders. With respect to each CMBS in uncertificated or book-entry
form or held through a "clearing  corporation" within the meaning of the  UCC
the Depositor and the Trustee will cause such CMBS to be  registered directly
or on the books  of such clearing corporation or of  a financial intermediary
in the name  of the Trustee for the benefit of the Certificateholders. Unless
otherwise   provided  in  the  related  Prospectus  Supplement,  the  related
Agreement  will require  that either  the Depositor  or the  Trustee promptly
cause any CMBS in certificated form not registered in the name of the Trustee
to be re-registered, with the applicable persons, in the name of the Trustee.

Representations and Warranties; Repurchases

Unless otherwise provided in the  related Prospectus Supplement the Depositor
will,  with respect  to each Whole  Loan, make or  assign representations and
warranties, as  of a specified  date (the person making  such representations
and  warranties, the  "Warranting Party")  covering, by  way of  example, the
following types of matters: (i) the accuracy of the information set forth for
such Whole Loan on the schedule of Mortgage Assets appearing as an exhibit to
the related  Agreement; (ii) the existence  of title  insurance insuring  the
lien priority of  the Whole Loan; (iii) the authority of the Warranting Party
to  sell the Whole  Loan; (iv) the payment  status of the Whole  Loan and the
status  of payments  of taxes,  assessments and  other charges  affecting the
related Mortgaged Property; (v) the existence of customary  provisions in the
related  Mortgage  Note  and  Mortgage  to  permit  realization  against  the
Mortgaged Property  of the  benefit  of the  security  of the  Mortgage;  and
(vi) the existence  of hazard and  extended perils insurance coverage  on the
Mortgaged Property. 

    Any  Warranting Party, if  other than  the Depositor,  shall be  an Asset
Seller or  an  affiliate  thereof or  such  other person  acceptable  to  the
Depositor and shall be identified in the related Prospectus Supplement. 

    Representations and warranties made  in respect of a Whole Loan  may have
been made as of a  date prior to the  applicable Cut-off Date. A  substantial
period of time  may have elapsed  between such date  and the date  of initial
issuance of the related Series of Certificates evidencing an interest in such
Whole Loan. 

    Unless  otherwise specified in the related  Prospectus Supplement, in the
event  of a  breach of any  such representation  or warranty,  the Warranting
Party will be obligated to reimburse the Trust Fund for losses caused by  any
such breach or either cure such breach  or repurchase or replace the affected
Whole Loan as  described below. Since the representations  and warranties may
not address  events that may occur  following the date as of  which they were
made, the  Warranting Party  will have a  reimbursement, cure,  repurchase or
substitution obligation in connection with  a breach of such a representation
and warranty only if the relevant event that causes such breach  occurs prior
to such date. Such party would have no such obligations if the relevant event
that causes such breach occurs after such date. 

    Unless  otherwise  provided in  the  related  Prospectus Supplement,  the
Agreements  will provide  that the  Master  Servicer and/or  Trustee will  be
required to notify  promptly the relevant Warranting  Party of any  breach of
any representation  or warranty made  by it in  respect of a  Whole Loan that
materially  and  adversely  affects the  value  of  such  Whole  Loan or  the
interests therein of the Certificateholders.  If such Warranting Party cannot
cure such breach within  a specified period following the date  on which such
party  was notified  of  such  breach, then  such  Warranting Party  will  be
obligated  to repurchase such Whole Loan from  the Trustee within a specified
period from  the date  on which  the Warranting  Party was  notified of  such
breach, at the Purchase Price therefor. 

    As  to  any  Whole  Loan,  unless  otherwise  specified  in  the  related
Prospectus Supplement, the "Purchase Price" is equal to the sum of the unpaid
principal  balance  thereof, plus  unpaid  accrued  interest thereon  at  the
Mortgage Interest Rate from  the date as to  which interest was last  paid to
the due date in  the Due Period in  which the relevant purchase is  to occur,
plus certain servicing expenses that are reimbursable to each Servicer. If so
provided  in the  Prospectus Supplement  for  a Series,  a Warranting  Party,
rather than repurchase a Whole  Loan as to which a breach has  occurred, will
have the  option, within a  specified period  after initial issuance  of such
Series of  Certificates, to cause  the removal  of such  Whole Loan  from the
Trust  Fund and substitute  in its place  one or  more other Whole  Loans, in
accordance with the standards described in the related Prospectus Supplement.
If so provided in the Prospectus Supplement for a Series, a Warranting Party,
rather than repurchase  or substitute a Whole  Loan as to which  a breach has
occurred,  will  have  the  option  to  reimburse   the  Trust  Fund  or  the
Certificateholders for  any losses  caused by  such breach. Unless  otherwise
specified  in   the  related   Prospectus  Supplement,   this  reimbursement,
repurchase  or  substitution  obligation  will  constitute  the  sole  remedy
available  to  holders  of Certificates  or  the  Trustee  for  a  breach  of
representation by a Warranting Party. 

    Neither  the Depositor (except  to the  extent that it  is the Warranting
Party) nor  any Servicer will  be obligated to  purchase or substitute  for a
Whole Loan if a Warranting Party defaults on its obligation to do so, and  no
assurance  can  be  given  that   Warranting  Parties  will  carry  out  such
obligations with respect to Whole Loans.

    Unless otherwise  provided  in  the  related  Prospectus  Supplement  the
Warranting Party will,  with respect to a Trust Fund that includes CMBS, make
or assign certain representations or warranties, as of a specified date, with
respect to such CMBS, covering (i) the  accuracy of the information set forth
therefor on the  schedule of Mortgage Assets  appearing as an exhibit  to the
related Agreement and (ii) the authority of the Warranting Party to sell such
Mortgage Assets. The related Prospectus Supplement will describe the remedies
for a breach thereof. 

    Each Servicer  will make certain representations and warranties regarding
its  authority to  enter  into, and  its ability  to perform  its obligations
under, the  related  Agreement. A  breach  of any  such  representation in  a
Pooling  and Servicing  Agreement of  a Master  Servicer or  Special Servicer
which   materially   and    adversely   affects   the   interests    of   the
Certificateholders and which  continues unremedied for thirty days  after the
giving of written notice  of such breach to  such Servicer by the  Trustee or
the  Depositor, or  to such Servicer,  the Depositor  and the Trustee  by the
holders of  Certificates evidencing not  less than 25%  of the Voting  Rights
(unless  otherwise  specified  in the  related  Prospectus  Supplement), will
constitute an Event of Default under  such Pooling and Servicing Agreement. A
breach of any  such representation  in a  Servicing Agreement  of a  Servicer
which continues unremedied for thirty days after giving notice of such breach
to  such Servicer will  constitute an Event  of Default under  such Servicing
Agreement. See "Events of Default" and "Rights Upon Event of Default." 

Accounts

General

Each Servicer  and/or the Trustee will, as to  each Trust Fund, establish and
maintain  or cause  to be  established and  maintained one  or more  separate
accounts  for the  collection  of  payments on  the  related Mortgage  Assets
(collectively,  the  "Accounts"), which  must  be  either (i) an  account  or
accounts the  deposits in which are insured by the Bank Insurance Fund or the
Savings  Association  Insurance   Fund  of  the  Federal   Deposit  Insurance
Corporation  ("FDIC")  (to  the  limits  established by  the  FDIC)  and  the
uninsured   deposits  in   which  are   otherwise  secured   such   that  the
Certificateholders have  a claim with  respect to the  funds an Account  or a
perfected  first priority security  interest against any  collateral securing
such funds that is superior to the  claims of any other depositors or general
creditors  of  the institution  with  which  such  Account is  maintained  or
(ii) otherwise maintained  with a  bank or  trust company,  and in  a manner,
satisfactory  to  the   Rating  Agency  or  Agencies  rating   any  class  of
Certificates of such Series. The collateral eligible to secure  amounts in an
Account   is  limited  to  United  States  government  securities  and  other
investment   grade  obligations  specified   in  the   Agreement  ("Permitted
Investments").  An Account  may be  maintained as  an interest  bearing  or a
non-interest  bearing account  and the  funds  held therein  may be  invested
pending each  succeeding Distribution  Date in  certain short-term  Permitted
Investments.  Unless otherwise provided in the related Prospectus Supplement,
any interest or other income earned on funds  in an Account will be paid to a
Servicer or its designee as additional servicing compensation. An Account may
be maintained with an institution that is an affiliate of a Servicer provided
that such institution  meets the standards  imposed by  the Rating Agency  or
Agencies. If permitted by  the Rating Agency or Agencies and  so specified in
the related Prospectus  Supplement, an Account may contain  funds relating to
more  than one Series of  mortgage pass-through certificates  and may contain
other funds respecting payments  on mortgage loans belonging to a Servicer or
serviced or master serviced by it on behalf of others. 

Deposits

Unless otherwise provided  in the related Prospectus Supplement,  the Primary
Servicer  will deposit or  cause to  be deposited  in an  Account on  a daily
basis,  unless otherwise  provided in  the related  Agreement, the  following
payments and collections received, or advances made, by the Primary Servicer:
(i)all payments on account of principal, including principal prepayments,  on
the Mortgage  Assets; (ii)all payments on account of interest on the Mortgage
Assets, including any  default interest  collected, in each  case net of  any
portion  thereof  retained  by  a  Servicer as  its  servicing  compensation;
(iii)all proceeds of the hazard, business interruption and  general liability
insurance policies  to be  maintained in respect  of each  Mortgaged Property
securing a Whole Loan in the Trust Fund (to the extent such  proceeds are not
applied to the  restoration of the property  or released to the  Mortgagor in
accordance with the normal servicing procedures of a Servicer, subject to the
terms  and  conditions of  the related  Mortgage and  Mortgage Note)  and all
proceeds  of rental  interruption policies,  if any, insuring  against losses
arising from  the failure  of Lessees  under a  Lease to  make timely  rental
payments  because  of  certain  casualty   events  (collectively,  "Insurance
Proceeds") and all other amounts received and retained in connection with the
liquidation of  defaulted Mortgage Loans  in the Trust Fund,  by foreclosure,
condemnation or  otherwise ("Liquidation  Proceeds"), together  with the  net
proceeds on a monthly basis with respect to any Mortgaged Properties acquired
for the benefit  of Certificateholders by foreclosure  or by deed in  lieu of
foreclosure   or  otherwise;  (iv)any   advances  made  as   described  under
"Description  of  the  Certificates-Advances  in  Respect  of Delinquencies";
(v)any  amounts representing  Prepayment Premiums;  (vi)any amounts  received
from a Special Servicer; 

    but excluding any  REO Proceeds and penalties or modification  fees which
may be retained by the Primary Servicer.  REO Proceeds shall be maintained in
an Account by the Special Servicer. 

    Once a month  the Primary Servicer  and the Special Servicer  remit funds
on deposit in  the Account each maintains  together with any P&I  Advances to
the  Master Servicer  for deposit  in  an Account  maintained  by the  Master
Servicer. 

Withdrawals

A Servicer may, from time to  time, unless otherwise provided in the  related
Agreement   and  described  in   the  related  Prospectus   Supplement,  make
withdrawals from an  Account for  each Trust  Fund for any  of the  following
purposes: (i)to  reimburse a  Servicer for  unreimbursed amounts  advanced as
described  under  "Description  of the  Certificates-Advances  in  Respect of
Delinquencies," such reimbursement  to be made out of  amounts received which
were identified and  applied by such Servicer as late collections of interest
on and  principal of  the particular Whole  Loans with  respect to  which the
advances were  made; (ii)to  reimburse a Servicer  for unpaid  servicing fees
earned  and certain unreimbursed servicing expenses  incurred with respect to
Whole Loans and properties acquired in respect thereof, such reimbursement to
be  made out  of amounts  that represent  Liquidation Proceeds  and Insurance
Proceeds  collected on  the particular  Whole Loans  and properties,  and net
income collected  on the  particular properties, with  respect to  which such
fees were earned or such expenses were incurred; (iii)to reimburse a Servicer
for any  advances described  in clause (i) above  and any  servicing expenses
described in  clause (ii) above  which, in the  Master Servicer's  good faith
judgment, will not be recoverable from  the amounts described in clauses  (i)
and (ii), respectively, such reimbursement  to be made from amounts collected
on other  Trust Assets or, if  and to the  extent so provided by  the related
Agreement and described in the  related Prospectus Supplement, just from that
portion  of  amounts  collected  on  other Trust  Assets  that  is  otherwise
distributable on  one or  more classes of  Subordinate Certificates,  if any,
remain outstanding,  and otherwise any outstanding class  of Certificates, of
the  related Series;  (iv)if  and  to the  extent  described  in the  related
Prospectus Supplement,  to pay  a Servicer interest  accrued on  the advances
described in clause (i) above and  the servicing expenses described in clause
(ii) above  while   such  remain  outstanding   and  unreimbursed;  (v)unless
otherwise provided in  the related Prospectus Supplement, to  pay a Servicer,
as additional servicing  compensation, interest and investment  income earned
in  respect  of  amounts held  in  the  Account; and  (vi)to  make  any other
withdrawals permitted by  the related Agreement and described  in the related
Prospectus Supplement. 

    If  and to the extent specified in  the Prospectus Supplement amounts may
be  withdrawn  from  any  Account  to cover  additional  costs,  expenses  or
liabilities  associated   with:  the   preparation   of  environmental   site
assessments with respect to, and  for containment, clean-up or remediation of
hazardous   wastes  and  materials,  the  proper  operation,  management  and
maintenance  of   any  Mortgaged  Property   acquired  for  the   benefit  of
Certificateholders  by foreclosure  or  by  deed in  lieu  of foreclosure  or
otherwise, such payments to be made out  of income received on such property;
if one or more elections have been made to treat the Trust Fund or designated
portions thereof as a REMIC, 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"; retaining an independent appraiser or  other expert in
real estate matters to determine a fair sale price for a defaulted Whole Loan
or a property acquired in respect thereof in connection with  the liquidation
of such  Whole Loan or  property; and obtaining  various opinions of  counsel
pursuant to the related Agreement for the benefit of Certificateholders. 

Distribution Account

Unless otherwise  specified in the related Prospectus Supplement, the Trustee
will,  as  to each  Trust  Fund,  establish  and  maintain, or  cause  to  be
established and maintained, one or  more separate Accounts for the collection
of payments from the Master Servicer immediately preceding  each Distribution
Date (the "Distribution Account"). The Trustee will also  deposit or cause to
be deposited in a Distribution  Account the following amounts: (i)any amounts
paid  under any  instrument or  drawn from any  fund that  constitutes Credit
Support  for   the  related   Series of  Certificates   as  described   under
"Description of  Credit Support";  (ii)any amounts paid  under any  Cash Flow
Agreement,  as described  under  "Description of  the  Trust Funds-Cash  Flow
Agreements"; (iii)all proceeds of any Trust Asset or, with respect to a Whole
Loan, property  acquired in respect  thereof purchased by the  Depositor, any
Asset Seller or  any other specified person, and all proceeds of any Mortgage
Asset   purchased  as  described  under  "Description  of  the  Certificates-
Termination" (also, "Liquidation  Proceeds"); (iv)any other amounts  required
to be  deposited  in the  Distribution  Account as  provided in  the  related
Agreement and described in the related Prospectus Supplement. 

    The  Trustee may,  from time  to time, unless  otherwise provided  in the
related Agreements and described in the related Prospectus Supplement, make a
withdrawal  from  a  Distribution  Account  to   make  distributions  to  the
Certificateholders on each Distribution Date. 

Other Collection Accounts

Notwithstanding the  foregoing,  if so  specified in  the related  Prospectus
Supplement, the Agreement for any  Series of Certificates may provide for the
establishment and maintenance of a separate collection account into which the
Master  Servicer or  any related  Primary Servicer  or Special  Servicer will
deposit on a  daily basis the amounts  described under "-Deposits"  above for
one  or more  Series of  Certificates. Any  amounts on  deposit  in any  such
collection account  will  be  withdrawn  therefrom  and  deposited  into  the
appropriate  Distribution  Account   by  a  time  specified  in  the  related
Prospectus  Supplement. To  the extent  specified in  the related  Prospectus
Supplement,  any  amounts  which  could be  withdrawn  from  the Distribution
Account as described  under "-Withdrawals" above, may also  be withdrawn from
any such  collection account.  The Prospectus Supplement  will set  forth any
restrictions  with  respect   to  any  such  collection   account,  including
investment  restrictions and  any  restrictions  with  respect  to  financial
institutions with which any such collection account may be maintained. 

Collection and Other Servicing Procedures

Primary Servicer

The  Primary Servicer  is required  under  each Servicing  Agreement to  make
reasonable efforts to collect all scheduled payments under the Mortgage Loans
and will follow  or cause  to be  followed such collection  procedures as  it
would follow  with  respect to  mortgage  loans that  are comparable  to  the
Mortgage Loans and  held for its  own account, provided  such procedures  are
consistent  with   (i) the  terms   of  the   related  Servicing   Agreement,
(ii) applicable law and (iii) the general servicing standard specified in the
related Prospectus  Supplement or, if no  such standard is so  specified, its
normal servicing practices (in either case, the "Servicing Standard"). 

    Each Primary  Servicer will also be  required to perform  other customary
functions  of  a  servicer of  comparable  loans,  including maintaining  (or
causing  the  Mortgagor or  Lessee on  each  Mortgage or  Lease  to maintain)
hazard,  business interruption and general liability insurance policies (and,
if applicable, rental  interruption policies) as described herein  and in any
related Prospectus  Supplement, and  filing and  settling claims  thereunder;
maintaining escrow  or  impoundment accounts  of  Mortgagors for  payment  of
taxes,  insurance  and other  items  required  to be  paid  by any  Mortgagor
pursuant to  the Mortgage  Loan; processing  assumptions or  substitutions in
those cases where  the Primary  Servicer has  determined not  to enforce  any
applicable  due-on-sale clause; attempting to cure delinquencies; supervising
foreclosures;  inspecting  and managing  Mortgaged  Properties  under certain
circumstances;  and maintaining accounting  records relating to  the Mortgage
Loans. 

Master Servicer

The Master Servicer shall monitor the actions of the Primary Servicer and the
Special Servicer to confirm compliance with the Agreements. 

    Unless otherwise  specified  in  the  related  Prospectus  Supplement,  a
Master Servicer, as servicer of the Mortgage Loans, on behalf of  itself, the
Trustee and the Certificateholders, will  present claims to the obligor under
each instrument of Credit Support, and will take such reasonable steps as are
necessary to receive payment or to permit recovery thereunder with respect to
defaulted Mortgage Loans. See "Description of Credit Support." 

    If  a  Master  Servicer  or its  designee  recovers  payments  under  any
instrument of Credit Support with respect to any defaulted Mortgage Loan, the
Master Servicer will  be entitled to withdraw  or cause to be  withdrawn from
the Distribution Account out of  such proceeds, prior to distribution thereof
to Certificateholders, amounts representing its normal servicing compensation
on such 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. See "Hazard Insurance  Policies" and
"Description of Credit Support." 

Special Servicer

A Mortgagor's failure to make required payments may reflect inadequate income
or  the diversion of that  income from the service of  payments due under the
Mortgage Loan,  and may call into  question such Mortgagor's ability  to make
timely payment  of taxes and to pay for  necessary maintenance of the related
Mortgaged  Property.  Unless  otherwise provided  in  the  related Prospectus
Supplement, upon  the  occurrence of  any  of the  following  events (each  a
"Servicing Transfer  Event") with respect  to a Mortgage Loan,  servicing for
such Mortgage Loan (thereafter, a "Specially Serviced Mortgage Loan") will be
transferred  from  the  Primary Servicer  to  the  Special  Servicer: (a)such
Mortgage Loan becomes a defaulted Mortgage Loan, (b)the occurrence of certain
events indicating the possible insolvency of the Mortgagor, (c)the receipt by
the Primary  Servicer of  a notice of  foreclosure of  any other lien  on the
related  Mortgaged Property, (d)the  Master Servicer or  the Primary Servicer
determines that a  payment default is imminent, (e)with respect  to a Balloon
Mortgage  Loan, no  assurances  have been  given  as to  the  ability of  the
Mortgagor to make the final payment thereon, or (f)the  occurrence of certain
other events constituting defaults under the terms of such Mortgage Loan. 

    The Special Servicer is  required to monitor any  Mortgage Loan which  is
in default, contact  the Mortgagor concerning  the default, evaluate  whether
the causes  of the  default can  be cured  over a  reasonable period  without
significant impairment  of  the value  of  the Mortgaged  Property,  initiate
corrective  action in  cooperation  with  the Mortgagor  if  cure is  likely,
inspect the Mortgaged  Property and take such other actions as are consistent
with the Servicing  Standard. A significant period of time  may elapse before
the Special Servicer is able to assess  the success of such corrective action
or the need for additional initiatives. 

    The   time  within   which  the   Special  Servicer   makes  the  initial
determination  of  appropriate  action evaluates  the  success  of corrective
action, develops  additional initiatives, institutes  foreclosure proceedings
and actually forecloses (or takes  a deed to a Mortgaged Property  in lieu of
foreclosure)  on  behalf  of the  Certificateholders,  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.
Under federal bankruptcy law,  the Special Servicer in certain cases  may not
be permitted to  accelerate a Mortgage  Loan or to  foreclose on a  Mortgaged
Property for a considerable period of time. See "Certain Legal Aspects of the
Mortgage Loans and the Leases." 

    Any Agreement relating  to a Trust Fund that includes  Mortgage Loans may
grant to the Master Servicer and/or the holder or holders of  certain classes
of Certificates a right of first refusal to purchase from the Trust Fund at a
predetermined purchase price any  such Mortgage Loan as to  which a specified
number  of  scheduled  payments  thereunder are  delinquent.  Any  such right
granted to the  holder of  an Offered  Certificate will be  described in  the
related  Prospectus Supplement. The  related Prospectus Supplement  will also
describe  any such right granted to  any person if the predetermined purchase
price is  less than the  Purchase Price described under  "Representations and
Warranties; Repurchases." 

    The Special Servicer may agree  to modify, waive or amend any term of any
Specially Serviced  Mortgage Loan in  a manner consistent with  the Servicing
Standard so long as the modification, waiver or amendment will not (i) affect
the amount or  timing of any scheduled  payments of principal or  interest on
the Mortgage Loan or (ii) in its judgment, materially impair the security for
the Mortgage  Loan or reduce the likelihood of  timely payment of amounts due
thereon. The Special Servicer  also may agree to any modification,  waiver or
amendment that  would so affect  or impair the  payments on, or  the security
for, a Mortgage Loan if, unless otherwise provided in the related  Prospectus
Supplement, (i) in  its judgment, a material default on the Mortgage Loan has
occurred or  a payment  default is  imminent and  (ii) in its judgment,  such
modification, waiver or  amendment is reasonably likely to  produce a greater
recovery with respect  to the  Mortgage Loan  on a present  value basis  than
would liquidation. The Special Servicer is required to notify the  Trustee in
the event of any modification, waiver or amendment of any Mortgage Loan. 

    The  Special  Servicer,  on  behalf of  the  Trustee,  may  at  any  time
institute  foreclosure proceedings, exercise  any power of  sale contained in
any mortgage,  obtain a deed  in lieu  of foreclosure,  or otherwise  acquire
title to a Mortgaged Property securing a Mortgage Loan by operation of law or
otherwise,  if such  action is consistent  with the Servicing  Standard and a
default on  such Mortgage  Loan has  occurred or,  in the Special  Servicer's
judgment, is imminent. Unless  otherwise specified in the related  Prospectus
Supplement,  the  Special Servicer  may  not  acquire  title to  any  related
Mortgaged Property or take any other action that would cause the Trustee, for
the  benefit 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  determined, based on a report  prepared by a person who regularly
conducts environmental audits  (which report will be an  expense of the Trust
Fund),  that: (i)the  Mortgaged  Property is  in  compliance with  applicable
environmental laws;  or if not, that taking such  actions as are necessary to
bring the Mortgaged Property in  compliance therewith is reasonably likely to
produce a  greater  recovery on  a  present value  basis, after  taking  into
account any  risks associated  therewith, than not  taking such  actions; and
(ii)and there are no circumstances present at the Mortgaged Property relating
to the  use, management  or disposal of  any hazardous  substances, hazardous
materials,  wastes, or  petroleum-based  materials  for which  investigation,
testing, monitoring, containment,  clean-up or remediation could  be required
under  any federal, state  or local  law or regulation  or that, if  any such
materials  are present,  taking  such  action with  respect  to the  affected
Mortgaged Property  is reasonably likely to  produce a greater  recovery on a
present  value  basis,  after  taking  into  account  any   risks  associated
therewith, than not taking such actions. 

    Unless otherwise  provided in the related Prospectus Supplement, if title
to any  Mortgaged Property is acquired  by a Trust  Fund as to which  a REMIC
election has been  made, the Special Servicer,  on behalf of the  Trust Fund,
will  be  required  to  sell  the  Mortgaged Property  within  two  years  of
acquisition, unless  (i) the Internal Revenue Service 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 subsequent to  two years after its acquisition will  not result in
the imposition of a tax on the Trust Fund or cause the Trust  Fund to fail to
qualify  as a  REMIC under  the  Code at  any  time that  any Certificate  is
outstanding. Subject to the foregoing,  the Special Servicer will be required
to (i) solicit bids for any Mortgaged  Property so acquired in such a  manner
as will be reasonably  likely to realize a  fair price for such  property and
(ii) accept the first (and, if multiple bids are contemporaneously  received,
the highest) cash bid received from any person that constitutes a fair price.

    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 any  of its
obligations with  respect to the  management and operation of  such Mortgaged
Property.  Unless otherwise specified  in the related  Prospectus Supplement,
any  such property  acquired by the  Trust Fund  will be managed  in a manner
consistent with the management and operation of similar property by a prudent
lending institution. 

    The  limitations  imposed  by   the  related  Agreement  and   the  REMIC
provisions of the Code (if a REMIC election has been made with respect to the
related Trust Fund) on the operations and ownership of any Mortgaged Property
acquired on behalf of the Trust Fund may result in  the recovery of an amount
less  than the amount  that would otherwise be  recovered. See "Certain Legal
Aspects of the Mortgage Loans and the Leases-Foreclosure." 

    If recovery on a  defaulted Mortgage Loan under any related instrument of
Credit Support  is not available,  the Special Servicer nevertheless  will be
obligated  to  follow or  cause  to  be followed  such  normal  practices and
procedures  as it deems necessary or  advisable to realize upon the defaulted
Mortgage Loan. If the  proceeds of any  liquidation of the property  securing
the defaulted Mortgage  Loan are less than the  outstanding principal balance
of the defaulted Mortgage  Loan plus interest accrued thereon at the Mortgage
Interest Rate plus  the aggregate amount of expenses incurred  by the Special
Servicer in connection with such proceedings and which are reimbursable under
the Agreement,  the Trust  Fund will  realize a  loss in  the amount  of such
difference. The Special  Servicer will be entitled to withdraw or cause to be
withdrawn from a related Account out of the Liquidation Proceeds recovered on
any defaulted  Mortgage Loan, prior  to the distribution of  such Liquidation
Proceeds  to  Certificateholders, amounts  representing its  normal servicing
compensation on 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. 

    If  any  property securing  a  defaulted  Mortgage Loan  is  damaged  and
proceeds, if any,  from the related hazard insurance  policy are insufficient
to restore the damaged property to a condition sufficient to  permit recovery
under  the related instrument of Credit Support, if any, the Special Servicer
is not  required to  expend its  own funds  to restore  the damaged  property
unless it determines (i) that such  restoration will increase the proceeds to
Certificateholders on liquidation of the Mortgage Loan after reimbursement of
the  Master Servicer  for its expenses  and (ii)  that such expenses  will be
recoverable by it from related Insurance Proceeds or Liquidation Proceeds. 

Hazard Insurance Policies

Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  each
Agreement for a Trust Fund that includes Whole Loans will require the Primary
Servicer to  cause the  Mortgagor on  each Whole  Loan to  maintain a  hazard
insurance policy providing for such coverage as is required under the related
Mortgage.  Unless otherwise specified  in the related  Prospectus Supplement,
such coverage will be in  general in an amount equal to the  amount necessary
to  fully  compensate for  any  damage or  loss  to the  improvements  on the
Mortgaged Property on  a replacement cost basis, but not less than the amount
necessary to  avoid the application  of any co-insurance clause  contained in
the hazard insurance policy.  The ability of the  Primary 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 in  this regard is  furnished by Mortgagors. All
amounts collected by the Primary Servicer  under any such policy (except  for
amounts to be applied to the restoration  or repair of the Mortgaged Property
or released to the Mortgagor in accordance with the Primary Servicer's normal
servicing  procedures, subject  to the  terms and  conditions of  the related
Mortgage and Mortgage Note) will be deposited in a related Account. 

    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 relating  to  the Whole  Loans  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, the  basic  terms thereof  are dictated  by
respective state  laws, and 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 uninsured risks. 

    The hazard  insurance policies covering the Mortgaged Properties securing
the Whole Loans will  typically contain a co-insurance clause  that in effect
requires  the  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  clause generally provides  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. 

    The  Agreements for a Trust  Fund that includes  Whole Loans will require
the  Primary Servicer  to cause  the  Mortgagor on  each Whole  Loan,  or, in
certain  cases, the  related Lessee,  to  maintain all  such other  insurance
coverage with respect to the related Mortgaged Property as is consistent with
the  terms of  the related  Mortgage, which  insurance may  typically include
flood insurance (if the related Mortgaged Property was located at the time of
origination in a federally designated flood area). 

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

Rental Interruption Insurance Policy

If so specified in the related Prospectus Supplement, the Primary Servicer or
the  Mortgagors will maintain rental  interruption insurance policies in full
force and  effect with respect  to some  or all of  the Leases. Although  the
terms of such policies  vary to some degree, a rental  interruption insurance
policy typically provides  that, to the  extent that a  Lessee fails to  make
timely rental payments  under the related Lease due to a casualty event, such
losses will  be reimbursed  to the insured.  If so  specified in  the related
Prospectus Supplement, the Primary  Servicer will be required to pay from its
servicing compensation  the premiums on  the rental interruption policy  on a
timely  basis. If so  specified in the Prospectus  Supplement, if such rental
interruption policy is canceled or terminated for any reason (other  than the
exhaustion of total policy coverage),  the Primary Servicer will exercise its
best reasonable efforts  to obtain from another insurer  a replacement policy
comparable to  the rental interruption policy  with a total coverage  that is
equal to  the then  existing coverage of  the terminated  rental interruption
policy; provided  that if the cost of any  such replacement policy is greater
than  the cost of  the terminated rental  interruption policy, the  amount of
coverage under the replacement policy will, unless otherwise specified in the
related Prospectus Supplement, be reduced to a level such that the applicable
premium does not exceed, by a percentage that may be set forth in the related
Prospectus Supplement,  the cost of  the rental interruption policy  that was
replaced.  Any amounts  collected by  the Primary  Servicer under  the rental
interruption  policy in the nature of insurance proceeds will be deposited in
a related Account. 

Fidelity Bonds and Errors and Omissions Insurance

Unless   otherwise  specified  in  the  related  Prospectus  Supplement,  the
Agreements will  require that the Servicers  obtain and maintain  in effect a
fidelity  bond or  similar  form  of insurance  coverage  (which may  provide
blanket coverage) or any combination thereof insuring against loss occasioned
by fraud,  theft or other  intentional misconduct of the  officers, employees
and agents of  such Servicer. The related Agreements will allow a Servicer to
self-insure  against loss  occasioned  by  the errors  and  omissions of  the
officers, employees and agents of the Master Servicer or the Special Servicer
so long as certain criteria set forth in the Agreements are met. 

Due-on-Sale and Due-on-Encumbrance Provisions

Certain of  the Whole Loans may contain clauses  requiring the consent of the
mortgagee to any sale or other transfer of the related Mortgaged Property, or
due-on-sale clauses  entitling the  mortgagee to  accelerate  payment of  the
Whole Loan upon any sale or other transfer of the related Mortgaged Property.
Certain of the Whole  Loans may contain clauses requiring the  consent of the
mortgagee to the creation of any  other lien or encumbrance on the  Mortgaged
Property  or due-on-encumbrance clauses entitling the mortgagee to accelerate
payment of the Whole Loan upon the creation of  any other lien or encumbrance
upon  the  Mortgaged  Property.  Unless otherwise  provided  in  the  related
Prospectus Supplement,  the Primary  Servicer, on behalf  of the  Trust Fund,
will  exercise any  right the  Trustee  may have  as mortgagee  to accelerate
payment of any such Whole Loan or  to withhold its consent to any transfer or
further encumbrance.  Unless otherwise  specified in  the related  Prospectus
Supplement, any fee  collected by or  on behalf of  the Primary Servicer  for
entering into an assumption agreement will be retained by or on behalf of the
Primary Servicer  as additional  servicing compensation.  See "Certain  Legal
Aspects    of   the   Mortgage   Loans   and   the   Leases-Due-on-Sale   and
Due-on-Encumbrance." 

Retained Interest; Servicing Compensation and Payment of Expenses

The Prospectus Supplement  for a Series of Certificates  will specify whether
there will be any  Retained Interest in the Mortgage Assets,  and, if so, the
initial owner thereof.  If so, the Retained Interest will be established on a
loan-by-loan  basis and  will  be  specified on  an  exhibit  to the  related
Agreement. A "Retained  Interest" in a Mortgage Asset  represents a specified
portion  of the  interest  payable  thereon. The  Retained  Interest will  be
deducted from  Mortgagor payments  as received and  will not  be part  of the
related Trust Fund. 

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Servicer's  primary  servicing  compensation  with  respect  to  a  Series of
Certificates will come  from the periodic payment to  it of a portion  of the
interest payment  on each Mortgage Asset.  Since any Retained  Interest and a
Servicer's primary compensation are  percentages of the principal  balance of
each  Mortgage Asset,  such  amounts  will decrease  in  accordance with  the
amortization of the  Mortgage Assets. The Prospectus Supplement  with respect
to  a  Series of Certificates  evidencing  interests  in  a Trust  Fund  that
includes Whole Loans may provide that, as additional compensation, a Servicer
may retain  all or  a portion  of assumption  fees,  modification fees,  late
payment charges  or Prepayment  Premiums  collected from  Mortgagors and  any
interest or  other income  which may  be earned  on funds  held in a  related
Account. 

    The  Master  Servicer  may,  to  the   extent  provided  in  the  related
Prospectus Supplement, pay  from its servicing compensation  certain expenses
incurred  in connection  with  its  servicing and  managing  of the  Mortgage
Assets, including, without limitation, payment  of the fees and disbursements
of the Trustee  and independent accountants, payment of  expenses incurred in
connection  with distributions and reports to Certificateholders, and payment
of any other expenses described in the related Prospectus Supplement. Certain
other  expenses,  including   certain  expenses  relating  to   defaults  and
liquidations on the Whole Loans and, to the extent so provided in the related
Prospectus Supplement,  interest thereon at  the rate specified  therein, and
the fees of any Special Servicer, may be borne by the Trust Fund. 

Evidence as to Compliance

Each Servicing Agreement will  provide that on or before a  specified date in
each year,  beginning on  a  date specified  therein, a  firm of  independent
public  accountants will  furnish a  statement to the  Trustee to  the effect
that, on the basis of the examination by such firm conducted substantially in
compliance with  either the Uniform  Single Attestation Program  for Mortgage
Bankers, the  servicing by  or on behalf  of each  Servicer was  conducted in
compliance with  the terms of  such agreements except for  any exceptions the
Uniform  Single  Attestation Program  for  Mortgage  Bankers requires  it  to
report. 

    Each Servicing Agreement  will also provide for delivery to  the Trustee,
on or  before a specified date in each year, of an annual statement signed by
an officer of  each Servicer to the  effect that such Servicer  has fulfilled
its obligations under the Agreement throughout the preceding calendar year or
other specified twelvemonth period. 

    Unless otherwise  provided in the  related Prospectus  Supplement, copies
of such annual accountants' statement and such statements of officers will be
obtainable  by Certificateholders and  Beneficial Owners without  charge upon
written request  to  the Master  Servicer at  the address  set  forth in  the
related Prospectus Supplement; provided that such Beneficial Owner shall have
certified  to  the Master  Servicer  that it  is  the Beneficial  Owner  of a
Certificate. 

Certain Matters Regarding each Servicer and the Depositor

The Master  Servicer, the  Primary Servicer  and the  Special Servicer,  or a
servicer for substantially all  the Whole Loans under each Agreement  will be
named in the  related Prospectus Supplement. Each entity  serving as Servicer
(or as such servicer) may be an affiliate of the Depositor and may have other
normal  business  relationships   with  the  Depositor  or   the  Depositor's
affiliates. Reference  herein to  a Servicer  shall be  deemed to  be to  the
servicer of substantially all of the Whole Loans, if applicable. 

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
related  Agreement  will  provide  that  any Servicer  may  resign  from  its
obligations and duties thereunder only with the consent of the Trustee, which
may not be  unreasonably withheld  or upon  a determination  that its  duties
under  the Agreement are no longer  permissible under applicable law. No such
resignation will become effective until a successor servicer has assumed such
Servicer's obligations and duties under the related Servicing Agreement. If a
Primary Servicer resigns,  the Master Servicer  shall assume the  obligations
thereof. 

    Unless  otherwise specified  in the  related Prospectus  Supplement, each
Servicing Agreement will further  provide that none of the  Servicers, or any
officer,  employee, or  agent thereof  will  be under  any  liability to  the
related  Trust  Fund or  Certificateholders  for  any  action taken,  or  for
refraining from the  taking of any  action in  accordance with the  Servicing
standards set forth in the Servicing Agreement, in good faith pursuant to the
related Servicing Agreement; provided, however, that no Servicer nor any such
person will be protected against  any breach of a representation  or warranty
made in  such  Agreement,  or  against  any  liability  specifically  imposed
thereby, or against any liability which  would otherwise be imposed by reason
of willful misfeasance, bad faith or negligence in  the performance of duties
thereunder  or by  reason of  reckless  disregard of  obligations and  duties
thereunder.  Unless otherwise specified in the related Prospectus Supplement,
the  Depositor  shall be  liable  only  to  the  extent  of  its  obligations
specifically imposed upon  and undertaken by the  Depositor. Unless otherwise
specified in the related Prospectus Supplement, each Servicing Agreement will
further provide that each Servicer will be entitled to indemnification by the
related  Trust  Fund against  any  loss,  liability  or expense  incurred  in
connection with any legal action  relating to the related Servicing Agreement
or the Mortgage Loans; provided,  however, that such indemnification will not
extend to any  loss, liability or expense incurred by  reason of misfeasance,
bad  faith  or  negligence  in  the  performance  of  obligations  or  duties
thereunder, or by reason of reckless disregard of such obligations or duties.
In addition, each Servicing  Agreement will provide that no  Servicer will be
under any obligation to appear in, prosecute or defend any legal action which
is not incidental  to its responsibilities under the  Servicing Agreement and
which in its opinion may involve it in any expense or liability. Any Servicer
may, however, with the consent of the Trustee undertake any such action which
it  may deem  necessary or desirable  with respect  to the Agreement  and the
rights  and   duties  of  the  parties  thereto  and  the  interests  of  the
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  Certificateholders, and the Servicer will  be entitled to
be reimbursed therefor. 

    Any  person into  which a  Servicer  or the  Depositor may  be merged  or
consolidated, or  any person  resulting from any  merger or  consolidation to
which a Servicer or the Depositor is a party, or any person succeeding to the
business of  a  Servicer or  the  Depositor will  be  the successor  of  such
Servicer or the Depositor, as applicable, under the related Agreements. 

Events of Default

Unless otherwise  provided in the  related Prospectus Supplement for  a Trust
Fund that includes Whole Loans, Events of Default with respect to  a Servicer
under the related Agreements will include (i) any failure by such Servicer to
distribute or cause to be distributed to the Trustee, another Servicer or the
Certificateholders, any required payment within  one Business Day of the date
due;  (ii) any  failure by  such  Servicer to  timely deliver  a  report that
continues unremedied for two days after receipt of notice of such failure has
been  given to such  Servicer by the  Trustee or another  Servicer; (iii) any
failure by such Servicer  duly to observe or perform in  any material respect
any of its other covenants or obligations under the Agreement which continues
unremedied for  thirty days  after written  notice of  such failure  has been
given to such Servicer; (iv) any breach of a  representation or warranty made
by such Servicer  under the Agreement which materially  and adversely affects
the interests of Certificateholders and which continues unremedied for thirty
days after written  notice of such  breach has been  given to such  Servicer;
(v) certain events of insolvency, readjustment of debt, marshalling of assets
and liabilities or similar proceedings and certain actions by or on behalf of
such Servicer indicating its insolvency  or inability to pay its obligations;
and (vi) any failure  by such Servicer to  maintain a required license  to do
business or  service the Mortgage  Loans pursuant to the  related Agreements.
Material variations to the foregoing Events of Default (other than to shorten
cure  periods or  eliminate notice  requirements)  will be  specified in  the
related  Prospectus Supplement.  Unless otherwise  specified  in the  related
Prospectus Supplement, the Trustee shall, not later than the later of 60 Days
after the occurrence  of any event which constitutes or, with notice or lapse
of time or  both, would constitute  an Event of Default  and five days  after
certain officers of  the Trustee become  aware of the  occurrence of such  an
event, transmit by  mail to the Depositor  and all Certificateholders of  the
applicable Series notice of  such occurrence, unless such  default shall have
been cured or waived. 

Rights Upon Event of Default

So long  as an Event  of Default under  an Agreement remains  unremedied, the
Depositor or the Trustee may, and at the direction of holders of Certificates
evidencing not  less  than  25% of  the  Voting Rights,  the  Trustee  shall,
terminate all of the rights and obligations of the related Servicer under the
Agreement and in and to the Mortgage Loans (other than as a Certificateholder
or as the owner of any Retained  Interest), whereupon the Master Servicer (or
if such Servicer is the Master Servicer, the Trustee) will succeed to all  of
the responsibilities,  duties  and liabilities  of  such Servicer  under  the
Agreements (except that if the  Trustee is prohibited by law  from obligating
itself  to make  advances  regarding  delinquent mortgage  loans,  or if  the
related  Prospectus Supplement  so specifies,  then 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, in the event that the  Trustee is unwilling or unable so  to act,
it  may or, at the written request of the holders of Certificates entitled to
at least 25% of the Voting  Rights, it shall appoint, or petition a  court of
competent jurisdiction for  the appointment of, a loan  servicing institution
acceptable to  the  Rating  Agency with  a  net worth  at  the time  of  such
appointment  of  at  least $15,000,000  to  act as  successor  to  the Master
Servicer  under  the  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, which in  no event may be
greater  than the  compensation  payable  to the  Master  Servicer under  the
Agreement. 

    Unless otherwise  described  in the  related  Prospectus Supplement,  the
holders of Certificates  representing at least 66/2//3% of  the Voting Rights
allocated to the respective classes of Certificates  affected by any Event of
Default  will be entitled to waive  such Event of Default; provided, however,
that an Event of Default involving a failure to distribute a required payment
to Certificateholders described in  clause (i) under "Events of Default"  may
be waived only by all  of the Certificateholders. Upon any such  waiver of an
Event of  Default, such Event  of Default shall  cease to exist  and shall be
deemed to have been remedied for every purpose under the Agreement. 

    No  Certificateholder  will  have   the  right  under  any  Agreement  to
institute any proceeding  with respect thereto unless  such holder previously
has given to the Trustee written notice of default and unless the  holders of
Certificates evidencing not  less than  25% of  the Voting  Rights 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 has neglected or refused to institute any such
proceeding.  The Trustee, however, is under no  obligation to exercise any of
the  trusts  or powers  vested  in  it  by  any  Agreement  or  to  make  any
investigation  of  matters arising  thereunder  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 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. 

    As   described   under   "Description   of   the  Certificates-Book-Entry
Registration  and  Definitive  Certificates,"  unless  and  until  Definitive
Certificates are issued, Beneficial Owners  may only exercise their rights as
owners   of  Certificates  indirectly   through  DTC,  or   their  respective
Participants and Indirect Participants. 

Amendment

Each Agreement may be amended by the  parties thereto, without the consent of
any of the  holders of Certificates covered by the Agreement, (i) to cure any
ambiguity, (ii) to correct, modify or  supplement any provision therein which
may be inconsistent with any other provision therein, (iii) to make any other
provisions with respect  to matters or questions arising  under the Agreement
which are not  inconsistent with  the provisions thereof,  or (iv) to  comply
with  any requirements  imposed by  the  Code; provided  that such  amendment
(other than an amendment for the purpose specified in clause (iv) above) will
not (as  evidenced by an opinion of counsel  to such effect) adversely affect
in any material respect  the interests of any holder  of Certificates covered
by  the  Agreement.  Unless otherwise  specified  in  the  related Prospectus
Supplement, each Agreement  may also be amended by the  Depositor, the Master
Servicer,  if  any, and  the  Trustee, with  the  consent of  the  holders of
Certificates  affected thereby  evidencing not  less than  51% of  the Voting
Rights, for any  purpose; provided, however, that unless  otherwise specified
in the related Prospectus Supplement, no such amendment may (i) reduce in any
manner the amount of or delay the timing of, payments received or advanced on
Mortgage  Loans which  are  required  to be  distributed  on any  Certificate
without the consent of the  holder of such Certificate, (ii) adversely affect
in  any  material  respect the  interests  of  the holders  of  any  class of
Certificates in a manner other than as described in (i), without  the consent
of  the  holders  of  all  Certificates of  such  class  or  (iii) modify the
provisions of such Agreement described  in this paragraph without the consent
of  the  holders   of  all  Certificates  covered  by   such  Agreement  then
outstanding. However, with respect to  any Series of Certificates as to which
a REMIC election is to be made, the Trustee will not consent to any amendment
of the Agreement unless it shall first have received an opinion of counsel to
the effect that such amendment will not result  in the imposition of a tax on
the related Trust Fund or cause the related Trust Fund to fail  to qualify as
a REMIC at any time that the related Certificates are outstanding. 

The Trustee

The Trustee  under each  Agreement will  be named  in the  related Prospectus
Supplement.  The  commercial  bank,  national  banking  association,  banking
corporation  or  trust  company  serving   as  Trustee  may  have  a  banking
relationship  with the  Depositor  and  its affiliates  and  with any  Master
Servicer and its affiliates. 

Duties of the Trustee

The Trustee will make no representations as to the validity or sufficiency of
any Agreement, the Certificates or any Trust Asset or related document and is
not accountable for the use or application by or on behalf of any Servicer of
any  funds  paid  to  such  Servicer  or  its  designee  in  respect  of  the
Certificates or the  Trust Assets, or  deposited into  or withdrawn from  any
Account or  any other account by or on behalf of any Servicer. If no Event of
Default has occurred and  is continuing, the  Trustee is required to  perform
only  those  duties  specifically  required  under  the  related  Agreements.
However,  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  to  the
requirements of the Agreements. 

Certain Matters Regarding the Trustee

Unless otherwise specified in the  related Prospectus Supplement, the Trustee
and any director, officer, employee or agent of the Trustee shall be entitled
to indemnification out of the Distribution Account for any loss, liability or
expense (including  costs and expenses  of litigation, and  of investigation,
counsel fees, damages, judgments and  amounts paid in settlement) incurred in
connection  with the  Trustee's (i)  enforcing  its rights  and remedies  and
protecting  the interests,  and enforcing  the  rights and  remedies, of  the
Certificateholders  during   the  continuance   of  an   Event  of   Default,
(ii) defending  or prosecuting  any legal  action in  respect of  the related
Agreement or Series of Certificates, (iii) being the mortgagee of record with
respect to the Mortgage  Loans in a Trust  Fund and the owner of  record with
respect to any Mortgaged Property acquired in respect thereof for the benefit
of Certificateholders, or (iv) acting or refraining from acting in good faith
at  the  direction of  the  holders  of  the related  Series of  Certificates
entitled to not less than  25% (or such higher percentage as is  specified in
the related  Agreement with respect to  any particular matter)  of the Voting
Rights for such Series; provided, however, that such indemnification will not
extend  to  any  loss,  liability  or expense  that  constitutes  a  specific
liability of the Trustee pursuant to  the related Agreement, or to any  loss,
liability or expense incurred by reason of willful misfeasance, bad  faith or
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, or as may arise from  a breach of any representation,
warranty or covenant of the Trustee made therein. 

Resignation and Removal of the Trustee

The Trustee may at any  time resign from its obligations and duties  under an
Agreement  by giving  written notice  thereof  to the  Depositor, the  Master
Servicer, if any,  and all Certificateholders. Upon receiving  such notice of
resignation,  the  Depositor  is required  promptly  to  appoint  a successor
trustee  acceptable to the Master  Servicer, if any.  If no successor trustee
shall have  been so  appointed and have  accepted appointment within  30 days
after the  giving of such  notice of  resignation, the resigning  Trustee may
petition  any  court of  competent  jurisdiction  for  the appointment  of  a
successor trustee. 

    If at any  time the Trustee  shall cease  to be eligible  to continue  as
such under the related Agreements, or if at any time the Trustee shall become
incapable  of acting,  or  shall  be adjudged  bankrupt  or  insolvent, or  a
receiver of  the Trustee or of its property shall be appointed, or any public
officer shall  take charge or  control of the Trustee  or of its  property or
affairs for the purpose of rehabilitation, conservation or  liquidation, then
the  Depositor  may  remove  the  Trustee and  appoint  a  successor  trustee
acceptable to the Master Servicer, if any. Holders of the Certificates of any
Series entitled to at least 51% of  the Voting Rights for such Series may  at
any time remove the Trustee without cause and appoint a successor trustee. 

    Any resignation or  removal of the Trustee and appointment of a successor
trustee shall  not become  effective until acceptance  of appointment  by the
successor trustee. 


                        Description of Credit Support

General

For any Series of  Certificates, Credit Support may be  provided with respect
to one or more classes thereof or the related Mortgage Assets. Credit Support
may be  in  the  form  of  the  subordination  of  one  or  more  classes  of
Certificates,  letters  of   credit,  insurance  policies,  guarantees,   the
establishment  of  one or  more reserve  funds  or another  method  of Credit
Support described in the related Prospectus Supplement, or any combination of
the foregoing. If so provided in the related  Prospectus Supplement, any form
of Credit Support may  be structured so as to be drawn upon  by more than one
Series to the extent described therein. 

    Unless otherwise  provided  in the  related Prospectus  Supplement for  a
Series of  Certificates, the  Credit  Support  will  not  provide  protection
against  all risks  of loss and  will not  guarantee repayment of  the entire
Certificate Balance  of the Certificates  and interest thereon. If  losses or
shortfalls occur that exceed the amount covered by Credit Support or that are
not  covered by Credit Support, Certificateholders  will bear their allocable
share of deficiencies. Moreover, if a form of Credit Support covers more than
one Series of Certificates (each, a "Covered Trust"), holders of Certificates
evidencing interests  in any of  such Covered Trusts  will be subject  to the
risk  that such  Credit Support  will  be exhausted  by the  claims  of other
Covered Trusts  prior to  such Covered  Trust receiving  any of  its intended
share of such coverage. 

    If  Credit Support  is provided  with respect to  one or  more classes of
Certificates  of  a Series,  or  the  related  Mortgage Assets,  the  related
Prospectus Supplement will include a description of (a) the nature and amount
of  coverage  under  such  Credit  Support,  (b) any  conditions  to  payment
thereunder not otherwise described herein,  (c) 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  (d) the
material  provisions relating  to  such  Credit  Support.  Additionally,  the
related Prospectus Supplement will set forth certain information with respect
to the obligor under any instrument of  Credit Support, including (i) a brief
description of its principal business activities, (ii) its principal place of
business,  place of  incorporation and  the  jurisdiction under  which it  is
chartered or  licensed to do  business, (iii) if applicable, the  identity of
regulatory agencies  that exercise primary  jurisdiction over the  conduct of
its   business  and  (iv) its   total  assets,   and  its   stockholders'  or
policyholders'  surplus, if  applicable,  as  of the  date  specified in  the
Prospectus Supplement. 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 of principal  and interest
from the Distribution  Account on any Distribution Date  will be subordinated
to such 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  (or may be limited  to) certain types of  losses or shortfalls.
The  related Prospectus Supplement will set  forth information concerning the
amount of subordination  of a class or classes of Subordinate Certificates in
a Series,  the circumstances in  which such subordination will  be applicable
and  the  manner,  if any,  in  which  the amount  of  subordination  will be
effected. 

Cross-Support Provisions

If the  Mortgage Assets for a  Series are divided into separate  groups, each
supporting  a separate class  or classes of Certificates  of a 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 the Whole Loans

If so provided in the Prospectus Supplement for a Series of Certificates, the
Whole Loans  in the related  Trust Fund will  be covered for  various default
risks  by insurance  policies  or guarantees.  A  copy of  any  such material
instrument for a Series will be filed  with the Commission as an exhibit to a
Current Report  on Form 8-K  to be filed  within 15  days of issuance  of the
Certificates of the related Series. 

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 financial  institution specified in  such Prospectus Supplement  (the
"L/C Bank"). Under  a letter of  credit, the  L/C 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
the 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
in the  event of  only 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 L/C
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. A copy  of any such letter of credit for a
Series will be filed with the Commission as an exhibit to a Current Report on
Form 8-K to be  filed within 15 days  of issuance of the Certificates  of the
related Series. 

Insurance Policies 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 and/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  and/or  full  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. A
copy of any such instrument for a Series will be filed with the Commission as
an exhibit to a  Current Report on Form  8-K to be filed with  the Commission
within 15 days of issuance of the Certificates of the related Series. 

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 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  so specified in  such Prospectus
Supplement. The reserve  funds for a Series may  also be funded over  time by
depositing therein  a specified amount  of the distributions received  on the
related Trust Assets as specified in the related Prospectus Supplement. 

    Amounts on deposit in  any reserve fund for  a Series, together with  the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified  in the related Prospectus Supplement.  A
reserve  fund  may   be  provided  to  increase  the   likelihood  of  timely
distributions  of  principal of  and  interest  on  the Certificates.  If  so
specified  in  the  related  Prospectus  Supplement,  reserve  funds  may  be
established  to provide  limited  protection against  only  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 and will  not be available for
further application to the Certificates. 

    Moneys  deposited in  any Reserve  Funds  will be  invested in  Permitted
Investments,   except  as  otherwise  specified  in  the  related  Prospectus
Supplement.  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. 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. 

    Additional information concerning  any Reserve Fund will be set  forth in
the related  Prospectus  Supplement, including  the initial  balance of  such
Reserve Fund, the balance required to be  maintained in the Reserve Fund, the
manner in which  such required balance will decrease over time, the manner of
funding such  Reserve Fund, the purposes for which  funds in the Reserve Fund
may  be  applied to  make  distributions  to  Certificateholders and  use  of
investment earnings from the Reserve Fund, if any. 

Credit Support with Respect to CMBS

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


          Certain Legal Aspects of the Mortgage Loans and the Leases

The following discussion contains general summaries of  certain legal aspects
of loans secured  by commercial and  multifamily residential properties  that
are general in nature. Because such legal aspects are governed  by applicable
state law (which laws may differ substantially), the summaries do not purport
to  be complete  nor to  reflect the  laws  of any  particular state,  nor to
encompass the laws of all states in which the security for the Mortgage Loans
is situated. The  summaries are qualified in  their entirety by reference  to
the  applicable federal  and state  laws  governing the  Mortgage Loans.  See
"Description of the Trust Funds-Assets." 

General

All of the Mortgage Loans are  loans evidenced by a note or bond  and secured
by instruments granting  a security interest  in real property  which may  be
mortgages,  deeds of trust, security deeds or deeds to secure debt, depending
upon the  prevailing practice  and law in  the state  in which  the Mortgaged
Property is located. Mortgages,  deeds of trust and deeds to  secure debt are
herein collectively referred to as "mortgages." Any of the foregoing types of
mortgages will create a lien upon, or  grant a title interest in, the subject
property, the priority  of which will depend  on the terms of  the particular
security  instrument, as well as separate, recorded, contractual arrangements
with others holding interests in the mortgaged property, the knowledge of the
parties  to  such instrument  as  well as  the  order of  recordation  of the
instrument in  the appropriate  public recording  office. However,  recording
does not  generally  establish priority  over  governmental claims  for  real
estate taxes  and assessments  and other  charges imposed under  governmental
police powers. 

Types of Mortgage Instruments

A mortgage either creates a lien against or constitutes a conveyance  of real
property between two parties-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
Mortgagor), a  trustee  to whom  the mortgaged  property is  conveyed, and  a
beneficiary (the lender) for whose benefit the conveyance is made. As used in
this  Prospectus, unless the context otherwise requires, "Mortgagor" includes
the trustor  under a deed of trust  and a grantor under a  security deed or a
deed  to  secure  debt. Under  a  deed  of trust,  the  Mortgagor  grants the
property, irrevocably until  the debt  is paid,  in trust,  generally with  a
power of sale as security for the indebtedness evidenced by the related note.
A deed  to secure  debt typically has  two parties.  By executing  a deed  to
secure debt, the  grantor conveys title to,  as opposed to merely  creating a
lien  upon,  the subject  property  to the  grantee  until such  time  as the
underlying debt is repaid, generally with a power of sale as security for the
indebtedness evidenced  by the related  mortgage note. In case  the Mortgagor
under a mortgage 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 Mortgagor. At origination of a mortgage loan
involving a land trust, the Mortgagor executes a separate undertaking to make
payments on  the mortgage note.  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
mortgage, the law of the state in which the real property is located, certain
federal laws (including, without limitation, the Soldiers' and Sailors' Civil
Relief Act of 1940)  and, in some cases,  in deed of trust transactions,  the
directions of the beneficiary. 

Interest in Real Property

The real property covered by a mortgage, deed of trust, security deed or deed
to  secure  debt is  most  often the  fee  estate in  land  and improvements.
However, such  an instrument  may encumber other  interests in  real property
such as a tenant's interest in a lease of land or improvements,  or both, and
the  leasehold  estate created  by  such  lease.  An instrument  covering  an
interest  in  real  property  other  than the  fee  estate  requires  special
provisions in the instrument creating such  interest or in the mortgage, deed
of trust, security  deed or  deed to  secure debt, to  protect the  mortgagee
against  termination of  such interest  before the  mortgage, deed  of trust,
security deed or deed to  secure debt is paid.  The Seller will make  certain
representations and warranties in the  Agreement with respect to the Mortgage
Loans  which  are  secured  by  an  interest  in  a  leasehold  estate.  Such
representation and warranties will be  set forth in the Prospectus Supplement
if applicable. 

Leases and Rents

Mortgages that encumber income-producing property often contain an assignment
of rents and leases, pursuant to which the Mortgagor assigns its right, title
and interest as landlord under each lease and the income derived therefrom to
the  lender, while the Mortgagor  retains a revocable  license to collect the
rents for  so  long as  there  is no  default.  Under such  assignments,  the
Mortgagor typically  assigns its  right, title and  interest as  lessor under
each lease and the income derived therefrom to the mortgagee, while retaining
a license to collect  the rents for so long as there is  no default under the
mortgage  loan  documentation.  The  manner  of  perfecting  the  mortgagee's
interest  in rents  may  depend  on whether  the  Mortgagor's assignment  was
absolute or one granted as security for the loan. Failure to properly perfect
the mortgagee's interest in rents may result  in the loss of substantial pool
of funds, which could otherwise serve as a source of repayment for such loan.
If the Mortgagor 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  UCC; generally  these  rates are
either  assigned by  the Mortgagor,  which remains  entitled to  collect such
rates absent  a default,  or pledged by  the Mortgagor,  as security  for the
loan.  In general,  the lender  must file  financing  statements in  order to
perfect  its  security interest  in  the  rates  and must  file  continuation
statements,  generally  every five  years,  to  maintain  perfection of  such
security  interest. Even if  the lender's security interest  in room rates is
perfected under the  UCC, the lender will generally be required to commence a
foreclosure  or otherwise take possession of the property in order to collect
the room rates after a default. 

    Even after a  foreclosure, the potential rent payments from  the property
may be less than the periodic payments  that had been due under the mortgage.
For  instance, the  net income  that  would otherwise  be generated  from the
property  may be less than the amount  that would have been needed to service
the mortgage debt if the leases on the property are at below-market rents, or
as the result  of excessive maintenance, repair or other  obligations which a
lender succeeds to as landlord. 

    Lenders  that actually  take  possession of  the  property, however,  may
incur  potentially  substantial  risks  attendant  to  being a  mortgagee  in
possession. Such risks include liability for environmental clean-up costs and
other risks inherent  in property ownership. See  "Environmental Legislation"
below. 

Personalty

Certain types of Mortgaged Properties,  such as hotels, motels and industrial
plants, are likely  to derive a significant part of their value from personal
property  which does not  constitute "fixtures"  under applicable  state real
property law and, hence, would not be subject to the lien of a mortgage. Such
property is generally pledged or assigned as security to the lender under the
UCC. In order to perfect its  security interest therein, the lender generally
must  file UCC  financing  statements  and, to  maintain  perfection of  such
security interest, file continuation statements generally every five years. 

Cooperative Loans

If specified  in the  Prospectus Supplement relating  to a  Series of Offered
Certificate,  the Mortgage  Loans may also  consist of  cooperative apartment
loans ("Cooperative Loans") secured by security interests in shares issued by
cooperative   housing  corporation  (a  "Cooperative")  and  in  the  related
proprietary  leases  or  occupancy agreements  granting  exclusive  rights to
occupy  specific dwelling units in the  cooperatives' buildings. The security
agreement will create a lien upon, or grant a title interest in, the property
which  it covers,  the priority  of which  will depend  on  the terms  of the
particular security  agreement as  well as the  order of  recordation of  the
agreement in  the appropriate recording office. Such a lien or title interest
is not  prior to the  lien for real  estate taxes  and assessments and  other
charges imposed under governmental police powers. 

    Each cooperative owns in fee or has a  leasehold interest in all the real
property and  owns in fee  or leases the  building and all  separate dwelling
units  therein.  The   cooperative  is  directly  responsible   for  property
management  and,  in  most  cases,   payment  of  real  estate  taxes,  other
governmental impositions  and hazard and  liability insurance. If there  is a
blanket  mortgage  or  mortgages  on the  cooperative  apartment  building or
underlying land, as  is generally  the case,  or an underlying  lease of  the
land,  as  is  the  case in  some  instances,  the  cooperative, as  property
Mortgagor,  or lessee, as  the case may  be, is also  responsible for meeting
these  mortgage  or  rental obligations.  A  blanket  mortgage is  ordinarily
incurred by  the cooperative  in connection with  either the  construction or
purchase of the  cooperative's apartment building or obtaining  of capital by
the cooperative.  The interest  of the occupant  under proprietary  leases or
occupancy  agreements  as to  which  that  cooperative  is the  landlord  are
generally subordinate to the interest of the holder of a blanket mortgage and
to the interest of the holder of  a land lease. If the cooperative is  unable
to meet  the payment  obligations (i) arising under  a blanket  mortgage, the
mortgagee holding  a blanket  mortgage could foreclose  on that  mortgage and
terminate  all subordinate  proprietary leases  and  occupancy agreements  or
(ii) arising  under its  land lease,  the holder  of the  landlord's interest
under  the land  lease could  terminate  it and  all subordinate  proprietary
leases and  occupancy agreements. Also,  a blanket mortgage on  a cooperative
may provide financing in the form of a mortgage that does not fully amortize,
with  a significant portion  of principal being  due in one  final payment at
maturity. The inability  of the cooperative to  refinance a mortgage  and its
consequent inability to make such final  payment could lead to foreclosure by
the  mortgagee.  Similarly, a  land  lease  has an  expiration  date  and the
inability of the  cooperative to extend its  term or, in the  alternative, to
purchase the land could lead to termination of the cooperative's interest  in
the  property  and  termination  of  all  proprietary  leases  and  occupancy
agreement. In either event, a foreclosure by the holder of a blanket mortgage
or the termination  of the underlying lease could  eliminate or significantly
diminish the value of any  collateral held by whomever financed the  purchase
by an individual tenant stockholder of cooperative  shares or, in the case of
the Mortgage Loans, the collateral securing the Cooperative Loans. 

    The cooperative  is owned by  tenant-stockholders who,  through ownership
of stock or shares in the corporation, receive proprietary lease or occupancy
agreements which confer exclusive rights to occupy specific units. Generally,
a tenant-stockholder  of a  cooperative must make  a monthly  payment to  the
cooperative  representing such  tenant-stockholder's pro  rata  share of  the
cooperative's  payments  for  its  blanket  mortgage,  real  property  taxes,
maintenance expenses  and other  capital or  ordinary expenses. An  ownership
interest  in a  cooperative and  accompanying occupancy  rights are  financed
through a  cooperative share loan evidenced by  a promissory note and secured
by an assignment  of and a  security interest in  the occupancy agreement  or
proprietary lease and a security  interest in the related cooperative shares.
The  lender  generally  takes  possession  of the  share  certificate  and  a
counterpart of the  proprietary lease or occupancy agreement  and a financing
statement  covering the  proprietary  lease or  occupancy  agreement and  the
cooperative  shares is filed  in the appropriate  state and local  offices to
perfect the lender's  interest in its collateral. Subject  to the limitations
discussed below, upon  default of the tenant-stockholder, the  lender may sue
for judgment on the promissory note, dispose of the collateral at a public or
private   sale   or    otherwise   proceed   against   the    collateral   or
tenant-stockholder  as an  individual as  provided in the  security agreement
covering the assignment  of the proprietary lease or  occupancy agreement and
the pledge of cooperative shares. See "Foreclosure-Cooperative Loans" below. 

Foreclosure

General

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

    Foreclosure  procedures with  respect to  the enforcement  of a  mortgage
vary from  state to state. Two primary methods  of foreclosing a mortgage are
judicial foreclosure and non-judicial foreclosure pursuant to a power of sale
granted  in the  mortgage  instrument. There  are  several other  foreclosure
procedures  available in  some states  that are  either infrequently  used or
available only in certain limited circumstances, such as strict foreclosure. 

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 Limitations on Enforceability of Certain Provisions

United  States courts have traditionally imposed general equitable principles
to  limit  the   remedies  available  to  a  mortgagee   in  connection  with
foreclosure. These equitable principles are generally designed to relieve the
Mortgagor from the legal effect of mortgage defaults, to the extent that such
effect is 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  and  expensive  actions  to
determine the cause  of the Mortgagor's default  and the likelihood that  the
Mortgagor 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
Mortgagors who are suffering from  a temporary financial disability. In other
cases,  courts  have limited  the right  of  the lender  to foreclose  if the
default  under the mortgage  is not monetary,  e.g., the  Mortgagor failed to
maintain the mortgaged property adequately or the Mortgagor executed a junior
mortgage on the mortgaged  property. The exercise by the court  of its equity
powers will depend  on the individual circumstances of each case presented to
it. Finally, some courts have been faced with the issue of whether federal or
state  constitutional provisions reflecting due process concerns for adequate
notice  require   that   a   Mortgagor   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  afford  constitutional  protections   to  the
Mortgagor. 

    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 require several years to  complete. Moreover, as discussed below, a
non-collusive,  regularly conducted foreclosure  sale may be  challenged as a
fraudulent  conveyance,  regardless  of  the  parties'  intent,  if  a  court
determines that the sale was for  less than fair consideration and such  sale
occurred while  the Mortgagor  was insolvent (or  the Mortgagor  was rendered
insolvent as a result of such sale) and  within one year (or within the state
statute of limitations  if the trustee in bankruptcy elects  to proceed under
state fraudulent conveyance law) of the filing of bankruptcy. 

Non-Judicial Foreclosure/Power of Sale

Foreclosure of  a deed of trust  is generally accomplished by  a non-judicial
trustee's sale pursuant to the power of sale  granted in the deed of trust. A
power  of sale  is typically  granted  in a  deed of  trust. It  may  also be
contained in any other type of mortgage instrument. A power of  sale allows a
non-judicial public sale  to be conducted generally following  a request from
the  beneficiary/lender to the trustee to sell  the property upon any default
by  the  Mortgagor under  the  terms of  the  mortgage note  or  the mortgage
instrument and after notice of  sale is given in accordance with the terms of
the mortgage instrument,  as well as  applicable state law.  In some  states,
prior to such sale, the trustee under a deed of trust must record a notice of
default and  notice of sale and send a copy to the Mortgagor 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 Mortgagor  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 acceleration)  plus the
expenses incurred in enforcing the obligation. In other states, the Mortgagor
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, the  procedure for  public  sale, the  parties entitled  to
notice,  the  method of  giving notice  and the  applicable time  periods are
governed by  state law and  vary among the states.  Foreclosure of a  deed to
secure debt is also generally accomplished by a non-judicial sale similar  to
that required by a deed of trust, except that the lender or its agent, rather
than a trustee, is typically empowered to perform the sale in accordance with
the terms of the deed to secure debt and applicable law. 

Public Sale

A third party may be  unwilling to purchase a mortgaged property  at a public
sale because of the  difficulty in determining the value of  such property at
the time  of sale, due  to, among other  things, redemption rights  which may
exist and  the possibility of  physical deterioration of the  property during
the foreclosure proceedings.  For these reasons, it is  common for the lender
to purchase the  mortgaged property for an  amount equal to or  less than the
underlying  debt  and  accrued  and  unpaid interest  plus  the  expenses  of
foreclosure. Generally, state  law controls the  amount of foreclosure  costs
and expenses which may be recovered  by a lender. Thereafter, subject to  the
Mortgagor's right in some states to remain in possession during  a redemption
period, if applicable, the  lender will become the owner of  the property and
have both the  benefits and burdens of  ownership of the  mortgaged property.
For example, the lender will have  the obligation to pay debt service on  any
senior mortgages, to  pay taxes, obtain casualty  insurance and to make  such
repairs at its own expense as  are necessary to render the property  suitable
for sale. Frequently, the lender employs a third party management company  to
manage  and operate  the property. 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  costs of management
and  operation  of  those  mortgaged  properties  which  are  hotels, motels,
restaurants, nursing or convalescent  homes or hospitals may be  particularly
significant because of the expertise,  knowledge and, with respect to nursing
or convalescent homes  or hospitals, regulatory  compliance, required to  run
such operations  and the effect which  foreclosure and a change  in ownership
may  have  on  the  public's  and  the  industry's  (including  franchisors')
perception of the quality of such operations. The lender will commonly obtain
the services  of a  real estate  broker and  pay the  broker's commission  in
connection with the  sale of the property. Depending  upon market conditions,
the ultimate proceeds of the  sale of the property may not equal the lender's
investment in  the property. Moreover,  a lender commonly  incurs substantial
legal  fees  and  court  costs  in acquiring  a  mortgaged  property  through
contested  foreclosure  and/or  bankruptcy proceedings.  Furthermore,  a  few
states  require that  any  environmental contamination  at  certain types  of
properties be  cleaned up  before a property  may be  resold. In  addition, a
lender may be responsible under federal or state law for the cost of cleaning
up  a   mortgaged  property   that  is   environmentally  contaminated.   See
"Environmental  Legislation."  Generally  state law  controls  the  amount of
foreclosure  expenses and  costs,  including  attorneys'  fees, that  may  be
recovered by a lender. 

    A junior mortgagee may not foreclose on  the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens,  in which  case  it may  be obliged  to  make payments  on  the senior
mortgages  to avoid  their foreclosure.  In addition, in  the event  that the
foreclosure of a junior mortgage  triggers the enforcement of a "due-on-sale"
clause contained in  a senior mortgage, the junior mortgagee  may be required
to pay  the full  amount of  the senior  mortgage to  avoid its  foreclosure.
Accordingly, with respect  to those Mortgage Loans which  are junior mortgage
loans, if  the  lender purchases  the  property the  lender's  title will  be
subject to all senior mortgages, prior liens and certain governmental liens. 

    The  proceeds received  by  the  referee or  trustee  from the  sale  are
applied  first  to  the  costs,  fees  and  expenses  of  sale  and  then  in
satisfaction of the indebtedness secured by the mortgage under which the sale
was conducted. Any  proceeds remaining after satisfaction of  senior mortgage
debt are generally payable to the holders of junior mortgages and other liens
and claims  in order of  their priority, whether  or not the Mortgagor  is in
default. Any additional proceeds are  generally payable to the Mortgagor. The
payment of the proceeds  to the holders of junior mortgages  may occur in the
foreclosure  action   of  the  senior  mortgage  or  a  subsequent  ancillary
proceeding or  may require the  institution of separate legal  proceedings by
such holders. 

    In connection  with a  Series of Certificates  for which  an election  is
made to qualify the  Trust Fund, or a portion thereof, as  a REMIC, the REMIC
Provisions and  the Agreement  may require  the  Master Servicer  to hire  an
independent contractor to operate any  foreclosed property relating to  Whole
Loans. 

Rights of Redemption

The purposes of a foreclosure action  are to enable the mortgagee to  realize
upon its  security and  to bar the  Mortgagor, and  all persons  who have  an
interest  in  the  property  which  is  subordinate  to  the  mortgage  being
foreclosed, from  exercise of their  "equity of redemption." The  doctrine of
equity of redemption provides that, until the property covered by  a mortgage
has  been  sold in  accordance  with  a  properly conducted  foreclosure  and
foreclosure sale, those  having an interest which  is subordinate to  that of
the foreclosing  mortgagee have an  equity of  redemption and may  redeem the
property  by  paying the  entire  debt with  interest. In  addition,  in some
states, when  a foreclosure  action has been  commenced, the  redeeming party
must pay  certain costs of such action. 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 cut off and terminated. 

    The equity  of redemption  is  a common-law  (non-statutory) right  which
exists  prior  to completion  of  the foreclosure,  is  not  waivable by  the
Mortgagor,  must  be  exercised  prior  to foreclosure  sale  and  should  be
distinguished  from  the post-sale  statutory rights  of redemption.  In some
states, after sale pursuant to a deed  of trust or foreclosure of a mortgage,
the Mortgagor and foreclosed  junior lienors are given a statutory  period in
which  to redeem  the  property from  the foreclosure  sale. In  some states,
statutory  redemption may  occur only  upon payment  of the  foreclosure sale
price. In  other states, redemption may be authorized if the former Mortgagor
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. The exercise of a right of redemption would defeat the title of any
purchaser  from   a  foreclosure  sale  or  sale   under  a  deed  of  trust.
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.

    Under the  REMIC Provisions  currently in  effect,  property acquired  by
foreclosure  generally  must not  be held  for  more than  two  years. Unless
otherwise provided  in the related  Prospectus Supplement, with respect  to a
Series of  Certificates for which  an election is  made to  qualify the Trust
Fund or  a part  thereof as  a REMIC,  the Agreement  will permit  foreclosed
property to be held for  more than two years if the Internal  Revenue Service
grants an extension of time within which to sell such property or independent
counsel renders an opinion to the effect that holding such property  for such
additional period is permissible under the REMIC Provisions. 

Anti-Deficiency Legislation

Some  or all  of the Mortgage  Loans may  be nonrecourse  loans, as  to which
recourse may be  had only against the specific property  securing the related
Mortgage Loan and a  personal money judgment may not be  obtained against the
Mortgagor. Even if a mortgage loan by its terms provides for recourse to  the
Mortgagor, some states  impose prohibitions or limitations on  such recourse.
For example, statutes in some  states limit the right of the lender to obtain
a deficiency  judgment against  the Mortgagor  following foreclosure  or sale
under  a deed of  trust. A deficiency  judgment would be  a personal judgment
against  the former Mortgagor equal to  the difference between the net amount
realized upon the public sale of the real  property and the amount due to the
lender. 

    Some states require  the lender to exhaust the security  afforded under a
mortgage by  foreclosure  in an  attempt  to  satisfy the  full  debt  before
bringing a  personal action against  the Mortgagor. In certain  other states,
the lender has the option of bringing a personal action against the Mortgagor
on the debt without first exhausting such security; however, in some of these
states, the lender, following judgment on such personal action, may be deemed
to have elected a remedy and  may be precluded from exercising remedies  with
respect to  the security.  In some  cases, a  lender will  be precluded  from
exercising any additional rights  under the note or mortgage if  it has taken
any  prior enforcement  action.  Consequently, the  practical  effect of  the
election requirement,  in  those states  permitting  such election,  is  that
lenders will usually proceed against  the security first rather than bringing
a personal action against the  Mortgagor. Finally, other statutory provisions
limit  any  deficiency  judgment  against the  former  Mortgagor  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 lender from obtaining  a large deficiency
judgment against the former  Mortgagor as a result of  low or no bids at  the
judicial sale. 

Leasehold Risks

Mortgage Loans  may be  secured by a  mortgage on  a ground  lease. Leasehold
mortgages are  subject to  certain risks not  associated with  mortgage loans
secured by  the fee estate  of the Mortgagor.  The most significant  of these
risks is that the ground lease creating the leasehold estate could terminate,
leaving the  leasehold mortgagee without  its security. The ground  lease may
terminate if, among other reasons, the  ground lessee breaches or defaults in
its obligations under the ground lease or there is a bankruptcy of the ground
lessee or the ground lessor. This  risk may be minimized if the ground  lease
contains  certain provisions  protective  of the  mortgagee,  but the  ground
leases that  secure Mortgage Loans may  not contain some  of these protective
provisions, and mortgages may not  contain the other protections discussed in
the next paragraph.  Protective ground lease provisions include  the right of
the  leasehold mortgagee to  receive notices  from the  ground lessor  of any
defaults by the  Mortgagor; the right  to cure such  defaults, with  adequate
cure periods;  if  a default  is not  susceptible of  cure  by the  leasehold
mortgagee, the right  to acquire the leasehold estate  through foreclosure or
otherwise;  the ability of  the ground  lease to  be assigned  to and  by the
leasehold  mortgagee  or  purchaser  at   a  foreclosure  sale  and  for  the
concomitant  release of the  ground lessee's liabilities  thereunder; and the
right of  the leasehold mortgagee to enter  into a new ground  lease with the
ground lessor on the same terms and conditions as the old ground lease in the
event of a termination thereof. 

    In  addition to  the  foregoing protections,  a  leasehold mortgagee  may
require  that the  ground lease  or  leasehold mortgage  prohibit the  ground
lessee from  treating the  ground lease  as terminated  in the  event of  the
ground lessor's bankruptcy and rejection of  the ground lease by the  trustee
for the debtor-ground lessor. As further protection, a leasehold mortgage may
provide for the  assignment of the debtor-ground  lessee's right to reject  a
lease pursuant  to  Section 365  of the  Bankruptcy Reform  Act  of 1978,  as
amended  (Title  11 of  the  United  States  Code) (the  "Bankruptcy  Code"),
although the enforceability of such  clause has not been established. Without
the  protections  described  above,  a  leasehold  mortgagee  may   lose  the
collateral securing its leasehold mortgage. In addition, terms and conditions
of a leasehold mortgage are subject to the terms and conditions of the ground
lease. Although certain rights given to a ground lessee can be limited by the
terms of a  leasehold mortgage, the rights of a ground  lessee or a leasehold
mortgagee with  respect  to,  among other  things,  insurance,  casualty  and
condemnation will be governed by the provisions of the ground lease. 

Cooperative Loans

The cooperative  shares owned  by the tenant-stockholder  and pledged  to the
lender are, in almost  all cases, subject to restrictions on  transfer as set
forth in the Cooperative's Certificate  of Incorporation and By-laws, as well
as the proprietary lease or occupancy agreement, and may be cancelled  by the
cooperative  for failure  by  the  tenant-stockholder to  pay  rent or  other
obligations  or charges owed by such tenant-stockholder, including mechanics'
liens  against   the  cooperative   apartment  building   incurred  by   such
tenant-stockholder. The  proprietary lease  or occupancy agreement  generally
permits  the  Cooperative to  terminate  such lease  or agreement  in  the an
obligor fails  to make payments  or defaults in the  performance of covenants
required thereunder. Typically,  the lender and the Cooperative  enter into a
recognition agreement  which establishes the  rights and obligations  of both
parties  in  the  event of  a  default  by the  tenant-stockholder  under the
proprietary lease or  occupancy agreement will  usually constitute a  default
under the security agreement between the lender and the tenant-stockholder. 

    The recognition agreement generally provides that,  in the event that the
tenant-stockholder has  defaulted under  the proprietary  lease or  occupancy
agreement is  terminated, the  Cooperative will  recognize the  lender's lien
against  proceeds  from  the  sale  of the  Cooperative  apartment,  subject,
however, to the Cooperative's right to sums due under  such proprietary lease
or  occupancy agreement.  The total  amount  owed to  the Cooperative  by the
tenant-stockholder,  which the lender generally  cannot restrict and does not
monitor,  could reduce  the value  of  the collateral  below the  outstanding
principal balance  of the  Cooperative Loan and  accrued and  unpaid interest
thereon. 

    Recognition agreements  also provide that in  the event of  a foreclosure
on  a Cooperative Loan, the lender must obtain the approval or consent of the
Cooperative  as required  by  the proprietary  lease before  transferring the
Cooperative  shares or assigning the proprietary lease. Generally, the lender
is   not  limited   in   any  rights   it   may   have  to   dispossess   the
tenant-stockholders. 

    In some states, foreclosure on the  Cooperative shares is accomplished by
a sale  in accordance with  the provisions  of Article 9 of  the UCC and  the
security agreement  relating to those  shares. Article 9 of the  UCC requires
that a sale  be conducted in  a "commercially reasonable"  manner. Whether  a
foreclosure sale  has been conducted  in a  "commercially reasonable"  manner
will  depend   on  the  facts   in  each  case.  In   determining  commercial
reasonableness, a court  will look  to the  notice given the  debtor and  the
method, manner, time, place  and terms of the foreclosure. Generally,  a sale
conducted according to the usual practice of banks selling similar collateral
will be considered reasonably conducted. 

    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. The recognition
agreement,  however,   generally  provides   that  the   lender's  right   to
reimbursement is subject to the right of the Cooperatives to receive sums due
under the  proprietary lease  or occupancy agreement.  If there  are proceeds
remaining, the lender must account to the tenant-stockholder for the surplus.
Conversely,   if  a   portion  of  the   indebtedness  remains   unpaid,  the
tenant-stockholder is generally responsible for the deficiency. 

    In  the case  of foreclosure  on a  building which  was converted  from a
rental building to  a building  owned by a  Cooperative under a  non-eviction
plan,  some states require  that a purchaser  at a foreclosure  sale take the
property subject to rent control  and rent stabilization laws which apply  to
certain tenants who elected to remain in the building was so converted. 

Bankruptcy Laws

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

    Under the  Bankruptcy Code, provided  certain substantive  and procedural
safeguards for the lender are met, the amount and terms of a mortgage secured
by property  of the debtor  may be modified  under certain  circumstances. In
many jurisdictions, the outstanding  amount of the  loan secured by the  real
property may  be reduced to  the then-current value  of the property  (with a
corresponding  partial reduction of the amount of lender's security interest)
pursuant to a  confirmed plan or lien avoidance proceeding,  thus leaving the
lender a general unsecured creditor for the difference between such value and
the  outstanding balance  of the  loan. Other  modifications may  include the
reduction in the amount of each scheduled payment, which reduction may result
from  a reduction  in  the rate  of  interest and/or  the  alteration of  the
repayment schedule (with or without affecting the unpaid principal balance of
the loan), and/or  an extension (or  reduction) of  the final maturity  date.
Some  courts with federal bankruptcy jurisdiction  have approved plans, based
on the particular facts of the reorganization case, that effected the  curing
of a mortgage loan default by paying arrearages over a number of years. Also,
under federal bankruptcy law,  a bankruptcy court may permit a debtor through
its rehabilitative plan to de-accelerate a  secured loan and to reinstate the
loan even though the lender accelerated the mortgage  loan and final judgment
of foreclosure  had been  entered in  state court  (provided no  sale of  the
property had yet occurred) prior to the filing of the debtor's petition. This
may  be done even  if the full  amount due under  the original  loan is never
repaid. 

    Federal bankruptcy  law  provides generally  that  rights and  obligation
under an  unexpired  lease of  the  debtor/lessee may  not  be terminated  or
modified at any  time after the commencement  of a case under  the Bankruptcy
Code solely  on the  basis of  a provision  in the  lease to  such effect  or
because of certain other similar  events. This prohibition on so-called "ipso
facto clauses"  could  limit the  ability  of  the Trustee  for  a  Series of
Certificates to exercise  certain contractual  remedies with  respect to  the
Leases.  In addition,  Section  362 of  the  Bankruptcy Code  operates  as an
automatic  stay of,  among other  things,  any act  to  obtain possession  of
property from a debtor's estate, which may delay a Trustee's exercise of such
remedies for a  related Series of Certificates  in the  event that a  related
Lessee or  a related Mortgagor becomes the subject  of a proceeding under the
Bankruptcy Code. For example,  a mortgagee would  be stayed from enforcing  a
Lease Assignment  by a  Mortgagor  related to  a  Mortgaged Property  if  the
related  Mortgagor was  in  a bankruptcy  proceeding.  The legal  proceedings
necessary to resolve  the issues could be time-consuming and  might result in
significant  delays in  the receipt  of  the assigned  rents. Similarly,  the
filing of a petition in bankruptcy by or on behalf of a Lessee of a Mortgaged
Property would result in  a stay against the commencement  or continuation of
any state  court proceeding  for past  due rent,  for  accelerated rent,  for
damages or  for a summary eviction order with respect  to a default under the
Lease that occurred prior  to the filing of the Lessee's  petition. Rents and
other proceeds of  a Mortgage Loan may  also escape an assignment  thereof if
the assignment is  not fully perfected under state  law prior to commencement
of the bankruptcy proceeding. See "-Leases and Rents" above. 

    In addition,  the Bankruptcy  Code generally provides  that a trustee  or
debtor-in-possession may, subject  to approval of  the court, (a) assume  the
lease and retain it or assign it to a third party or (b) reject the lease. If
the lease is  assumed, the trustee in bankruptcy on behalf  of the lessee, or
the lessee as debtor-in-possession, or the assignee, if applicable, must cure
any  defaults under  the  lease, compensate  the lessor  for  its losses  and
provide the  lessor  with "adequate  assurance" of  future performance.  Such
remedies  may be  insufficient,  however, as  the  lessor  may be  forced  to
continue under the  lease with  a lessee  that is a  poor credit  risk or  an
unfamiliar tenant if the lease  was assigned, and any assurances  provided to
the  lessor  may, in  fact, be  inadequate.  If the  lease is  rejected, such
rejection  generally  constitutes  a  breach  of  the  executory contract  or
unexpired  lease immediately before  the date  of filing  the petition.  As a
consequence, the other party or parties to such lease, such as the Mortgagor,
as lessor  under a  Lease, would  have only  an unsecured  claim against  the
debtor for damages  resulting from such breach, which  could adversely affect
the security for the related Mortgage  Loan. In addition, pursuant to Section
502(b)(6) of the Bankruptcy  Code, a lessor's damages for  lease rejection in
respect of  future rent installments are limited to  the rent reserved by the
lease, without  acceleration, for  the greater  of one  year or  15%, not  to
exceed three years, of the remaining term of the lease. 

    If  a trustee  in  bankruptcy on  behalf  of a  lessor,  or  a lessor  as
debtor-in-possession, rejects an unexpired lease of real property, the lessee
may treat such lease as terminated by such rejection or, in  the alternative,
the lessee may remain in possession of  the leasehold for the balance of such
term and for any renewal or extension of such term that is enforceable by the
lessee under applicable nonbankruptcy law.  The Bankruptcy Code provides that
if a lessee elects to remain in possession after such a rejection of a lease,
the lessee may  offset against rents reserved under the lease for the balance
of the term after the date of rejection of the lease, and any such renewal or
extension  thereof, any  damages  occurring  after such  date  caused by  the
nonperformance of any  obligation of  the lessor under  the lease after  such
date. To the extent provided in the related Prospectus Supplement, the Lessee
will agree  under  certain Leases  to pay  all amounts  owing thereunder  the
Master  Servicer  without offset.  To  the  extent  that such  a  contractual
obligation remains  enforceable against the  Lessee, the Lessee would  not be
able to avail itself of the rights of offset generally afforded to lessees of
real property under the Bankruptcy Code. 

    In  a bankruptcy  or  similar proceeding  of a  Mortgagor, action  may be
taken seeking the  recovery, as a preferential transfer  or on other grounds,
of  any payments  made by  the  Mortgagor, or  made directly  by  the related
Lessee,  under  the related  Mortgage Loan  to  the Trust  Fund.  Payments on
long-term debt  may be  protected from  recovery as  preferences if  they are
payments  in the ordinary  course of business  made on debts  incurred in the
ordinary  course  of  business.  Whether  any  particular  payment  would  be
protected depends upon the facts specific to a particular transaction. 

    A trustee in bankruptcy,  in some cases, may  be entitled to collect  its
costs and expenses in  preserving or selling the mortgaged property  ahead of
payment  to the lender. In certain  circumstances, a debtor in bankruptcy may
have the power to grant liens senior to the lien of a mortgage, and analogous
state statutes  and general principles of equity may also provide a Mortgagor
with  means  to  halt  a  foreclosure  proceeding  or  sale  and  to  force a
restructuring  of a  mortgage  loan on  terms a  lender  would not  otherwise
accept.  Moreover, the laws  of certain states also  give priority to certain
tax liens over the lien of a mortgage  or deed of trust. Under the Bankruptcy
Code,  if  the  court   finds  that  actions  of  the   mortgagee  have  been
unreasonable, the  lien of  the related mortgage  may be subordinated  to the
claims of unsecured creditors. 

    To the extent described in the  related Prospectus Supplement, certain of
the Mortgagors may  be partnerships. The laws  governing limited partnerships
in  certain states  provide  that  the  commencement  of  a  case  under  the
Bankruptcy  Code with  respect to a  general partner  will cause a  person to
cease to  be a general partner  of the limited partnership,  unless otherwise
provided in writing in the  limited partnership agreement. This provision may
be  construed as  an "ipso  facto" clause and,  in the  event of  the general
partner's  bankruptcy, may not be enforceable. To the extent described in the
related  Prospectus Supplement, certain limited partnership agreements of the
Mortgagors may provide  that the commencement of a case  under the Bankruptcy
Code with respect  to the  related general  partner constitutes  an event  of
withdrawal (assuming  the enforceability of  the clause is not  challenged in
bankruptcy proceedings or,  if challenged, is upheld) that  might trigger the
dissolution of the limited partnership, the winding up of its affairs and the
distribution  of its assets,  unless (i) at  the time there was  at least one
other general partner  and the written provisions of  the limited partnership
permit  the business  of the  limited  partnership to  be carried  on  by the
remaining  general partner  and  that  general partner  does  so or  (ii) the
written provisions  of the limited  partnership agreement permit  the limited
partner  to agree within  a specified time  frame (often 60  days) after such
withdrawal to  continue the business  of the  limited partnership and  to the
appointment of one or more general  partners and the limited partners do  so.
In  addition,  the laws  governing  general  partnerships in  certain  states
provide that the  commencement of a case  under the Bankruptcy Code  or state
bankruptcy  laws with  respect  to  a general  partner  of such  partnerships
triggers  the dissolution of such partnership, the  winding up of its affairs
and the distribution  of its  assets. Such  state laws, however,  may not  be
enforceable  or  effective  in  a  bankruptcy  case.  The  dissolution  of  a
Mortgagor, the  winding up of its affairs and  the distribution of its assets
could result  in an acceleration  of its payment  obligation under a  related
Mortgage  Loan,  which  may  reduce  the  yield  on  the  related  Series  of
Certificates in the same manner as a principal prepayment. 

    In addition,  the bankruptcy of  the general partner of  a Mortgagor that
is a partnership may provide the opportunity for a trustee in  bankruptcy for
such general  partner, such general  partner as a debtor-in-possession,  or a
creditor   of  such  general  partner  to  obtain   an  order  from  a  court
consolidating the assets and liabilities of the general partner with those of
the  Mortgagor  pursuant to  the  doctrines of  substantive  consolidation or
piercing  the  corporate veil.  In  such  a  case, the  respective  Mortgaged
Property, for example, would  become property of the estate  of such bankrupt
general  partner. Not  only  would  the Mortgaged  Property  be available  to
satisfy the  claims of creditors  of such  general partner, but  an automatic
stay would  apply to  any attempt by  the Trustee  to exercise  remedies with
respect to  such Mortgaged Property.  However, such an occurrence  should not
affect  the  Trustee's  status as  a  secured creditor  with  respect  to the
Mortgagor or its security interest in the Mortgaged Property. 

Environmental Legislation

Real property pledged  as security to a  lender may be subject  to unforeseen
environmental  liabilities.  Of  particular concern  may  be  those Mortgaged
Properties which are,  or have been, the site of manufacturing, industrial or
disposal  activity. Such  environmental liabilities  may give  rise  to (i) a
diminution in value  of property securing any  Mortgage Loan, (ii) limitation
on  the  ability to  foreclose  against  such  property or  (iii) in  certain
circumstances as more fully described below, liability for clean up costs  or
other  remedial  actions, which  liability  could  exceed  the value  of  the
principal balance of the related Mortgage Loan or of such Mortgaged Property.

    Under  the laws of many states, contamination on a property may give rise
to a  lien on the property for cleanup costs.  In several states, such a lien
has  priority over  all existing  liens  (a "superlien")  including those  of
existing mortgages; in  these states, the lien of a  mortgage contemplated by
this transaction may lose its priority to such a superlien. 

    Under the  federal Comprehensive Environmental Response, Compensation and
Liability Act of 1980,  as amended ("CERCLA"), a lender may  be liable either
to the  government or  to private  parties for  cleanup costs  on a  property
securing a  loan, even  if the  lender does  not cause or  contribute to  the
contamination. CERCLA imposes strict, as well as joint and several, liability
on  several classes  of potentially  responsible  parties, including  current
owners  and operators of the  property, regardless of  whether they caused or
contributed to the contamination. Many states have laws similar to CERCLA. 

    Lenders may be held liable under CERCLA as  owners or operators. 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  exemption for
holders of  a security  interest such  as a  secured lender  applies only  in
circumstances where the  lender acts to protect its security  interest in the
contaminated facility or property. Thus, if a lender's activities encroach on
the  actual  management  of  such  facility or  property,  the  lender  faces
potential liability as an "owner or operator" under CERCLA. Similarly, when a
lender  forecloses and  takes title  to a  contaminated facility  or property
(whether it holds the facility or property as an investment or leases it to a
third party), the lender may incur potential CERCLA liability. 

    A  decision in  May 1990 of  the United States  Court of  Appeals for the
Eleventh  Circuit in  United  States  v. Fleet  Factors  Corp. very  narrowly
construed CERCLA's secured-creditor  exemption. The court held that  a lender
need not have involved itself in the day-to-day operations of the facility or
participated  in decisions  relating to  hazardous waste  to be  liable under
CERCLA; rather, liability  could attach to  a lender if its  involvement with
the management of the facility is broad  enough to support the inference that
the  lender  had  the  capacity  to influence  the  borrower's  treatment  of
hazardous waste. The  court added that a lender's capacity  to influence such
decision  could  be  inferred from  the  extent  of  its  involvement in  the
facility's financial management. 

    On April 29,  1992, in response to  the decision in  Fleet Factors Corp.,
the  United States  Environmental  Protection Agency  (the  "EPA") adopted  a
rule interpreting and delineating CERCLA's secured-creditor exemption in  EPA
enforcement proceedings.  The rule attempted to define and  specify the range
of permissible actions that may  be undertaken by a foreclosing lender/holder
of   a  contaminated   facility   without  exceeding   the   bounds  of   the
secured-creditor   exemption.  The   rule also  attempted   to   specify  the
circumstances under which governmental or government-appointed  entities that
acquire possession or  control of contaminated facilities as  conservators or
receivers will be  considered "involuntary" owners  for purposes of  CERCLA's
"innocent landowner" defense  to liability. Issuance of this  rule by the EPA
under  CERCLA does  not necessarily  affect  the potential  for liability  in
actions by either a state or a private party under CERCLA or in actions under
other  federal  or state  laws  which  may  impose  liability on  "owners  or
operators" but do not incorporate the secured-creditor exemption. 

    The validity of the EPA  rule was challenged in the U.S. Court of Appeals
for the  District of  Columbia in  Kelley v.  EPA. In  an  opinion issued  on
February 4,  1994, the D.C. Circuit  Court invalidated EPA's lender liability
rule, holding that  EPA exceeded its authority in enacting the rule. The U.S.
Supreme  Court denied certiorari  on January 17,  1995. Legislation  has been
proposed that would clarify,  by statute, the  range of activities a  secured
creditor  may undertake  without being  deemed  to have  participated in  the
management   of  the   facility,  and   thus  losing   the  benefit   of  the
secured-creditor exemption. 

    Under the Kelley case,  the secured-creditor exemption under  CERCLA will
be subject  to existing case  law interpretations. Some  of those cases  have
interpreted the  exemption extremely  narrowly, but most  of the  cases since
promulgation of  the EPA  rule have held  that a  lender is  entitled to  the
protection of the secured-creditor exemption provided that a lender  complies
with the provisions set out in  the EPA rule and does not itself  (or through
its agents) cause or contribute to contamination. As a result of  Kelley, the
cases  applying the  EPA rule have  little, if  any, precedential  value and,
thus,  lenders should expect a return to  the narrower interpretations of the
exemption. 

    In September 1995,  EPA issued a guidance  document stating that,  in its
enforcement of  CERCLA, EPA would  apply the protections afforded  to secured
creditors under the lender liability  rule that was invalidated in the Kelley
decision. However, this EPA policy is not binding on the courts nor on states
or private parties. 

    The secured-creditor exemption  does not protect a lender  from liability
under CERCLA in  cases where  the lender arranges  for disposal of  hazardous
substances  or for transportation of hazardous  substances. The definition of
"hazardous substances" under CERCLA specifically excludes petroleum products,
and  the secured-creditor  exemption does  not govern  liability  for cleanup
costs under federal laws other than  CERCLA, in particular Subtitle I of  the
federal  Resource Conservation  and Recovery  Act  ("RCRA"), which  regulates
underground petroleum (other  than heating oil)  storage tanks. However,  the
EPA has adopted  a lender liability rule for underground  storage tanks under
Subtitle I of  RCRA. Under such rule,  a holder of a security  interest in an
underground storage tank or  real property containing an  underground storage
tank is not considered an operator of the underground storage tank as long as
petroleum is not added to, stored in or dispensed from the tank. It should be
noted, however, that liability for  cleanup of petroleum contamination may be
governed by state law, which may not provide for any specific protections for
secured creditors. 

    If  a  lender  is  or   becomes  liable,  it  may  bring  an  action  for
contribution  against the  owner or  operator who  created the  environmental
hazard,  but  that person  or entity  may be  bankrupt or  otherwise judgment
proof.  It is  possible that cleanup  costs could  become a liability  of the
Trust Fund and occasion a loss to Certificateholders in certain circumstances
described above if such remedial costs were incurred. 

    The related Agreement  will provide that the Special Servicer,  acting on
behalf of the Trustee, may not acquire title to a Mortgaged Property  or take
over  its operation  unless the  Special Servicer has  previously determined,
based on a report  prepared by a person who  regularly conducts environmental
assessments,   that:  (i) such  Mortgaged  Property  is  in  compliance  with
applicable environmental  laws, or, if not,  that taking such actions  as are
necessary to bring  the Mortgaged Property in compliance  therewith is likely
to produce a  greater recovery on  a present value  basis, after taking  into
account  any risks  associated therewith,  than not  taking such  actions and
(ii) there are no circumstances 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 federal, state or  local law or regulation. This
requirement effectively precludes enforcement of the security for the related
Mortgage Note  until a satisfactory  environmental inquiry is  undertaken, or
that, if  any Hazardous Materials are present for  which such action could be
required, taking such actions with respect to the affected Mortgaged Property
is reasonably likely  to produce a greater recovery on a present value basis,
after taking  into account  any risks associated  therewith, than  not taking
such  actions, reducing the  likelihood that a  given Trust Fund  will become
liable  for  any  condition  or  circumstance  that  may  give  rise  to  any
environmental  claim  (an  "Environmental  Hazard  Condition")  affecting   a
Mortgaged Property, but  making it more difficult to realize  on the security
for  the  Mortgage  Loan.  However,  there  can  be  no  assurance  that  any
environmental assessment  obtained by  the Special Servicer  will detect  all
possible Environmental Hazard  Conditions, that any estimate of  the costs of
effecting compliance at any Mortgaged  Property and the recovery thereon will
be correct, or  that the other requirements  of the Agreement, even  if fully
observed by the Master Servicer or Special Servicer, as the case may be, will
in  fact insulate a given Trust  Fund from liability for Environmental Hazard
Conditions. Any  additional restrictions on  acquiring titles to  a Mortgaged
Property  may  be  set  forth  in  the  related  Prospectus  Supplement.  See
"Description of the Agreements Realization Upon Defaulted Whole Loans." 

    Unless otherwise  specified  in the  related  Prospectus Supplement,  the
Depositor   generally  will   not   have  determined   whether  environmental
assessments  have been  conducted with  respect  to the  Mortgaged Properties
relating to the  Mortgage Loans included in  the Mortgage Pool for  a Series,
and it  is likely that  any environmental  assessments which would  have been
conducted with respect  to any of  the Mortgaged  Properties would have  been
conducted at the  time of the origination  of the related Mortgage  Loans and
not  thereafter.  If  specified  in  the  related  Prospectus  Supplement,  a
Warranting Party  will represent and  warrant that based on  an environmental
audit commissioned by Warranting Party, as of  the date of the origination of
a  Mortgage  Loan, the  related  Mortgaged  Property  is  not affected  by  a
Disqualifying Condition (as  defined below). No such person  will however, be
responsible for  any Disqualifying Condition  which may arise on  a Mortgaged
Property  after the date of origination of the related Mortgage Loan, whether
due to actions of the Mortgagor,  the Master Servicer, the Primary  Servicer,
the Special Servicer or  any other person. It may  not always be possible  to
determine whether a Disqualifying Condition  arose prior or subsequent to the
date of the origination of the related Mortgage Loan. 

    A "Disqualifying Condition"  is defined  generally as  a condition  which
would reasonably be expected  to (1) constitute or result  in a violation  of
applicable  environmental laws,  (2)  require  any  expenditure  material  in
relation to the  principal balance of the related Mortgage Loan to achieve or
maintain   compliance  in   all  material   respects   with  any   applicable
environmental  laws, or (3) require  substantial cleanup, remedial  action or
other  extraordinary  response  under any  applicable  environmental  laws in
excess of a specified escrowed amount. 

    "Hazardous  Materials" are  generally defined  under several  federal and
state   statutes,  and  include  dangerous  toxic  or  hazardous  pollutants,
chemicals,  wastes or  substances, including,  without  limitation, those  so
identified  pursuant  to  CERCLA, and  specifically  including,  asbestos and
asbestos   containing  materials,   polychlorinated  biphenyls,   radon  gas,
petroleum and petroleum products and urea formaldehyde. 

Due-on-Sale and Due-on-Encumbrance

Certain of the Mortgage Loans may contain due-on-sale  and due-on-encumbrance
clauses. These clauses  generally provide that the lender  may accelerate the
maturity  of the  loan  if the  Mortgagor  sells  or otherwise  transfers  or
encumbers the mortgaged property. Certain  of these clauses may provide that,
upon  an  attempted   breach  thereof  by  the  Mortgagor   of  an  otherwise
non-recourse loan,  the Mortgagor becomes personally liable  for the mortgage
debt.  The enforceability  of due-on-sale  clauses  has been  the subject  of
legislation  or   litigation  in  many   states  and,  in  some   cases,  the
enforceability of these clauses was  limited or denied. However, with respect
to  certain loans  the Garn-St  Germain Depository  Institutions Act  of 1982
preempts  state constitutional,  statutory and  case  law that  prohibits the
enforcement  of  due-on-sale clauses  and  permits lenders  to  enforce these
clauses in accordance with their terms subject to certain limited exceptions.
Unless otherwise  provided  in the  related Prospectus  Supplement, a  Master
Servicer, on behalf of the Trust Fund, will determine whether to exercise any
right the  Trustee may have  as mortgagee to  accelerate payment of  any such
Mortgage  Loan  or  to withhold  its  consent  to  any  transfer  or  further
encumbrance in a manner consistent with the Servicing Standard. 

    In addition, under federal  bankruptcy laws, due-on-sale clauses  may not
be   enforceable   in   bankruptcy  proceedings   and   may,   under  certain
circumstances, be  eliminated in  any modified  mortgage resulting  from such
bankruptcy proceeding. 

Subordinate Financing

Where  the Mortgagor  encumbers mortgaged  property with  one or  more junior
liens,  the  senior  lender  is  subjected to  additional  risk.  First,  the
Mortgagor may  have  difficulty servicing  and  repaying multiple  loans.  In
addition,  if the junior  loan permits recourse  to the  Mortgagor (as junior
loans often do) and the senior loan does not, a  Mortgagor may be more likely
to repay sums due on the  junior loan than those on the senior  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 Mortgagor  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 Mortgagor  is additionally burdened.
Third, if the Mortgagor defaults on the senior loan and/or any junior loan or
loans, the existence  of junior loans and actions taken by junior lenders can
impair the security available to the senior lender and can interfere  with or
delay the taking of action by the  senior lender. Moreover, the bankruptcy of
a junior lender may operate to stay foreclosure or similar proceedings by the
senior lender. 

Default Interest, Prepayment Charges and Prepayments

Forms  of  notes  and  mortgages  used  by  lenders  may  contain  provisions
obligating  the Mortgagor  to pay  a late  charge  or additional  interest if
payments  are not  timely made,  and in  some circumstances  may  provide for
prepayment  fees or  yield maintenance  penalties if  the obligation  is paid
prior  to maturity or  prohibit such  prepayment for  a specified  period. In
certain  states,  there are  or  may be  specific  limitations upon  the late
charges  which a lender may collect from a Mortgagor for delinquent payments.
Certain states  also  limit the  amounts that  a lender  may  collect from  a
Mortgagor as an additional charge if the loan is prepaid. The enforceability,
under the laws of  a number of states of provisions  providing for prepayment
fees  or penalties  upon, or  prohibition  of, an  involuntary prepayment  is
unclear, and no assurance can be given that, at the time a Prepayment Premium
is required to be made on a  Mortgage Loan in connection with an  involuntary
prepayment, the obligation  to make  such payment, or  the provisions of  any
such prohibition, will be enforceable under applicable state law. The absence
of a  restraint on  prepayment, particularly with  respect to  Mortgage Loans
having  higher Mortgage  Interest  Rates,  may  increase  the  likelihood  of
refinancing or other early retirements of the Mortgage Loans. 

Acceleration on Default

Unless otherwise specified in the  related Prospectus Supplement, some of the
Mortgage Loans  included in  the Mortgage Pool  for a  Series will include  a
"debt-acceleration" clause, which permits the  lender to accelerate the  full
debt upon a monetary  or nonmonetary default of the Mortgagor.  The courts of
all states will  enforce clauses providing for acceleration in the event of a
material payment default after giving  effect to any appropriate notices. The
equity courts of  the state, however, may  refuse to foreclose a  mortgage or
deed of trust when  an acceleration of the indebtedness  would be inequitable
or  unjust or the circumstances would render the acceleration unconscionable.
Furthermore,  in  some  states,  the  Mortgagor  may  avoid  foreclosure  and
reinstate an accelerated  loan by paying only  the defaulted amounts and  the
costs and attorneys' fees incurred by the lender in collecting such defaulted
payments. 

Applicability of Usury Laws

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

    The  Depositor has  been advised  by  counsel that  a court  interpreting
Title V would  hold that residential first mortgage loans that are originated
on or after January 1, 1980 are  subject to federal preemption. Therefore, in
a state  that has  not taken the  requisite action  to reject  application of
Title V or  to adopt a  provision limiting discount  points or other  charges
prior to origination  of such mortgage loans, any  such limitation under such
state's usury law would not apply to such mortgage loans. 

    In any state in which  application of Title V has been expressly rejected
or a  provision  limiting discount  points or  other charges  is adopted,  no
Mortgage Loan originated after the date of such state action will be eligible
for inclusion 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 shall be construed in
accordance with the  laws of another  state under  which such interest  rate,
discount points and charges would not be usurious and the Mortgagor's counsel
has rendered an  opinion that  such choice  of law provision  would be  given
effect. 

    Statutes differ in their provisions as to  the consequences of a usurious
loan. One group of statutes requires  the lender to forfeit the interest  due
above  the  applicable  limit  or  impose a  specified  penalty.  Under  this
statutory  scheme, the borrower may  cancel the recorded  mortgage or deed of
trust  upon  paying its  debt  with  lawful  interest,  and  the  lender  may
foreclose, but  only for  the debt plus  lawful interest.  A second  group of
statutes is more severe. A violation of this type of usury law results in the
invalidation of  the transaction, thereby  permitting the borrower  to cancel
the recorded mortgage or deed of trust without any payment or prohibiting the
lender from foreclosing. 

Certain Laws and Regulations; Types of Mortgaged Properties

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 Mortgage Property which could, together  with the possibility
of  limited alternative  uses for  a particular  Mortgaged Property  (e.g., a
nursing or convalescent home or hospital), result in a failure to realize the
full principal  amount of the  related Mortgage Loan. Mortgages  on Mortgaged
Properties  which are  owned by  the Mortgagor  under  a condominium  form of
ownership  are  subject  to  the  declaration,  by-laws  and  other rules and
regulations  of the condominium  association. Mortgaged Properties  which are
hotels or motels  may present additional risk  in that hotels and  motels are
typically operated pursuant to franchise, management and operating agreements
which may  be terminable  by the  operator,  and the  transferability of  the
hotel's  operating, liquor  and other  licenses to  the entity  acquiring the
hotel either through  purchases or foreclosure is subject to  the vagaries of
local  law  requirements.   In  addition,  Mortgaged  Properties   which  are
multifamily residential properties may be subject to rent control laws, which
could impact the future cash flows of such properties. 

Americans With Disabilities Act

Under  Title  III  of  the  Americans  with  Disabilities  Act  of  1990  and
rules promulgated thereunder (collectively,  the "ADA"), in order  to protect
individuals  with   disabilities,  public  accommodations  (such  as  hotels,
restaurants, shopping centers,  hospitals, schools and social  service center
establishments) must  remove architectural  and communication  barriers which
are structural in nature from existing places  of public accommodation to the
extent "readily  achievable." In  addition, under the  ADA, alterations  to a
place of  public accommodation  or a commercial  facility are  to be  made so
that,  to the  maximum extent  feasible,  such altered  portions are  readily
accessible to  and usable by  disabled individuals. The  "readily achievable"
standard takes into account, among  other factors, the financial resources of
the affected site, owner, landlord or other applicable person. In addition to
imposing  a possible  financial burden on  the Mortgagor  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 Mortgagor as owner  of landlord.
Furthermore, since  the "readily achievable"  standard may vary  depending on
the financial condition of the owner or landlord, a foreclosing lender who is
financially  more  capable   than  the  Mortgagor   of  complying  with   the
requirements of the ADA  may be subject  to more stringent requirements  than
those to which the Mortgagor 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 Mortgagor who enters military service after the
origination of such Mortgagor's Mortgage  Loan (including a Mortgagor 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 Mortgagor's active duty
status, unless a  court orders otherwise upon application  of the lender. The
Relief Act  applies to  Mortgagors who  are members  of the  Army, Navy,  Air
Force, Marines,  National Guard,  Reserves, Coast Guard  and officers  of the
U.S. Public  Health Service assigned to  duty with the military.  Because the
Relief  Act  applies to  Mortgagors  who  enter military  service  (including
reservists who are  called to active  duty) after origination of  the related
Mortgage Loan, no information can be provided  as to the number of loans 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 any
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 servicer to foreclose on an affected Mortgage Loan
during  the Mortgagor's  period of  active  duty status,  and, under  certain
circumstances, during an additional  three month period thereafter.  Thus, in
the event that  such a Mortgage Loan  goes into default, there  may be delays
and losses occasioned thereby. 

Forfeitures in Drug and RICO Proceedings

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

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


                   Certain Federal Income Tax Consequences

The  following  summary  of  the  anticipated  material  federal  income  tax
consequences   of  the  purchase,   ownership  and  disposition   of  Offered
Certificates is  based on  the advice  of Brown  & Wood  LLP, counsel  to the
Depositor. This  summary is based  on laws, regulations, including  the REMIC
regulations promulgated by the Treasury Department (the "REMIC Regulations"),
rulings  and  decisions  now  in  effect or  (with  respect  to  regulations)
proposed,  all  of  which  are  subject to  change  either  prospectively  or
retroactively. Brown & Wood LLP will deliver an opinion to the Depositor that
the information  set forth  under this caption,  "Certain Federal  Income Tax
Consequences," to  the extent  that it  constitutes matters  of law  or legal
conclusions,  is correct  in all  material  respects. This  summary does  not
address the federal income tax  consequences of an investment in Certificates
applicable to all categories of investors, some of which (for example,  banks
and  insurance  companies)  may  be subject  to  special  rules.  Prospective
investors should consult  their tax  advisors regarding  the federal,  state,
local and any other tax consequences  to them of the purchase, ownership  and
disposition of Certificates. 

General

The federal income tax consequences to Certificateholders will vary depending
on  whether  an election  is  made  to treat  the  Trust Fund  relating  to a
particular Series of Certificates  as a REMIC under the  Code. The Prospectus
Supplement  for  each Series of  Certificates  will specify  whether  a REMIC
election will be made. 

Grantor Trust Funds

If a  REMIC election is not made,  Brown & Wood LLP will  deliver its opinion
that the  Trust Fund will  not be classified as  an association taxable  as a
corporation and  that each such  Trust Fund will  be classified as  a grantor
trust under subpart  E, Part I  of subchapter J  of the Code.  In this  case,
owners of Certificates  will be treated  for federal  income tax purposes  as
owners of a portion of the Trust Fund's assets as described below. 

Single Class of Grantor Trust  Certificates Characterization.  The Trust Fund
may be created  with one class of  Grantor Trust Certificates. In  this case,
each Grantor Trust  Certificateholder will be treated  as the owner of  a pro
rata undivided interest in the  interest and principal portions of the  Trust
Fund represented by the Grantor Trust Certificates and will be considered the
equitable owner  of a  pro rata undivided  interest in  each of  the Mortgage
Assets in the Pool. Any amounts received by a Grantor Trust Certificateholder
in  lieu of  amounts due  with respect  to any  Mortgage Asset  because of  a
default or delinquency  in payment  will be  treated for  federal income  tax
purposes as having the same character as the payments they replace. 

    Each Grantor  Trust Certificateholder will be  required to report  on its
federal  income   tax  return   in   accordance  with   such  Grantor   Trust
Certificateholder's method  of accounting  its pro rata  share of  the entire
income from the Mortgage Loans in the Trust Fund represented by Grantor Trust
Certificates,  including interest, original  issue discount ("OID"),  if any,
prepayment fees, assumption fees, any  gain recognized upon an assumption and
late payment charges received by the Master Servicer. Under Code Sections 162
or 212  each Grantor Trust Certificateholder  will be entitled to  deduct its
pro rata share of servicing fees, prepayment  fees, assumption fees, any loss
recognized upon an assumption and late payment charges retained by the Master
Servicer, provided that such amounts are reasonable compensation for services
rendered  to the  Trust  Fund.  Grantor  Trust  Certificateholders  that  are
individuals, estates  or trusts  will be  entitled to  deduct their share  of
expenses as  itemized deductions only  to the  extent such expenses  plus all
other  Code Section 212  expenses exceed  two percent  of its  adjusted gross
income.  In addition, the  amount of itemized  deductions otherwise allowable
for  the taxable year for  an individual whose  adjusted gross income exceeds
the applicable amount (which amount will  be adjusted for inflation) will  be
reduced by  the lesser of (i) 3% of the excess  of adjusted gross income over
the  applicable amount  or  (ii) 80%  of the  amount  of itemized  deductions
otherwise allowable  for such taxable year. A Grantor Trust Certificateholder
using the cash method of accounting must take into account its pro rata share
of income  and deductions  as and  when collected  by or  paid to  the Master
Servicer. A  Grantor  Trust  Certificateholder  using an  accrual  method  of
accounting must take into account its pro rata share of income and deductions
as they become due or are paid to  the Master Servicer, whichever is earlier.
If the  servicing  fees paid  to the  Master Servicer  are  deemed to  exceed
reasonable servicing  compensation,  the  amount  of  such  excess  could  be
considered as an ownership interest retained  by the Master Servicer (or  any
person to whom the Master Servicer assigned for value all or a portion of the
servicing fees) in a portion of the interest payments on the Mortgage Assets.
The Mortgage Assets would then be subject to the  "coupon stripping" rules of
the Code discussed below. 

    Unless otherwise specified  in the related  Prospectus Supplement, as  to
each Series of Certificates Brown & Wood  LLP will have advised the Depositor
that: (i)a Grantor Trust Certificate  owned by a "domestic building and  loan
association"  within the  meaning of  Code  Section 7701(a)(19)  representing
principal  and interest  payments on  Mortgage Assets  will be  considered to
represent  "loans  . . secured by an interest  in real property which is  . .
residential property" within  the meaning of Code  Section 7701(a)(19)(C)(v),
to the extent  that the  Mortgage Assets  represented by  that Grantor  Trust
Certificate are of a type described in such Code section; (ii)a Grantor Trust
Certificate owned by a real  estate investment trust representing an interest
in  Mortgage Assets  will be  considered  to represent  "real estate  assets"
within  the meaning of Code Section 856(c)(5)(A),  and interest income on the
Mortgage Assets  will  be  considered "interest  on  obligations  secured  by
mortgages on real property" within  the meaning of Code Section 856(c)(3)(B),
to  the extent  that the Mortgage  Assets represented  by that  Grantor Trust
Certificate are of a type described in  such Code section; and (iii)a Grantor
Trust Certificate owned by a REMIC will represent "obligation[s]  .  .  which
[are] principally secured by an interest in real property" within the meaning
of Code Section 860G(a)(3). 

    The Small  Business Job Protection Act of 1996, as  part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application
of Code Section 593(d) to any taxable year beginning after December 31, 1995.

Stripped Bonds and  Coupons.  Certain  Trust Funds may consist  of Government
Securities which constitute  "stripped bonds" or "stripped  coupons" as those
terms are defined in Section 1286 of the Code, and, as a  result, such assets
would be subject to the stripped bond provisions of the Code. 

    Under  these  rules, such  Government  Securities are  treated  as having
original issue discount based on the purchase price and the stated redemption
price at maturity of each Security. As such, Grantor Trust Certificateholders
would be  required to include in income their  pro rata share of the original
issue discount on each Government Security recognized in any given year on an
economic accrual basis even if the Grantor Trust  Certificateholder is a cash
method taxpayer. Accordingly, the sum of the income includible to the Grantor
Trust  Certificateholder in  any  taxable year  may  exceed amounts  actually
received during such year. 

Premium.  The price paid for a Grantor  Trust Certificate by a holder will be
allocated to such holder's undivided interest in each Mortgage Asset based on
each  Mortgage Asset's  relative fair  market  value, so  that such  holder's
undivided  interest in  each Mortgage Asset  will have  its own tax  basis. A
Grantor Trust Certificateholder that acquires  an interest in Mortgage Assets
at a premium  may elect to  amortize such premium  under a constant  interest
method,  provided that  the underlying  mortgage loans  with respect  to such
Mortgage Assets were  originated after September 27, 1985.  Premium allocable
to  mortgage loans  originated  on  or before  September 27,  1985 should  be
allocated among the  principal payments on such mortgage loans and allowed as
an  ordinary  deduction  as  principal payments  are  made.  Amortizable bond
premium will be treated as an offset to interest income on such Grantor Trust
Certificate. The basis for such Grantor Trust Certificate will  be reduced to
the extent that  amortizable premium is applied to  offset interest payments.
It is not clear whether a reasonable  prepayment assumption should be used in
computing  amortization  of  premium  allowable  under  Code  Section 171.  A
Certificateholder that makes this election for a Certificate that is acquired
at a premium will be deemed to have made an election to amortize bond premium
with respect  to all  debt instruments having  amortizable bond  premium that
such  Certificateholder  acquires   during  the  year  of  the   election  or
thereafter. 

    If  a  premium  is  not  subject   to  amortization  using  a  reasonable
prepayment assumption, the holder of  a Grantor Trust Certificate acquired at
a premium  should  recognize a  loss if  a Mortgage  Loan  (or an  underlying
mortgage loan with respect to a Mortgage Asset) prepays in full, equal to the
difference  between the  portion  of  the prepaid  principal  amount of  such
Mortgage  Loan  (or  underlying  mortgage  loan) that  is  allocable  to  the
Certificate and the portion of the adjusted basis of the Certificate  that is
allocable  to  such  Mortgage  Loan  (or  underlying  mortgage  loan).  If  a
reasonable prepayment assumption is used to amortize such premium, it appears
that such a  loss would  be available, if  at all, only  if prepayments  have
occurred at a rate faster than the  reasonable assumed prepayment rate. It is
not  clear  whether  any  other  adjustments would  be  required  to  reflect
differences  between  an assumed  prepayment  rate  and  the actual  rate  of
prepayments. 

    On  June 27, 1996 the  IRS issued proposed  regulations (the "Amortizable
Bond  Premium  Regulations")  dealing with  amortizable  bond  premium. These
regulations specifically do not apply  to prepayable debt instruments subject
to Code  Section 1272(a)(6) such  as the Securities. Absent  further guidance
from the IRS, the Trustee intends to  account for amortizable bond premium in
the manner described above.  Prospective purchasers of the Securities  should
consult  their  tax  advisors  regarding  the  possible  application  of  the
Amortizable Bond Premium Regulations. 

Original Issue Discount.  The Internal Revenue Service (the "IRS") has stated
in published  rulings  that,  in circumstances  similar  to  those  described
herein, the  special rules of  the Code relating  to original  issue discount
("OID") (currently  Code Sections  1271 through 1273  and 1275)  and Treasury
regulations  issued  on  January 27,  1994,  under  such  Sections  (the "OID
Regulations"),  will be  applicable to  a  Grantor Trust  Certificateholder's
interest in those Mortgage Assets  meeting the conditions necessary for these
sections  to  apply. Rules regarding  periodic  inclusion of  OID  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. Such OID could arise by the financing of points or other charges by the
originator of the mortgages in an amount greater than a statutory  de minimis
exception to the extent  that the points are  not currently deductible  under
applicable Code  provisions or are not  for services provided by  the lender.
OID generally must be reported as ordinary gross income as it accrues under a
constant  interest   method.  See   "-Multiple  Classes   of  Grantor   Trust
Certificates-Accrual of Original Issue Discount" below. 

Market  Discount.    A  Grantor  Trust  Certificateholder  that  acquires  an
undivided interest in Mortgage  Assets may be subject to the  market discount
rules of Code Sections 1276 through 1278 to the extent  an undivided interest
in  a  Mortgage Asset  is  considered to  have  been purchased  at  a "market
discount." Generally, the amount of market discount is equal to the excess of
the portion of the principal amount of such Mortgage Asset allocable  to such
holder's undivided  interest over such  holder's tax basis in  such interest.
Market  discount  with  respect  to  a  Grantor  Trust  Certificate  will  be
considered  to  be  zero  if  the  amount  allocable  to  the  Grantor  Trust
Certificate  is less  than 0.25%  of the  Grantor Trust  Certificate's stated
redemption  price at  maturity multiplied  by the  weighted average  maturity
remaining after the date of  purchase. Treasury regulations implementing  the
market discount  rules have not yet been issued;  therefore, investors should
consult their own  tax advisors regarding the application  of these rules and
the advisability of  making any of the elections  allowed under Code Sections
1276 through 1278. 

    The  Code  provides  that  any  principal  payment  (whether  a scheduled
payment or a prepayment) or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22, 1986 shall be treated  as ordinary
income to the  extent that it does not exceed the  accrued market discount at
the time of such payment. The amount  of accrued market discount for purposes
of  determining  the  tax  treatment  of  subsequent  principal  payments  or
dispositions of  the market discount bond  is to be reduced by  the amount so
treated as ordinary income. 

    The  Code  also  grants  the  Treasury   Department  authority  to  issue
regulations providing for the computation  of accrued market discount on debt
instruments, the principal of which is  payable in more than one installment.
While the Treasury Department has not yet issued regulations, rules described
in the relevant legislative history will apply. Under those rules, the holder
of a market discount bond may  elect to accrue market discount either on  the
basis  of a  constant interest  rate  or according  to one  of  the following
methods. If a  Grantor Trust Certificate  is issued with  OID, the amount  of
market discount that  accrues during any accrual period would be equal to the
product of (i) the  total remaining market discount and  (ii) a fraction, the
numerator of which is the OID accruing  during the period and the denominator
of which is the  total remaining OID at the beginning  of the accrual period.
For  Grantor Trust  Certificates issued  without  OID, the  amount of  market
discount that accrues  during a  period is  equal to the  product of  (i) the
total remaining market  discount and (ii) a fraction, the  numerator of which
is the  amount of  stated interest  paid during  the accrual  period and  the
denominator of which is  the total amount of stated interest  remaining to be
paid  at the  beginning of  the accrual  period. For purposes  of calculating
market  discount under any  of the above  methods in the  case of instruments
(such as the Grantor  Trust Certificates) that provide for payments  that may
be accelerated  by reason of  prepayments of other obligations  securing such
instruments, the  same prepayment  assumption applicable  to calculating  the
accrual of OID will apply.  Because the regulations described above  have not
been issued, it is  impossible to predict what effect those regulations might
have on  the tax  treatment of  a Grantor  Trust Certificate  purchased at  a
discount or premium in the secondary market. 

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

Election  to  Treat  All Interest  as  OID.   The  OID  Regulations  permit a
Certificateholder to  elect to  accrue all  interest, discount  (including de
minimis market or original issue discount) and premium in income as interest,
based on  a  constant yield  method  for Certificates  acquired  on or  after
April 4, 1994. If such an election were  to be made with respect to a Grantor
Trust Certificate with market discount, the Certificateholder would be deemed
to have made an election to include  in income currently market discount with
respect  to all  other  debt  instruments having  market  discount that  such
Certificateholder acquires  during the  year of the  election or  thereafter.
Similarly, a  Certificateholder that  makes this  election for a  Certificate
that is  acquired at a  premium will be  deemed to have  made an election  to
amortize bond premium with respect to all debt instruments having amortizable
bond premium  that such  Certificateholder  owns or  acquires. See  "-Regular
Certificates-Premium" herein. The  election to accrue interest,  discount and
premium  on  a  constant  yield  method  with  respect  to  a  Certificate is
irrevocable. 

b. Multiple Classes of Grantor Trust Certificates

1. Stripped Bonds and Stripped Coupons

Pursuant to Code  Section 1286, the separation  of ownership of the  right to
receive some or all of the interest  payments on an obligation from ownership
of the right to receive some or all of the  principal payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with  respect to  interest payments. For  purposes of  Code Sections
1271 through  1288, Code Section  1286 treats a  stripped bond or  a stripped
coupon  as an obligation  issued on the  date that such  stripped interest is
created.  If  a Trust  Fund  is created  with  two classes  of  Grantor Trust
Certificates, one class of Grantor Trust Certificates may represent the right
to principal  and interest,  or principal only,  on all or  a portion  of the
Mortgage Assets (the "Stripped Bond Certificates"), while the second class of
Grantor  Trust Certificates  may represent the  right to  some or all  of the
interest on such portion (the "Stripped Coupon Certificates"). 

    Servicing  fees   in  excess  of   reasonable  servicing   fees  ("excess
servicing") will  be treated under  the stripped  bond rules.  If the  excess
servicing  fee  is less  than  100 basis  points  (i.e., 1%  interest  on the
Mortgage Asset principal balance) or the Certificates are initially sold with
a de  minimis discount (assuming  no prepayment assumption is  required), any
non  de  minimis   discount  arising  from  a  subsequent   transfer  of  the
Certificates should be treated as market discount. The IRS appears to require
that reasonable servicing fees be calculated on a Mortgage Asset  by Mortgage
Asset  basis, which  could result  in some Mortgage  Assets being  treated as
having more than 100 basis points  of interest stripped off. See  "-Non-REMIC
Certificates" and  "Multiple Classes  of Grantor  Trust Certificates-Stripped
Bonds and Stripped Coupons" herein. 

    Although not  entirely  clear,  a  Stripped  Bond  Certificate  generally
should  be treated as an interest  in Mortgage Assets issued  on the day such
Certificate is purchased  for purposes of calculating any  OID. Generally, if
the discount  on a  Mortgage Asset  is larger  than a  de minimis  amount (as
calculated for purposes of  the OID rules) a purchaser of  such a Certificate
will be required to  accrue the discount under the OID rules of the Code. See
"-Non-REMIC Certificates" and  "-Single Class of Grantor Trust  Certificates-
Original  Issue Discount"  herein. However,  a purchaser  of a  Stripped Bond
Certificate will  be required  to account  for any  discount on  the Mortgage
Assets  as market discount  rather than OID  if either (i) the  amount of OID
with respect  to the  Mortgage Assets  is treated  as zero under  the OID  de
minimis rule when the Certificate was stripped or (ii) no more than 100 basis
points  (including any  amount  of  servicing fees  in  excess of  reasonable
servicing fees) is stripped off of the Trust Fund's Mortgage Assets. Pursuant
to Revenue Procedure 91-49, issued  on August 8, 1991, purchasers of Stripped
Bond  Certificates using  an inconsistent  method of  accounting must  change
their method of accounting  and request the consent of the  IRS to the change
in their accounting  method on a statement attached to their first timely tax
return filed after August 8, 1991. 

    The  precise   tax   treatment  of   Stripped   Coupon  Certificates   is
substantially uncertain. The Code could be read literally to require that OID
computations  be made  for each  payment from  each Mortgage  Asset. However,
based  on the  recent  IRS guidance,  it  appears that  all  payments from  a
Mortgage Asset underlying a Stripped  Coupon Certificate should be treated as
a single  installment obligation  subject to  the OID  rules of the  Code, in
which case, all  payments from such Mortgage  Asset would be included  in the
Mortgage  Asset's  stated  redemption  price  at  maturity  for  purposes  of
calculating income on such certificate under the OID rules of the Code. 

    It  is  unclear under  what  circumstances,  if any,  the  prepayment  of
Mortgage Assets  will give rise  to a loss to  the holder of  a Stripped Bond
Certificate purchased at a premium or a Stripped Coupon  Certificate. If such
Certificate  is treated as  a single instrument  (rather than an  interest in
discrete mortgage  loans) and the effect of prepayments is taken into account
in computing yield with respect to such Grantor Trust Certificate, it appears
that no  loss will  be available  as a  result of  any particular  prepayment
unless prepayments occur at a  rate faster than the assumed prepayment  rate.
However, if  such Certificate is treated as  an interest in discrete Mortgage
Assets, or if no prepayment assumption is used, then when a Mortgage Asset is
prepaid, the holder  of such Certificate should  be able to recognize  a loss
equal to the portion of the adjusted issue price of  such Certificate that is
allocable to such Mortgage Asset. 

    Holders of  Stripped Bond Certificates  and Stripped  Coupon Certificates
are  urged to  consult  with  their own  tax  advisors regarding  the  proper
treatment of these Certificates for federal income tax purposes. 

Treatment  of  Certain Owners.    Several  Code  sections provide  beneficial
treatment to certain  taxpayers that invest  in Mortgage Assets  of the  type
that make up the Trust Fund. With respect to these Code sections, no specific
legal authority exists  regarding whether the character of  the Grantor Trust
Certificates, for federal  income tax purposes, will  be the same as  that of
the underlying  Mortgage Assets.  While Code Section  1286 treats  a stripped
obligation  as a  separate obligation  for  purposes of  the Code  provisions
addressing OID,  it is  not clear whether  such characterization  would apply
with regard to these other Code sections. Although the issue is not free from
doubt,  based  on   policy  considerations,  each  class  of   Grantor  Trust
Certificates,   unless   otherwise  specified   in  the   related  Prospectus
Supplement, should be considered to represent "real estate assets" within the
meaning of Code Section 856(c)(6)(B) 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  income  attributable  to
Grantor Trust  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  underlying Mortgage
Assets  and interest  on such  Mortgage  Assets qualify  for such  treatment.
Prospective purchasers  to which  such characterization  of an investment  in
Certificates is material should consult  their own tax advisors regarding the
characterization of the Grantor Trust Certificates and  the income therefrom.
Grantor  Trust  Certificates  will  be   "obligation[s]    .  .  which  [are]
principally secured, directly or indirectly, by an interest in real property"
within the meaning of Code Section 860G(a)(3). 

2. Grantor Trust Certificates Representing  Interests in Loans Other Than ARM
Loans

The original issue discount rules of Code Sections 1271 through 1275 will  be
applicable to a  Certificateholder's interest in those Mortgage  Assets as to
which  the  conditions  for  the  application  of  those  sections  are  met.
Rules regarding periodic inclusion of  original issue discount in 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 mortgage in an amount greater
than the statutory de  minimis exception, including a payment of  points that
is currently deductible by the  borrower under applicable Code provisions, or
under  certain  circumstances, by  the  presence  of  "teaser" rates  on  the
Mortgage Assets.  OID on each Grantor  Trust Certificate must  be included in
the owner's ordinary income for federal income tax purposes as it accrues, in
accordance  with a  constant  interest  method that  takes  into account  the
compounding  of interest, in  advance of receipt of  the cash attributable to
such income. The amount of OID required  to be included in an owner's  income
in  any taxable year with respect to a Grantor Trust Certificate representing
an interest in Mortgage Assets other than Mortgage Assets with interest rates
that adjust periodically  ("ARM Loans") likely will be  computed as described
below under  "-Accrual of Original Issue Discount."  The following discussion
is based  in part on the OID Regulations and in part on the provisions of the
Tax Reform Act  of 1986 (the "1986  Act"). The OID Regulations  generally are
effective for debt instruments  issued on or after April 4, 1994,  but may be
relied  upon  as authority  with respect  to  debt instruments,  such  as the
Grantor  Trust Certificates, issued  after December 21,  1992. Alternatively,
proposed  Treasury regulations  issued December 21,  1992 may  be  treated as
authority for  debt instruments issued  after December 21, 1992 and  prior to
April 4,  1994, and proposed Treasury regulations issued in 1986 and 1991 may
be treated as  authority for instruments issued before  December 21, 1992. In
applying these dates, the issue date  of the Mortgage Assets should be  used,
or,  in   the  case  of   Stripped  Bond  Certificates  or   Stripped  Coupon
Certificates,  the date  such  Certificates  are acquired.  The  holder of  a
Certificate  should   be  aware,  however,  that  neither  the  proposed  OID
Regulations  nor  the  OID  Regulations  adequately  address  certain  issues
relevant to prepayable securities. 

    Under  the  Code,  the  Mortgage  Assets  underlying  the  Grantor  Trust
Certificate will  be treated  as having  been issued  on the  date they  were
originated with an amount of OID equal to the excess of such Mortgage Asset's
stated redemption price at maturity over its issue price. The issue  price of
a Mortgage Asset is generally the amount lent to the mortgagee, which may  be
adjusted  to take  into account  certain  loan origination  fees. The  stated
redemption price at maturity of a Mortgage  Asset is the sum of all  payments
to be made on  such Mortgage Asset  other than payments  that are treated  as
qualified stated  interest payments.  The accrual of  this OID,  as described
below under  "-Accrual of  Original Issue Discount,"  will, unless  otherwise
specified in the related Prospectus Supplement, utilize the original yield to
maturity of  the Grantor Trust  Certificate calculated based on  a reasonable
assumed prepayment rate  for the mortgage loans underlying  the Grantor Trust
Certificates (the "Prepayment Assumption"), and will take into account events
that occur during  the calculation period. The Prepayment  Assumption will be
determined in  the manner prescribed  by regulations  that have not  yet been
issued. The legislative  history of the 1986 Act  (the "Legislative History")
provides,  however, that  the  regulations will  require that  the Prepayment
Assumption  be the  prepayment assumption  that  is used  in determining  the
offering  price of  such  Certificate.  No representation  is  made that  any
Certificate will prepay at  the Prepayment Assumption or  at any other  rate.
The prepayment  assumption contained  in the Code  literally only  applies to
debt instruments collateralized by other debt instruments that are subject to
prepayment rather than direct  ownership interests in such debt  instruments,
such  as  the  Certificates  represent. However,  no  other  legal  authority
provides  guidance with  regard to  the  proper method  for  accruing OID  on
obligations that  are subject to  prepayment, and, until further  guidance is
issued, the Master  Servicer intends to  calculate and  report OID under  the
method described below. 

Accrual of Original Issue Discount.  Generally, the owner of a  Grantor Trust
Certificate must include in gross income the  sum of the "daily portions," as
defined below, of the OID on such  Grantor Trust Certificate for each day  on
which it owns such Certificate, including the date  of purchase but excluding
the date of disposition. In the case of an original owner, the daily portions
of OID  with respect to  each component generally  will be determined  as set
forth  under the OID  Regulations. A calculation  will be made  by the Master
Servicer or such other entity  specified in the related Prospectus Supplement
of the portion  of OID that  accrues during  each successive monthly  accrual
period (or shorter period  from the date of original issue)  that ends on the
day in the calendar  year corresponding to each of the  Distribution Dates on
the Grantor  Trust Certificates (or  the day prior  to each such  date). This
will be done, in  the case of each  full month accrual period,  by (i) adding
(a) the present value at  the end of the accrual period  (determined by using
as a  discount  factor the  original  yield  to maturity  of  the  respective
component under  the Prepayment Assumption)  of all remaining payments  to be
received  under the  Prepayment Assumption  on the  respective  component and
(b) any payments included in the  state redemption price at maturity received
during  such  accrual  period,  and  (ii) subtracting  from  that  total  the
"adjusted issue price" of  the respective component at the beginning  of such
accrual period.  The adjusted issue  price of a Grantor  Trust Certificate at
the beginning of  the first accrual period  is its issue price;  the adjusted
issue price of a  Grantor Trust Certificate at the beginning  of a subsequent
accrual  period  is  the  adjusted  issue  price  at  the  beginning  of  the
immediately preceding accrual period plus the amount of OID allocable to that
accrual period reduced by the  amount of any payment other than  a payment of
qualified stated interest made at the  end of or during that accrual  period.
The OID  accruing during  such accrual  period will  then be  divided by  the
number of days in  the period to determine the daily portion  of OID for each
day in the period. With respect to  an initial accrual period shorter than  a
full monthly accrual  period, the daily  portions of  OID must be  determined
according to an appropriate allocation under any reasonable method. 

    Original  issue discount  generally must  be reported  as ordinary  gross
income as it accrues under a constant interest method that takes into account
the compounding of interest as it accrues rather than when received. However,
the amount of original issue discount includible in the income of a holder of
an obligation is  reduced when the  obligation is acquired 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  Assets  acquired by  a Certificateholder  are
purchased at  a  price equal  to the  then unpaid  principal  amount of  such
Mortgage Asset,  no original  issue discount  attributable to  the difference
between the issue price  and the original  principal amount of such  Mortgage
Asset (i.e.,  points) will be includible by such holder. Other original issue
discount on the  Mortgage Assets  (e.g., that arising  from a "teaser"  rate)
would still need to be accrued. 

3. Grantor Trust Certificates Representing Interests in ARM Loans

The OID Regulations  do not address the treatment of instruments, such as the
Grantor  Trust  Certificates,   which  represent  interests  in   ARM  Loans.
Additionally,  the  IRS has  not  issued  guidance  under the  Code's  coupon
stripping  rules with respect  to such  instruments.  In the  absence of  any
authority, the Master Servicer will  report OID on Grantor Trust Certificates
attributable to ARM Loans ("Stripped ARM Obligations") to holders in a manner
it believes is consistent with the rules described above under the heading "-
Grantor  Trust Certificates Representing  Interests in  Loans Other  Than ARM
Loans"  and  with the  OID  Regulations.  In  general, application  of  these
rules may require inclusion of income on a Stripped ARM Obligation in advance
of the receipt of cash attributable to such income. Further, the  addition of
interest deferred by reason of negative amortization ("Deferred Interest") to
the principal balance of an ARM Loan may require the inclusion of such amount
in  the  income of  the  Grantor  Trust  Certificateholder when  such  amount
accrues. Furthermore, the addition of  Deferred Interest to the Grantor Trust
Certificate's principal balance  will result in additional  income (including
possibly  OID  income)  to  the  Grantor  Trust  Certificateholder  over  the
remaining life of such Grantor Trust Certificates.

    Because  the  treatment  of   Stripped  ARM  Obligations  is   uncertain,
investors are  urged to consult their tax  advisors regarding how income will
be includible with respect to such Certificates. 

c. Sale or Exchange of a Grantor Trust Certificate

Sale or exchange  of a Grantor Trust  Certificate prior to its  maturity will
result in gain or  loss equal to the  difference, if any, between  the amount
received and  the owner's  adjusted basis in  the Grantor  Trust Certificate.
Such adjusted basis generally will equal the seller's  purchase price for the
Grantor  Trust Certificate,  increased by  the OID  included in  the seller's
gross  income with respect to  the Grantor Trust  Certificate, and reduced by
principal payments  on the Grantor  Trust Certificate previously  received by
the seller. Such  gain or loss will be  capital gain or loss to  an owner for
which a Grantor Trust Certificate is a  "capital asset" within the meaning of
Code  Section 1221, and will be  long-term or short-term depending on whether
the Grantor Trust  Certificate has been owned for  the long-term capital gain
holding period (currently more than one year). 

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

d. Non-U.S. Persons

Generally, to the extent that a Grantor Trust Certificate evidences ownership
in underlying  Mortgage Assets that were  issued on or  before July 18, 1984,
interest  or  OID paid  by the  person  required to  withhold tax  under Code
Section 1441 or  1442 to (i) an owner  that is not a U.S.  Person (as defined
below)  or (ii) a  Grantor Trust  Certificateholder holding  on behalf  of an
owner that  is not  a  U.S. Person  will be  subject to  federal income  tax,
collected  by withholding,  at a rate  of 30%  or such  lower rate as  may be
provided for interest  by an applicable tax treaty. Accrued OID recognized by
the owner on the  sale or exchange of such  a Grantor Trust Certificate  also
will be  subject to  federal income  tax at  the same  rate. Generally,  such
payments  would not be  subject to withholding  to the extent  that a Grantor
Trust  Certificate  evidences  ownership  in  Mortgage  Assets  issued  after
July 18, 1984,  by natural persons  if such  Grantor Trust  Certificateholder
complies  with certain identification  requirements (including delivery  of a
statement,  signed by the Grantor  Trust Certificateholder under penalties of
perjury, certifying that  such Grantor Trust Certificateholder is  not a U.S.
Person  and   providing  the   name  and  address   of  such   Grantor  Trust
Certificateholder). Additional restrictions apply to Mortgage Assets of where
the  Mortgagor is not a natural person in  order to qualify for the exemption
from withholding. 

    The term "U.S. Person" means  a citizen or resident of the United States,
a corporation, partnership  or other entity created or  organized in or under
the laws of  the United States  or any political  subdivision thereof, or  an
estate whose income is subject to  U.S. federal income tax regardless of  its
source of income, or  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. 

e. Information Reporting and Backup Withholding

The Master Servicer will furnish or make available, within  a reasonable time
after  the   end  of  each   calendar  year,  to   each  person  who   was  a
Certificateholder at  any time during such  year, such information  as may be
deemed necessary or desirable to assist Certificateholders in preparing their
federal income  tax returns, or  to enable  holders to make  such information
available to  beneficial owners  or financial  intermediaries that  hold such
Certificates  as  nominees on  behalf  of  beneficial  owners. If  a  holder,
beneficial owner, financial  intermediary or other recipient of  a payment on
behalf  of  a   beneficial  owner  fails  to  supply   a  certified  taxpayer
identification number  or if  the Secretary of  the Treasury  determines that
such person has  not reported all interest and dividend income required to be
shown  on its  federal  income tax  return,  31%  backup withholding  may  be
required with respect to any payments. Any amounts deducted and withheld from
a distribution  to a  recipient would  be allowed  as a  credit against  such
recipient's federal income tax liability. 

REMICs

The Trust Fund relating  to a Series of Certificates may elect  to be treated
as a REMIC. Qualification as a REMIC requires ongoing compliance with certain
conditions. Although a  REMIC is not generally subject to  federal income tax
(see, however  "-Taxation of  Owners of REMIC  Residual Certificates"  and "-
Prohibited Transactions"  below), if a  Trust Fund  with respect  to which  a
REMIC  election is  made fails  to comply  with  one or  more of  the ongoing
requirements of  the Code for REMIC status during any taxable year, including
the  implementation of  restrictions  on  the purchase  and  transfer of  the
residual interests in a REMIC as described below under "Taxation of Owners of
REMIC Residual Certificates," the Code provides that a Trust Fund will not be
treated as a  REMIC for such year and thereafter. In  that event, such entity
may be taxable as  a separate corporation, and the  related Certificates (the
"REMIC  Certificates")  may not  be  accorded  the status  or  given the  tax
treatment described below. While the  Code authorizes the Treasury Department
to  issue  regulations  providing  relief  in the  event  of  an  inadvertent
termination of  the status of  a trust fund as  a REMIC, no  such regulations
have been issued. Any such relief, moreover, may be accompanied by sanctions,
such as the imposition of a corporate tax  on all or a portion of the REMIC's
income for  the period  in which  the requirements  for such  status are  not
satisfied. With respect  to each Trust Fund that elects REMIC status, Brown &
Wood LLP will  deliver its opinion generally  to the effect that,  under then
existing  law and  assuming compliance  with  all provisions  of the  related
Pooling and Servicing Agreement, such Trust Fund will qualify as a REMIC, and
the related Certificates  will be considered to be  regular interests ("REMIC
Regular Certificates") or a sale class of residual interests ("REMIC Residual
Certificates")  in the  REMIC.  The related  Prospectus  Supplement for  each
Series of Certificates will indicate whether the Trust Fund will make a REMIC
election and  whether a class of Certificates will be treated as a regular or
residual interest in the REMIC. 

    A "qualified mortgage"  for REMIC purposes  is any obligation  (including
certificates  of participation  in such  an obligation)  that is  principally
secured  by an interest in real property and that is transferred to the REMIC
within a prescribed time period in exchange for regular or residual interests
in the REMIC. 

    In  general, with  respect to  each  Series of Certificates  for which  a
REMIC election is  made, (i) Certificates held by a  thrift institution taxed
as  a  "domestic  building  and  loan  association"  will  constitute  assets
described in Code  Section 7701(a)(19)(C); (ii) Certificates  held by a  real
estate  investment trust  will  constitute "real  estate  assets" within  the
meaning of Code Section 856(c)(6)(B); and (iii) interest on Certificates held
by a real estate investment trust will be considered "interest on obligations
secured by mortgages  on real property"  within the meaning  of Code  Section
856(c)(3)(B).  If less than 95%  of the REMIC's  assets are assets qualifying
under any of the foregoing Code sections, the Certificates will be qualifying
assets only to the extent that  the REMIC's assets are qualifying assets.  In
addition, payments on Mortgage Assets  held pending distribution on the REMIC
Certificates will be considered to be real estate assets for purposes of Code
Section 856(c). 

Tiered REMIC Structures.   For certain  Series of Certificates, two  separate
elections may be  made to treat designated portions of the related Trust Fund
as REMICs (respectively,  the "Subsidiary REMIC" and the  "Master REMIC") for
federal  income  tax  purposes.  Upon  the issuance  of  any  such  Series of
Certificates,  Brown & Wood LLP,  counsel to the  Depositor, will deliver its
opinion generally to the effect that, assuming compliance with all provisions
of the related  Agreement, the Master REMIC  as well as any  Subsidiary REMIC
will each qualify as a REMIC, and the REMIC Certificates issued by the Master
REMIC and the Subsidiary REMIC,  respectively, will be considered to evidence
ownership of REMIC Regular Certificates or REMIC Residual Certificates in the
related REMIC within the meaning of the REMIC provisions. 

    Only  REMIC  Certificates,  other  than  the  residual  interest  in  the
Subsidiary REMIC, issued by the  Master REMIC will be offered hereunder.  The
Subsidiary REMIC and the Master REMIC will be treated as one REMIC solely for
purposes  of determining  whether the  REMIC Certificates  will be  (i) "real
estate assets" within  the meaning of Section 856(c)(6)(B) of  the Code; (ii)
"loans   secured   by   an   interest  in   real   property"   under  Section
7701(a)(19)(C) of the Code; and (iii) whether the income on such Certificates
is interest described in Section 856(c)(3)(B) of the Code. 

    The Small Business Job  Protection Act of 1996, as part of  the repeal of
the bad debt reserve method for thrift institutions, repealed the application
of Code Section 593(d) to any taxable year beginning after December 31, 1995.

a. Taxation of Owners of REMIC Regular Certificates

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

Original Issue Discount and Premium.   The REMIC Regular Certificates may  be
issued with  OID. Generally,  such  OID, if  any, will  equal the  difference
between  the  "stated  redemption  price  at maturity"  of  a  REMIC  Regular
Certificate  and its  "issue price."  Holders  of any  class of  Certificates
issued with OID  will be  required to include  such OID  in gross income  for
federal income tax  purposes as  it accrues,  in accordance  with a  constant
interest method  based on the  compounding of interest  as it  accrues rather
than  in accordance  with receipt  of  the interest  payments. The  following
discussion  is based  in part  on  the OID  Regulations  and in  part on  the
provisions of the 1986 Act. Holders of REMIC Regular Certificates (the "REMIC
Regular  Certificateholders")  should   be  aware,  however,  that   the  OID
Regulations do not  adequately address certain issues  relevant to prepayable
securities, such as the REMIC Regular Certificates. 

    Rules governing OID are set  forth in Code Sections 1271 through 1273 and
1275. These  rules require that  the amount  and rate  of accrual  of OID  be
calculated  based   on  the   Prepayment  Assumption   and  the   anticipated
reinvestment rate,  if any,  relating to the  REMIC Regular  Certificates and
prescribe a  method for  adjusting the  amount and  rate of  accrual of  such
discount  where  the actual  prepayment  rate  differs  from  the  Prepayment
Assumption. Under the  Code, the Prepayment Assumption must  be determined in
the manner  prescribed by  regulations, which regulations  have not  yet been
issued. The Legislative History provides, however, that Congress intended the
regulations  to require  that  the Prepayment  Assumption  be the  prepayment
assumption that  is used in  determining the initial  offering price of  such
REMIC  Regular Certificates.  The Prospectus  Supplement  for each  Series of
REMIC Regular Certificates will specify  the Prepayment Assumption to be used
for  the purpose  of determining the  amount and  rate of accrual  of OID. No
representation is made that the REMIC Regular Certificates will prepay at the
Prepayment Assumption or at any other rate. 

    In general, each REMIC  Regular Certificate will be  treated as a  single
installment obligation issued  with an amount of  OID equal to the  excess of
its "stated redemption price at  maturity" over its "issue price." The  issue
price  of  a  REMIC  Regular  Certificate  is  the first  price  at  which  a
substantial amount of REMIC Regular Certificates of that class are first sold
to  the public (excluding bond houses, brokers, underwriters or wholesalers).
If less than  a substantial  amount of  a particular class  of REMIC  Regular
Certificates  is sold  for cash  on or  prior  to the  date of  their initial
issuance (the "Closing Date"), the issue price for such class will be treated
as the fair market value of  such class on the Closing Date. The  issue price
of a REMIC  Regular Certificate also includes  the amount paid by  an initial
Certificateholder for accrued interest  that relates to a period prior to the
issue date of  the REMIC Regular Certificate. The stated  redemption price at
maturity  of a  REMIC  Regular Certificate  includes  the original  principal
amount  of the  REMIC Regular  Certificate,  but generally  will not  include
distributions  of interest if such distributions constitute "qualified stated
interest." Qualified  stated interest generally  means interest payable  at a
single fixed  rate or 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 REMIC  Regular  Certificate.
Interest  is payable at  a single fixed  rate only if  the rate appropriately
takes into account the length of the interval between payments. Distributions
of  interest on  REMIC Regular  Certificates with  respect to  which Deferred
Interest  will accrue will not constitute qualified stated interest payments,
and  the  stated   redemption  price  at  maturity  of   such  REMIC  Regular
Certificates  includes all  distributions of  interest  as well  as principal
thereon. 

    Where the  interval between  the issue  date and  the first  Distribution
Date  on a  REMIC  Regular Certificate  is longer  than the  interval between
subsequent  Distribution Dates,  the greater  of any original  issue discount
(disregarding the  rate in the first period) and any interest foregone during
the first period  is treated  as the  amount by which  the stated  redemption
price at maturity  of the Certificate exceeds its issue price for purposes of
the de  minimis rule described  below. The OID  Regulations suggest  that all
interest on a long first period REMIC Regular Certificate that is issued with
non-de minimis OID, as  determined under the foregoing rule,  will be treated
as OID. Where the interval between the issue date and the  first Distribution
Date on  a REMIC  Regular Certificate  is shorter  than the  interval between
subsequent Distribution Dates, interest due on the first Distribution Date in
excess of the amount that accrued during  the first period would be added  to
the  Certificates  stated   redemption  price  at  maturity.   REMIC  Regular
Certificateholders should  consult their own  tax advisors  to determine  the
issue  price  and stated  redemption price  at  maturity of  a  REMIC Regular
Certificate. 

    Under  the de minimis  rule, OID on  a REMIC Regular  Certificate will be
considered to be zero if such OID is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average  maturity of  the REMIC  Regular Certificate.  For this  purpose, the
weighted average maturity of the REMIC 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 in
reduction of stated redemption price at maturity 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  REMIC Regular Certificate
and the denominator  of which is the  stated redemption price at  maturity of
the REMIC  Regular Certificate. Although  currently unclear, it  appears that
the schedule  of such distributions  should be determined in  accordance with
the  Prepayment  Assumption.  The Prepayment  Assumption  with  respect to  a
Series of  REMIC  Regular Certificates  will  be  set  forth in  the  related
Prospectus Supplement. Holders generally must  report de minimis OID pro rata
as principal payments are  received, and such income will be  capital gain if
the REMIC Regular Certificate  is held as  a capital asset. However,  accrual
method  holders may  elect to  accrue all de  minimis OID  as well  as market
discount under a constant interest method. 

    The  Prospectus Supplement with  respect to a Trust  Fund may provide for
certain  REMIC  Regular Certificates  to  be issued  at  prices significantly
exceeding their  principal amounts or  based on  notional principal  balances
(the  "Super-Premium Certificates"). The  income tax treatment  of such REMIC
Regular  Certificates  is  not entirely  certain.  For  information reporting
purposes,  the  Trust Fund  intends  to  take the  position  that  the stated
redemption price at maturity of such REMIC Regular Certificates is the sum of
all payments to  be made on such REMIC  Regular Certificates determined under
the  Prepayment  Assumption,  with   the  result  that  such  REMIC   Regular
Certificates would  be issued  with OID.  The calculation  of income in  this
manner could result in negative  original issue discount (which delays future
accruals of OID rather than being immediately deductible) when prepayments on
the Mortgage Assets  exceed those estimated under the  Prepayment Assumption.
If  the  Super  Premium  Certificates  were  treated  as  contingent  payment
obligations, it  is unclear  how holders of  those Certificates  would report
income or recover their basis. In the alternative, the IRS could  assert that
the stated  redemption price at  maturity of such REMIC  Regular Certificates
should be limited to their principal amount (subject to  the discussion below
under  "-Accrued  Interest   Certificates"),  so  that  such   REMIC  Regular
Certificates would be considered for federal income tax purposes to be issued
at a premium. If such a  position were to prevail, the rules described  below
under  "-Taxation  of  Owners of  REMIC  Regular  Certificates-Premium" would
apply. It is unclear when a loss may be claimed for any unrecovered basis for
a Super-Premium Certificate. It is possible that a holder of  a Super-Premium
Certificate  may only  claim  a loss  when  its remaining  basis  exceeds the
maximum amount  of future payments,  assuming no further prepayments  or when
the final payment is received with respect to such Super-Premium Certificate.

    The  Internal   Revenue  Service  (the   "IRS")  recently   issued  final
regulations (the "Contingent  Regulations") governing the calculation  of OID
on  instruments   having   contingent  interest   payments.  The   Contingent
Regulations specifically do not apply for  the purposes of calculating OID on
debt  instruments subject  to  Code  Section 1272(a)(6),  such  as the  REMIC
Regular  Certificates. Additionally,  the  OID  Regulations  do  not  contain
provisions specifically  interpreting  Code  Section  1272(a)(6).  Until  the
Treasury issues  guidance to  the contrary, the  Trustee intends to  base its
computation on  Code Section 1272(a)(6) and the OID  Regulations as described
in this  Prospectus. However, because no regulatory guidance currently exists
under  Code  Section  1272(a)(6),  there   can  be  no  assurance  that  such
methodology represents the correct manner of calculating OID. 

    Under  the REMIC  Regulations,  if the  issue  price of  a  REMIC Regular
Certificate (other than REMIC Regular Certificate based on a notional amount)
does not exceed 125% of its actual principal amount, the interest rate is not
considered   disproportionately  high.   Accordingly,   such  REMIC   Regular
Certificate generally should  not be treated  as a Super-Premium  Certificate
and  the rules described  below  under "-REMIC  Regular Certificates-Premium"
should  apply.  However,  it  is  possible  that  holders  of  REMIC  Regular
Certificates issued at  a premium, even  if the premium is  less than 25%  of
such Certificate's actual principal balance, will be required to amortize the
premium under an original issue discount method or contingent interest method
even though  no election  under Code  Section 171  is made  to amortize  such
premium. 

    Generally, a  REMIC  Regular  Certificateholder  must  include  in  gross
income the "daily  portions," as determined below, of the OID that accrues on
a  REMIC Regular Certificate for each day a Certificateholder holds the REMIC
Regular   Certificate,  including  the   purchase  date  but   excluding  the
disposition date.  In  the case  of an  original holder  of  a REMIC  Regular
Certificate,  a calculation  will be  made  of the  portion of  the  OID that
accrues during each successive period (an "accrual period") that  ends on the
day  in  the calendar  year  corresponding  to  a Distribution  Date  (or  if
Distribution  Dates  are  on the  first  day  or first  business  day  of the
immediately  preceding month, interest may be treated  as payable on the last
day of the immediately preceding month) and  begins on the day after the  end
of the immediately preceding accrual period (or on the issue date in the case
of the  first accrual period). This  will be done,  in the case of  each full
accrual period, by (i) adding (a) the present value at the end of the accrual
period  (determined by  using as  a  discount factor  the  original yield  to
maturity of the REMIC Regular Certificates as calculated under the Prepayment
Assumption) of all  remaining payments to  be received  on the REMIC  Regular
Certificates under the Prepayment Assumption and (b) any payments included in
the stated redemption price at  maturity received during such accrual period,
and (ii) subtracting  from that total the  adjusted issue price  of the REMIC
Regular Certificates  at the beginning  of such accrual period.  The adjusted
issue price of  a REMIC  Regular Certificate  at the beginning  of the  first
accrual period  is  its issue  price; the  adjusted issue  price  of a  REMIC
Regular Certificate at  the beginning of  a subsequent accrual period  is the
adjusted issue  price at the  beginning of the immediately  preceding accrual
period plus the amount of OID allocable to that accrual period and reduced by
the amount  of any payment other than a  payment of qualified stated interest
made at the end of or during  that accrual period. The OID accrued during  an
accrual period will then be  divided by the number of  days in the period  to
determine  the daily portion of  OID for each day in  the accrual period. The
calculation of OID under the method described above will cause the accrual of
OID to either increase or decrease (but never below zero) in  a given accrual
period to  reflect the fact that  prepayments are occurring faster  or slower
than  under the  Prepayment Assumption.  With respect  to an  initial accrual
period shorter than  a full accrual period, the daily portions  of OID may be
determined  according to  an  appropriate  allocation  under  any  reasonable
method. 

    A subsequent  purchaser of  a REMIC Regular  Certificate issued with  OID
who purchases the REMIC Regular Certificate at a cost less than the remaining
stated redemption price at maturity will also be required to include in gross
income  the  sum  of  the  daily  portions  of  OID  on  that  REMIC  Regular
Certificate. In computing the daily portions of  OID for such a purchaser (as
well as  an  initial purchaser  that purchases  at a  price  higher than  the
adjusted issue price but less than the stated  redemption price at maturity),
however,  the daily portion is reduced by the  amount that would be the daily
portion  for such day (computed in accordance with the rules set forth above)
multiplied by a fraction,  the numerator of which  is the amount, if  any, by
which  the price  paid  by such  holder for  that  REMIC Regular  Certificate
exceeds  the  following amount:  (a) the  sum  of the  issue  price  plus the
aggregate amount  of OID that would have been  includible in the gross income
of  an  original REMIC  Regular  Certificateholder (who  purchased  the REMIC
Regular Certificate at its issue price), less (b) any prior payments included
in the  stated redemption price at maturity, and  the denominator of which is
the sum of the daily portions for that REMIC Regular Certificate for all days
beginning on the date after the purchase date and ending on the maturity date
computed under  the Prepayment Assumption.  A holder who pays  an acquisition
premium  instead  may elect  to  accrue OID  by  treating the  purchase  as a
purchase at original issue. 

Variable Rate REMIC  Regular Certificates.   REMIC  Regular Certificates  may
provide for interest based on a  variable rate. Interest based on a  variable
rate  will constitute qualified  stated interest and  not contingent interest
if,   generally,  (i) such  interest  is  unconditionally  payable  at  least
annually, (ii)  the issue price  of the debt  instrument does not  exceed the
total noncontingent  principal  payments and  (iii) interest  is based  on  a
"qualified floating  rate," an  "objective rate," a  combination of  a single
fixed rate and one or more "qualified floating rates," one "qualified inverse
floating  rate," or a combination  of "qualified floating  rates" that do not
operate  in  a  manner  that  significantly accelerates  or  defers  interest
payments on such REMIC Regular Certificate. 

    The amount of OID with  respect to a REMIC Regular Certificate  bearing a
variable rate of  interest will accrue in the manner described above under "-
Original Issue  Discount and  Premium" by assuming  generally that  the index
used for  the variable  rate will  remain fixed  throughout the  term of  the
Certificate. Appropriate adjustments are made for the actual variable rate. 

    Although unclear at  present, the Depositor intends to treat  interest on
a REMIC Regular  Certificate that is a  weighted average of the  net interest
rates on Mortgage Loans as qualified stated interest. 

    In  such  case, the  weighted average  rate used  to compute  the initial
pass-through rate on the REMIC Regular Certificates will be deemed to  be the
index in effect  through the life  of the REMIC  Regular Certificates. It  is
possible, however, that  the IRS may  treat some  or all of  the interest  on
REMIC Regular Certificates with  a weighted average rate as taxable under the
rules relating  to  obligations  providing   for  contingent  payments.  Such
treatment  may effect the  timing of  income accruals  on such  REMIC Regular
Certificates. 

Election  to  Treat  All Interest  as  OID.   The  OID  Regulations  permit a
Certificateholder  to elect to  accrue all  interest, discount  (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield  method. If such an election  were to be made  with
respect  to   a  REMIC   Regular  Certificate   with  market   discount,  the
Certificateholder would  be deemed  to have  made an election  to include  in
income currently market  discount with respect to all  other debt instruments
having market discount  that such Certificateholder acquires during  the year
of the election or thereafter. Similarly, a Certificateholder that makes this
election for a Certificate  that is acquired at a  premium will be deemed  to
have made  an election  to amortize  bond premium  with respect  to all  debt
instruments  having amortizable bond premium that such Certificateholder owns
or acquires. See  "-REMIC Regular Certificates-Premium" herein.  The election
to accrue interest,  discount and  premium on  a constant  yield method  with
respect to a Certificate is irrevocable. 

Market Discount.   A  purchaser of a  REMIC Regular  Certificate may  also be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the  OID Regulations, "market discount" equals the
excess, if  any,  of (i) the  REMIC  Regular Certificate's  stated  principal
amount or, in the case of a REMIC Regular Certificate with  OID, the adjusted
issue  price (determined for this  purpose as if  the purchaser had purchased
such REMIC Regular  Certificate from an original holder)  over (ii) the price
for such REMIC Regular Certificate paid by the purchaser. A Certificateholder
that  purchases  a  REMIC  Regular  Certificate at  a  market  discount  will
recognize  income  upon  receipt of  each  distribution  representing amounts
included  in  such  certificate's stated  redemption  price  at maturity.  In
particular, under Section  1276 of the Code  such a holder generally  will be
required to allocate each such  distribution first to accrued market discount
not previously included  in income, and to recognize ordinary  income to that
extent. A  Certificateholder may elect  to include market discount  in income
currently as  it accrues  rather than  including it  on a  deferred basis  in
accordance with  the foregoing.  If made,  such  election will  apply to  all
market  discount bonds  acquired by  such Certificateholder  on or  after the
first day of the first taxable year to which such election applies. 

    Market  discount with  respect to  a  REMIC Regular  Certificate will  be
considered  to  be  zero  if  the  amount  allocable  to  the  REMIC  Regular
Certificate is  less than  0.25% of such  REMIC Regular  Certificate's stated
redemption price at  maturity multiplied by such  REMIC Regular Certificate's
weighted average  maturity remaining  after the date  of purchase.  If market
discount on a REMIC  Regular Certificate is considered to be  zero under this
rule, the actual amount of market discount must be allocated to the remaining
principal payments on the  REMIC Regular Certificate, and gain  equal to such
allocated amount will be recognized when  the corresponding principal payment
is made. Treasury regulations implementing the market discount rules have not
yet been issued;  therefore, investors should consult their  own tax advisors
regarding the application  of these rules and the advisability  of making any
of the elections allowed under Code Sections 1276 through 1278. 

    The  Code  provides  that  any  principal  payment  (whether a  scheduled
payment or a prepayment) or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22, 1986, shall be treated as ordinary
income to the extent  that it does not exceed the  accrued market discount at
the time of  such payment. The amount of accrued market discount for purposes
of  determining  the  tax  treatment  of  subsequent  principal  payments  or
dispositions of the market discount  bond is to be  reduced by the amount  so
treated as ordinary income. 

    The  Code also  grants  authority to  the  Treasury Department  to  issue
regulations providing for the computation  of accrued market discount on debt
instruments, the principal of  which is payable in more than one installment.
Until such time as regulations are issued by the Treasury, rules described in
the Legislative History will apply. Under those rules, the holder of a market
discount  bond may elect to accrue  market discount either on  the basis of a
constant interest method rate  or according to one of  the following methods.
For REMIC Regular Certificates issued with OID, the amount of market discount
that accrues  during  a period  is  equal to  the  product of  (i) the  total
remaining market discount and (ii) a fraction, the  numerator of which is the
OID  accruing during  the period and  the denominator  of which is  the total
remaining OID at the beginning of the period. For REMIC Regular  Certificates
issued  without OID,  the amount  of market  discount  that accrues  during a
period is equal to the product of (a) the total remaining market discount and
(b) a fraction, the numerator of which is the amount of stated  interest paid
during the accrual period and the denominator of which is the total amount of
stated  interest remaining  to be paid  at the  beginning of the  period. For
purposes of calculating market discount under any of the above methods in the
case of instruments (such as the REMIC Regular Certificates) that provide for
payments  that  may  be  accelerated   by  reason  of  prepayments  of  other
obligations  securing  such  instruments,   the  same  Prepayment  Assumption
applicable to calculating the accrual of OID will apply. 

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

Premium.  A purchaser of a REMIC Regular Certificate that purchases the REMIC
Regular  Certificate  at a  cost  (not  including  accrued  qualified  stated
interest) greater than its remaining stated redemption price at maturity will
be considered to  have purchased the  REMIC Regular Certificate at  a premium
and may  elect to  amortize such  premium under  a constant  yield method.  A
Certificateholder that makes this election for a Certificate that is acquired
at a premium will be deemed to have made an election to amortize bond premium
with respect  to all  debt instruments having  amortizable bond  premium that
such   Certificateholder  acquires  during  the  year   of  the  election  or
thereafter. It is not clear whether the Prepayment Assumption would be  taken
into  account in  determining the life  of the REMIC  Regular Certificate for
this  purpose.  However,  the  Legislative   History  states  that  the  same
rules that apply to accrual of market  discount (which rules require use of a
Prepayment  Assumption  in accruing  market  discount with  respect  to REMIC
Regular Certificates  without regard to  whether such Certificates  have OID)
will also  apply in amortizing bond premium under  Code Section 171. The Code
provides that amortizable  bond premium will be allocated  among the interest
payments on such  REMIC Regular Certificates and will be applied as an offset
against such interest payment. 

    On June 27,  1996 the IRS  issued proposed regulations  (the "Amortizable
Bond  Premium  Regulations")  dealing with  amortizable  bond  premium. These
regulations specifically do not apply to prepayable debt instruments  subject
to Code  Section 1272(a)(6) such  as the Securities. Absent  further guidance
from the IRS, the Trustee intends to account for amortizable bond  premium in
the manner described above.  Prospective purchasers of the  Securities should
consult  their  tax  advisors  regarding  the  possible  application  of  the
Amortizable Bond Premium Regulations. 

Deferred Interest.  Certain classes of REMIC Regular Certificates may provide
for the accrual of  Deferred Interest with respect to one  or more ARM Loans.
Any Deferred Interest that  accrues with respect to a class  of REMIC Regular
Certificates will constitute income to the holders of such Certificates prior
to the time distributions of cash with respect to such Deferred  Interest are
made. It is unclear,  under the OID Regulations, whether any  of the interest
on such Certificates will constitute qualified stated interest or whether all
or a portion of the interest payable on such Certificates must be included in
the stated redemption price at maturity of the Certificates and accounted for
as OID  (which could  accelerate such inclusion).  Interest on  REMIC Regular
Certificates must in  any event be accounted  for under an accrual  method by
the holders of such Certificates and, therefore, applying the latter analysis
may  result only in  a slight  difference in the  timing of the  inclusion in
income of interest on such REMIC Regular Certificates. 

Effects of  Defaults and Delinquencies.   Certain Series of  Certificates may
contain one  or more classes of  Subordinated Certificates, and in  the event
there  are defaults  or delinquencies  on the  Mortgage Assets,  amounts that
would otherwise be  distributed on the Subordinated  Certificates may instead
be  distributed on the  Senior Certificates.  Subordinated Certificateholders
nevertheless  will  be  required  to  report  income  with  respect  to  such
Certificates  under an  accrual method  without giving  effect to  delays and
reductions in distributions on such Subordinated Certificates attributable to
defaults and delinquencies on the Mortgage Assets, except to  the extent that
it can be established that such  amounts are uncollectible. As a result,  the
amount of income  reported by a Subordinated Certificateholder  in any period
could  significantly exceed the amount of cash  distributed to such holder in
that period. The holder will eventually be allowed a loss (or will be allowed
to report a lesser amount of income)  to the extent that the aggregate amount
of distributions on  the Subordinated Certificate  is reduced as a  result of
defaults   and   delinquencies   on   the   Mortgage   Assets.   Timing   and
characterization of such losses is discussed in "-REMIC Regular Certificates-
Treatment of Realized Losses" below. 

Sale,  Exchange or  Redemption.   If  a  REMIC Regular  Certificate is  sold,
exchanged, redeemed or retired, the seller will recognize gain or loss  equal
to  the  difference  between  the  amount realized  on  the  sale,  exchange,
redemption,  or retirement  and  the  seller's adjusted  basis  in the  REMIC
Regular Certificate. Such adjusted basis generally will equal the cost of the
REMIC  Regular Certificate to  the seller,  increased by  any OID  and market
discount  included in  the seller's gross  income with  respect to  the REMIC
Regular Certificate, and reduced (but not below zero) by payments included in
the stated redemption price at maturity previously received by the seller and
by any amortized premium. Similarly, a holder who receives a payment  that is
part  of  the  stated  redemption  price  at  maturity  of  a  REMIC  Regular
Certificate will recognize gain equal to the excess, if any, of the amount of
the  payment  over   the  holder's  adjusted  basis  in   the  REMIC  Regular
Certificate.  A REMIC Regular Certificateholder  who receives a final payment
that  is  less  than  the  holder's  adjusted  basis  in  the  REMIC  Regular
Certificate  will generally  recognize  a  loss. Except  as  provided in  the
following paragraph and as provided  under "-Market Discount" above, any such
gain or loss will  be capital gain or  loss, provided that the REMIC  Regular
Certificate  is held  as  a  "capital asset"  (generally,  property held  for
investment) within the meaning of Code Section 1221. 

    Gain from the  sale or other disposition  of a REMIC Regular  Certificate
that might otherwise  be capital gain will  be treated as ordinary  income to
the extent that  such gain  does not exceed  the excess, if  any, of  (i) the
amount that would have been  includible in such holder's income  with respect
to the REMIC Regular  Certificate had income accrued thereon at  a rate equal
to  110% of the AFR as  defined in Code Section  1274(d) determined as of the
date  of purchase  of such  REMIC Regular  Certificate, over  (ii) the amount
actually includible in such holder's income. 

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

    The  REMIC   Regular  Certificate  information  reports  will  include  a
statement of the adjusted issue price of the REMIC Regular Certificate at the
beginning  of each  accrual period.  In  addition, the  reports will  include
information necessary to compute the accrual of any  market discount that may
arise upon  secondary trading  of REMIC Regular  Certificates. Because  exact
computation  of the  accrual of  market discount on  a constant  yield method
would require information  relating to the holder's purchase  price which the
REMIC may not have, it appears that the information reports will only require
information  pertaining to the  appropriate proportionate method  of accruing
market discount.

                       Accrued Interest Certificates.   Certain of the  REMIC
Regular Certificates ("Payment Lag Certificates") may provide for payments of
interest  based  on  a  period  that  corresponds  to  the  interval  between
Distribution  Dates but that  ends prior to each  such Distribution Date. The
period between the Closing Date for Payment Lag Certificates and  their first
Distribution  Date may or may not exceed such interval. Purchasers of Payment
Lag Certificates for which the period between  the Closing Date and the first
Distribution Date  does not exceed such  interval could pay upon  purchase of
the  REMIC Regular  Certificates accrued  interest in  excess of  the accrued
interest that would  be paid if  the interest paid  on the Distribution  Date
were  interest accrued  from Distribution  Date  to Distribution  Date. If  a
portion  of the  initial purchase  price of  a  REMIC Regular  Certificate is
allocable to interest that has accrued prior to the issue date ("pre-issuance
accrued interest") and  the REMIC Regular Certificate provides  for a payment
of stated interest on  the first payment date (and the  first payment date is
within one year of  the issue date) that equals or exceeds  the amount of the
pre-issuance accrued  interest, then  the REMIC  Regular Certificates'  issue
price may  be computed  by subtracting  from the  issue price  the amount  of
pre-issuance accrued interest, rather than as  an amount payable on the REMIC
Regular Certificate. However,  it is unclear  under this  method how the  OID
Regulations treat  interest on  Payment Lag  Certificates. Therefore,  in the
case of a Payment Lag Certificate, the  Trust Fund intends to include accrued
interest in the  issue price and report  interest payments made on  the first
Distribution Date as interest to  the extent such payments represent interest
for the number of  days that the Certificateholder has held  such Payment Lag
Certificate during the first accrual period. 

    Investors  should consult their own tax advisors concerning the treatment
for federal income tax purposes of Payment Lag Certificates. 

Non-Interest Expenses of the REMIC.  Under temporary Treasury regulations, if
the REMIC  is  considered to  be a  "single-class REMIC,"  a  portion of  the
REMIC's servicing,  administrative and  other non-interest  expenses will  be
allocated as a  separate item to those REMIC  Regular Certificateholders that
are "pass-through interest holders." Certificateholders that are pass-through
interest holders  should consult their own  tax advisors about the  impact of
these  rules on  an  investment  in  the  REMIC  Regular  Certificates.   See
"Pass-Through of  Non-Interest Expenses  of the  REMIC"  under "-Taxation  of
Owners of REMIC Residual Certificates" below. 

Treatment of Realized  Losses.  Although not entirely clear,  it appears that
holders of REMIC Regular Certificates that are corporations should in general
be  allowed  to deduct  as an  ordinary  loss any  loss sustained  during the
taxable year on account of any such Certificates becoming wholly or partially
worthless,  and  that, in  general,  holders  of  Certificates that  are  not
corporations should be  allowed to  deduct as a  short-term capital loss  any
loss sustained  during the taxable year  on account of any  such Certificates
becoming  wholly  worthless.  Although  the matter  is  not  entirely  clear,
non-corporate holders of Certificates may be allowed a bad debt  deduction at
such time that  the principal balance of  any such Certificate is  reduced to
reflect  realized losses resulting  from any liquidated  Mortgage Assets. The
Internal Revenue Service, however, could take the position that non-corporate
holders will be  allowed a bad debt deduction to reflect realized losses only
after  all Mortgage  Assets  remaining in  the related  Trust Fund  have been
liquidated or  the Certificates  of  the related  Series have been  otherwise
retired. Potential  investors and  holders of the  Certificates are  urged to
consult their own  tax advisors regarding the appropriate  timing, amount and
character of any loss sustained  with respect to such Certificates, including
any loss resulting from the failure to recover previously accrued interest or
discount  income.  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 Certificates. 

Non-U.S.  Persons.   Generally, payments  of interest (including  any payment
with  respect to accrued  OID) on the  REMIC Regular Certificates  to a REMIC
Regular Certificateholder who  is not a U.S.  Person and is not  engaged in a
trade or  business within the  United States will  not be subject  to federal
withholding tax if (i) such REMIC Regular Certificateholder does not actually
or constructively own 10 percent or more of  the combined voting power of all
classes of equity in the Issuer; (ii) such REMIC Regular Certificateholder is
not a controlled foreign corporation (within the meaning of Code Section 957)
related  to  the  Issuer;  and  (iii) such  REMIC  Regular  Certificateholder
complies  with certain identification  requirements (including delivery  of a
statement, signed by the REMIC  Regular Certificateholder under penalties  of
perjury, certifying that  such REMIC Regular  Certificateholder is a  foreign
person  and   providing  the   name  and  address   of  such   REMIC  Regular
Certificateholder). If a  REMIC Regular Certificateholder is  not exempt from
withholding,   distributions   of   interest   to   such  holder,   including
distributions in respect  of accrued OID, may be subject to a 30% withholding
tax, subject to reduction under any applicable tax treaty. 

    Further, a REMIC Regular  Certificate will not be included  in the estate
of a  non-resident alien individual and will not  be subject to United States
estate  taxes.  However,  Certificateholders   who  are  non-resident   alien
individuals should consult their tax advisors concerning this question. 

    REMIC  Regular Certificateholders  who are  not U.S.  Persons and persons
related to such  holders should not acquire any  REMIC Residual Certificates,
and   holders   of   REMIC  Residual   Certificates   (the   "REMIC  Residual
Certificateholder") and persons related to  REMIC Residual Certificateholders
should not  acquire any REMIC  Regular Certificates without  consulting their
tax advisors as to the possible adverse tax consequences of doing so. 

Information  Reporting and  Backup  Withholding.   The  Master Servicer  will
furnish  or make available,  within a reasonable  time after the  end of each
calendar year, to  each person who was  a REMIC Regular Certificateholder  at
any time  during such year,  such information as  may be deemed  necessary or
desirable  to  assist  REMIC Regular  Certificateholders  in  preparing their
federal  income tax  returns, or to  enable holders to  make such information
available to  beneficial owners  or financial  intermediaries that  hold such
REMIC  Regular Certificates  on behalf  of  beneficial owners.  If a  holder,
beneficial owner, financial  intermediary or other recipient of  a payment on
behalf  of  a   beneficial  owner  fails  to  supply   a  certified  taxpayer
identification number  or if  the Secretary of  the Treasury  determines that
such person has not reported all interest  and dividend income required to be
shown  on its  federal  income  tax return,  31%  backup  withholding may  be
required with respect to any payments. Any amounts deducted and withheld from
a distribution  to a  recipient would  be allowed  as a  credit against  such
recipient's federal income tax liability. 

b. Taxation of Owners of REMIC Residual Certificates

Allocation of the Income of the REMIC to the REMIC Residual Certificates. The
REMIC will not be subject to federal income tax except with respect to income
from prohibited transactions and certain other transactions. See "-Prohibited
Transactions and Other Taxes" below. Instead, each original holder of a REMIC
Residual  Certificate  will report  on  its  federal  income tax  return,  as
ordinary  income, its share of  the taxable income of the  REMIC for each day
during the  taxable  year  on  which such  holder  owns  any  REMIC  Residual
Certificates. The taxable income of the REMIC for each day will be determined
by  allocating the  taxable income  of the  REMIC  for each  calendar quarter
ratably to each  day in  the quarter. Such  a holder's share  of the  taxable
income of  the REMIC  for  each day  will  be based  on  the portion  of  the
outstanding REMIC  Residual Certificates that  such holder owns on  that day.
The taxable income  of the REMIC will  be determined under an  accrual method
and will  be taxable to  the holders of  REMIC Residual Certificates  without
regard to the  timing or amounts of cash distributions by the REMIC. Ordinary
income  derived from REMIC  Residual Certificates will  be "portfolio income"
for purposes of the  taxation of taxpayers subject to the  limitations on the
deductibility of  "passive losses." As residual interests, the REMIC Residual
Certificates will be subject to tax rules, described below, that differ  from
those that  would apply if the  REMIC Residual Certificates  were treated for
federal income tax purposes as direct ownership interests in the Certificates
or as debt instruments issued by the REMIC. 

    A REMIC  Residual Certificateholder may  be required  to include  taxable
income from the REMIC Residual Certificate in excess of the cash distributed.
For example, a  structure where principal distributions are  made serially on
regular interests (that is, a fast-pay, slow-pay structure) may generate such
a mismatching of  income and cash distributions (that  is, "phantom income").
This mismatching may  be caused by the use of certain required tax accounting
methods  by the  REMIC, variations in  the prepayment rate  of the underlying
Mortgage Assets and certain  other factors. Depending upon the structure of a
particular transaction,  the aforementioned factors may  significantly reduce
the after-tax  yield  of a  REMIC Residual  Certificate to  a REMIC  Residual
Certificateholder. Investors should consult their own tax advisors concerning
the  federal income  tax treatment  of a REMIC  Residual Certificate  and the
impact of  such tax  treatment on  the after-tax  yield of  a REMIC  Residual
Certificate. 

    A subsequent  REMIC Residual  Certificateholder also  will report on  its
federal income tax  return amounts representing a daily  share of the taxable
income of the REMIC for  each day that such REMIC  Residual Certificateholder
owns such  REMIC Residual  Certificate. Those daily  amounts generally  would
equal  the amounts  that would  have been  reported for  the same days  by an
original   REMIC  Residual   Certificateholder,  as   described   above.  The
Legislative History indicates that certain adjustments may  be appropriate to
reduce (or increase)  the income of a  subsequent holder of a  REMIC Residual
Certificate that purchased such REMIC Residual Certificate at a price greater
than (or less than) the adjusted  basis such REMIC Residual Certificate would
have in the hands of an original REMIC Residual Certificateholder. See "-Sale
or Exchange of REMIC Residual Certificates" below. It is  not clear, however,
whether such adjustments  will in fact be  permitted or required and,  if so,
how they  would be made.  The REMIC Regulations  do not provide for  any such
adjustments. 

Taxable Income of the REMIC Attributable to Residual  Interests.  The taxable
income  of the  REMIC  will reflect  a  netting of  (i) the  income from  the
Mortgage Assets and the REMIC's  other assets and (ii) the deductions allowed
to the REMIC  for interest  and OID  on the REMIC  Regular Certificates  and,
except  as  described above  under  "-Taxation  of  Owners of  REMIC  Regular
Certificates-Non-Interest  Expenses  of  the REMIC,"  other  expenses.  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'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  on
reinvestment  of cash  flows and  reserve  assets, plus  any cancellation  of
indebtedness income upon  allocation of realized losses to  the REMIC Regular
Certificates.  Note that the  timing of  cancellation of  indebtedness income
recognized by REMIC  Residual Certificateholders resulting from  defaults and
delinquencies on Mortgage  Assets may differ from the time of the actual loss
on the Mortgage  Asset. The REMIC's deductions include  interest and original
issue discount expense  on the REMIC Regular Certificates,  servicing fees on
the Mortgage Loans,  other administrative expenses of the  REMIC and realized
losses   on  the  Mortgage   Loans.  The  requirement   that  REMIC  Residual
Certificateholders  report their pro rata share of taxable income or net loss
of the REMIC  will continue until there  are no Certificates of  any class of
the related Series outstanding. 

    For purposes  of determining its  taxable income, the REMIC  will have an
initial aggregate  tax basis  in its  assets equal to  the sum  of the  issue
prices of the REMIC Regular  Certificates and the REMIC Residual Certificates
(or, if  a  class of  Certificates is  not sold  initially,  its fair  market
value). Such aggregate basis will be  allocated among the Mortgage Assets and
other assets  of  the REMIC  in proportion  to their  respective fair  market
value. A Mortgage Asset will be deemed to have been acquired with discount or
premium to the extent that the REMIC's basis therein is less than or  greater
than  its principal balance, respectively.  Any such discount (whether market
discount or OID) will be includible in the income of the REMIC as it accrues,
in advance of receipt of the cash attributable to such income, under a method
similar to the method  described above for accruing OID on  the REMIC Regular
Certificates. The REMIC  expects to elect under Code  Section 171 to amortize
any premium on  the Mortgage Assets. Premium  on any Mortgage Asset  to which
such election applies would be amortized under a constant yield method. It is
not  clear whether the yield of a Mortgage Asset would be calculated for this
purpose  based on  scheduled payments  or  taking account  of the  Prepayment
Assumption. Additionally, such an election would not apply to the  yield with
respect to any underlying mortgage loan originated on or before September 27,
1985.  Instead,  premium  with  respect  to such  a  mortgage  loan  would be
allocated among the principal payments thereon and would be deductible by the
REMIC as those payments become due. 

    The REMIC will be allowed a  deduction for interest and OID on  the REMIC
Regular  Certificates. The  amount  and  method of  accrual  of OID  will  be
calculated  for  this purpose  in the  same  manner as  described  above with
respect to  REMIC Regular  Certificates except  that the  0.25% per  annum de
minimis  rule and adjustments for  subsequent holders described  therein will
not apply. 

    A REMIC Residual Certificateholder will not  be permitted to amortize the
cost of  the REMIC  Residual Certificate  as an  offset to its  share of  the
REMIC's taxable income.  However, REMIC taxable income will  not include cash
received by the REMIC that represents a recovery of the REMIC's basis in  its
assets, and,  as  described above,  the  issue price  of  the REMIC  Residual
Certificates  will  be  added  to  the  issue  price  of  the  REMIC  Regular
Certificates  in determining the REMIC's initial basis  in its assets. See "-
Sale or Exchange  of REMIC Residual Certificates" below. For  a discussion of
possible  adjustments to income  of a subsequent  holder of  a REMIC Residual
Certificate to  reflect any difference between the  actual cost of such REMIC
Residual  Certificate  to such  holder  and  the  adjusted basis  such  REMIC
Residual Certificate would  have in the hands  of an original  REMIC Residual
Certificateholder, see "-Allocation  of the Income of the REMIC  to the REMIC
Residual Certificates" above. 

Net Losses of the  REMIC.  The REMIC  will have a  net loss for any  calendar
quarter in which its deductions exceed its gross income. Such net  loss would
be allocated among  the REMIC Residual Certificateholders in  the same manner
as the REMIC's taxable income. The  net loss allocable to any REMIC  Residual
Certificate will  not be deductible by the holder to the extent that such net
loss exceeds such holder's adjusted basis in such REMIC Residual Certificate.
Any net loss  that is not currently  deductible by reason of  this limitation
may only be used by such REMIC Residual Certificateholder to offset its share
of the  REMIC's taxable  income in  future periods  (but not  otherwise). The
ability of REMIC Residual Certificateholders  that are individuals or closely
held  corporations  to  deduct  net  losses  may  be  subject  to  additional
limitations under the Code. 

Mark to Market Rules.  Prospective purchasers of a REMIC Residual Certificate
should  be  aware   that  the   IRS  recently   finalized  regulations   (the
"Mark-to-Market Regulations") which provide that a REMIC Residual Certificate
acquired after January 3, 1995 cannot be marked-to-market. 

Pass-Through of Non-Interest Expenses of the  REMIC.  As a general rule,  all
of the fees and expenses of a REMIC  will be taken into account by holders of
the  REMIC  Residual Certificates.  In  the  case of  a  single  class REMIC,
however, the  expenses and a  matching amount  of additional  income will  be
allocated,  under temporary  Treasury regulations,  among  the REMIC  Regular
Certificateholders and the REMIC Residual Certificateholders on a daily basis
in  proportion   to  the  relative   amounts  of  income  accruing   to  each
Certificateholder on that day. In general terms, a single class REMIC  is one
that  either (i) would  qualify, under  existing Treasury  regulations,  as a
grantor trust  if it were  not a REMIC  (treating all interests  as ownership
interests, even if  they would be classified  as debt for federal  income tax
purposes) or  (ii) is similar  to such  a trust  and is  structured with  the
principal purpose of avoiding the  single class REMIC rules. Unless otherwise
stated in  the applicable  Prospectus Supplement, the  expenses of  the REMIC
will be  allocated to holders  of the related REMIC  Residual Certificates in
their entirety and not to holders of the related REMIC Regular Certificates. 

    In the  case of  individuals (or  trusts, estates or  other persons  that
compute their income in the same  manner as individuals) who own an  interest
in  a REMIC Regular  Certificate or a REMIC  Residual Certificate directly or
through a pass-through interest holder that is required to pass miscellaneous
itemized  deductions  through  to  its   owners  or  beneficiaries  (e.g.,  a
partnership,  an S  corporation or  a grantor  trust), such expenses  will be
deductible under Code Section 67 only to  the extent that such expenses, plus
other  "miscellaneous itemized  deductions" of  the individual, exceed  2% of
such  individual's  adjusted  gross  income. In  addition,  Code  Section  68
provides that  the amount of  itemized deductions otherwise allowable  for an
individual  whose  adjusted  gross  income  exceeds  a  certain  amount  (the
"Applicable Amount") will be reduced by the lesser of (i) 3% of the excess of
the individual's adjusted gross income over the Applicable Amount or (ii) 80%
of  the amount  of itemized  deductions otherwise  allowable for  the taxable
year. The  amount of additional  taxable income recognized by  REMIC Residual
Certificateholders who are subject to  the limitations of either Code Section
67  or Code  Section 68  may  be substantial.  Further,  holders (other  than
corporations)  subject  to  the  alternative   minimum  tax  may  not  deduct
miscellaneous  itemized deductions  in determining such  holders' alternative
minimum taxable income. The REMIC is required to report  to each pass-through
interest holder and to the  IRS such holder's allocable share, if any, of the
REMIC's  non-interest  expenses.  The  term  "pass-through  interest  holder"
generally refers  to individuals, entities  taxed as individuals  and certain
pass-through  entities, but does  not include real  estate investment trusts.
REMIC  Residual Certificateholders  that  are  pass-through interest  holders
should consult their own tax advisors  about the impact of these rules on  an
investment in the REMIC Residual Certificates. 

Excess Inclusions.  A portion of  the income on a REMIC Residual  Certificate
(referred to  in the Code as an "excess  inclusion") for any calendar quarter
will be subject  to federal income tax  in all events. Thus, for  example, an
excess inclusion (i) may not be offset by any unrelated losses, deductions or
loss carryovers of a REMIC  Residual Certificateholder; (ii) will be  treated
as "unrelated business taxable income" within the meaning of Code Section 512
if  the REMIC  Residual  Certificateholder is  a pension  fund  or any  other
organization  that is subject  to tax only on  its unrelated business taxable
income (see "-Tax-Exempt Investors" below); and (iii) is not eligible for any
reduction in  the rate  of withholding tax  in the  case of a  REMIC Residual
Certificateholder that is a foreign investor. See "-Non-U.S. Persons" below. 

    With  respect   to  any  REMIC  Residual  Certificateholder,  the  excess
inclusions for any calendar quarter is the excess, if any, of  (i) the income
of such REMIC  Residual Certificateholder for that calendar  quarter from its
REMIC  Residual Certificate  over (ii) the  sum of  the "daily  accruals" (as
defined below) for  all days during the  calendar quarter on which  the REMIC
Residual  Certificateholder holds such  REMIC Residual Certificate.  For this
purpose, the daily accruals with respect to a  REMIC Residual Certificate are
determined  by allocating  to each day  in the  calendar quarter  its ratable
portion of the  product of the "adjusted  issue price" (as defined  below) of
the REMIC Residual Certificate at the  beginning of the calendar quarter  and
120 percent  of the "Federal long-term rate" in effect  at the time the REMIC
Residual Certificate is issued. For  this purpose, the "adjusted issue price"
of a  REMIC Residual Certificate  at the  beginning of  any calendar  quarter
equals the issue price  of the REMIC  Residual Certificate, increased by  the
amount of daily accruals for all prior quarters, and decreased (but not below
zero) by  the  aggregate  amount  of  payments made  on  the  REMIC  Residual
Certificate  before the  beginning of  such  quarter. The  "federal long-term
rate" is an average of current yields on Treasury securities with a remaining
term of greater than nine years, computed and published monthly by the IRS. 

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

    The Small  Business Job Protection Act of 1996 has eliminated the special
rule permitting Section 593  institutions ("thrift institutions") to  use net
operating  losses and  other  allowable  deductions  to offset  their  excess
inclusion  income from  REMIC 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 a  thrift  institution since  November 1,
1995. 

    In  addition, the  Small Business  Job  Protection Act  of 1996  provides
three  rules for  determining  the  effect   on  excess  inclusions  on   the
alternative minimum  taxable income of a residual  holder. First, alternative
minimum taxable income for such  residual holder is determined without regard
to  the  special  rule that  taxable   income  cannot  be  less  than  excess
inclusions.  Second, a residual  holder's alternative minimum  taxable income
for a tax year cannot be less than excess inclusions for the year. Third, the
amount of any  alternative minimum tax net operating  loss deductions must be
computed  without regard to any  excess inclusions. These rules are effective
for tax  years beginning  after December 31, 1986,  unless a  residual holder
elects to have such rules apply only  to tax years beginning after August 20,
1996. 

Payments.   Any distribution made on a REMIC  Residual Certificate to a REMIC
Residual Certificateholder will be treated as a non-taxable return of capital
to  the extent  it does  not  exceed the  REMIC Residual  Certificateholder's
adjusted  basis  in  such  REMIC   Residual  Certificate.  To  the  extent  a
distribution exceeds such adjusted basis, it will be treated as gain from the
sale of the REMIC Residual Certificate. 

Sale  or  Exchange  of REMIC  Residual  Certificates.   If  a  REMIC Residual
Certificate is sold or exchanged, the seller will generally recognize gain or
loss equal  to the  difference between  the amount  realized on  the sale  or
exchange and  its adjusted  basis in the  REMIC Residual  Certificate (except
that the  recognition of  loss may  be limited  under the  "wash sale"  rules
described below). A  holder's adjusted basis in a  REMIC Residual Certificate
generally equals  the cost of such  REMIC Residual Certificate to  such REMIC
Residual Certificateholder, increased by the taxable income of the REMIC that
was  included in  the income  of such  REMIC Residual  Certificateholder with
respect  to such  REMIC Residual  Certificate, and  decreased (but  not below
zero) by the  net losses that have  been allowed as deductions to  such REMIC
Residual  Certificateholder with respect  to such REMIC  Residual Certificate
and  by  the   distributions  received   thereon  by   such  REMIC   Residual
Certificateholder. In general,  any such gain or loss will be capital gain or
loss  provided the  REMIC Residual Certificate  is held  as a  capital asset.
However,  REMIC Residual  Certificates will  be  "evidences of  indebtedness"
within the meaning of Code Section 582(c)(1), so that gain or loss recognized
from sale of a REMIC Residual Certificate by a bank or thrift  institution to
which such Section applies would be ordinary income or loss. 

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

Prohibited Transactions and Other Taxes

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

    In  addition,  certain  contributions to  a  Trust Fund  as  to  which an
election has been made to treat such Trust Fund as a REMIC made after the day
on  which such Trust  Fund issues  all of its  interests could result  in the
imposition of  a tax  on the Trust  Fund equal  to 100% of  the value  of the
contributed  property  (the  "Contributions  Tax").  No  Trust  Fund  for any
Series of  Certificates will  accept contributions  that would subject  it to
such tax. 

    In addition, a Trust Fund as to which an election  has been made to treat
such Trust Fund as  a REMIC may also 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. "Net
income from  foreclosure property"  generally means  income from  foreclosure
property other than qualifying income for a real estate investment trust. 

    Where  any Prohibited  Transactions Tax,  Contributions Tax,  tax on  net
income from foreclosure  property or state or  local income or  franchise tax
that may be  imposed on a REMIC relating to any Series of Certificates arises
out  of  or results  from  (i) a  breach of  the  related  Master Servicer's,
Trustee's or  Seller's obligations, as  the case  may be,  under the  related
Agreement for such  Series, such tax will  be borne by such  Master Servicer,
Trustee  or Seller,  as the case  may be,  out of  its own funds  or (ii) the
Seller's obligation to repurchase a Mortgage Loan,  such tax will be borne by
the Seller. In the event that such Master Servicer, Trustee or Seller, as the
case may be, fails to pay or is not required to pay any  such tax as provided
above, such  tax will be  payable out of the  Trust Fund for  such Series and
will  result in  a reduction in  amounts available  to be distributed  to the
Certificateholders of such Series. 

Liquidation and Termination

If the REMIC  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'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  such date,  the REMIC  will not  be subject  to any  Prohibited
Transaction  Tax,  provided   that  the  REMIC  credits  or   distributes  in
liquidation all of  the sale proceeds plus  its cash (other than  the amounts
retained  to  meet   claims)  to  holders  of  Regular   and  REMIC  Residual
Certificates within the 90-day period. 

    The REMIC  will terminate shortly following  the retirement of  the REMIC
Regular  Certificates. If a REMIC Residual Certificateholder's adjusted basis
in the REMIC Residual Certificate  exceeds the amount of cash  distributed to
such  REMIC Residual Certificateholder in final  liquidation of its interest,
then  it would  appear that  the  REMIC Residual  Certificateholder would  be
entitled to a loss equal to the  amount of such excess. It is unclear whether
such a loss, if allowed, will be a capital loss or an ordinary loss. 

Administrative Matters

Solely for  the purpose  of the  administrative provisions  of the  Code, the
REMIC  generally  will be  treated as  a partnership  and the  REMIC Residual
Certificateholders will be treated as the partners. Certain information  will
be furnished  quarterly to each  REMIC Residual Certificateholder who  held a
REMIC Residual Certificate on any day in the previous calendar quarter. 

    Each REMIC Residual  Certificateholder is required to treat items  on its
return consistently  with their treatment  on the REMIC's return,  unless the
REMIC Residual  Certificateholder either  files a  statement identifying  the
inconsistency or establishes  that the inconsistency resulted  from incorrect
information  received  from  the  REMIC.  The IRS  may  assert  a  deficiency
resulting from a  failure to comply with the  consistency requirement without
instituting an administrative  proceeding at the REMIC level.  The REMIC does
not intend to register as a tax shelter pursuant to Code Section 6111 because
it is not  anticipated that the  REMIC will have  a net loss  for any of  the
first  five taxable  years of its  existence. Any  person that holds  a REMIC
Residual  Certificate as  a nominee  for another  person may  be  required to
furnish the REMIC, in  a manner to be provided in  Treasury regulations, with
the name and address of such person and other information. 

Tax-Exempt Investors

Any REMIC Residual  Certificateholder that is a pension fund  or other entity
that is subject  to federal income taxation  only on its "unrelated  business
taxable income"  within the meaning  of Code Section  512 will be  subject to
such tax on  that portion of the  distributions received on a  REMIC Residual
Certificate that is considered an  excess inclusion. See "-Taxation of Owners
of REMIC Residual Certificates-Excess Inclusions" above. 

Residual Certificate Payments Non-U.S. Persons

Amounts paid  to REMIC Residual  Certificateholders who are not  U.S. Persons
(see "-Taxation  of Owners  of REMIC  Regular Certificates-Non-U.S.  Persons"
above) are treated as interest for purposes of the 30% (or lower treaty rate)
United  States  withholding tax.  Amounts  distributed  to  holders of  REMIC
Residual Certificates should  qualify as "portfolio interest," subject to the
conditions described in  "-Taxation of Owners of  REMIC Regular Certificates"
above,  but only  to  the  extent that  the  underlying mortgage  loans  were
originated after July 18,  1984. Furthermore, the rate of  withholding on any
income on a  REMIC Residual Certificate that is excess  inclusion income will
not be subject to reduction under any applicable tax treaties. See "-Taxation
of Owners of  REMIC Residual  Certificates-Excess Inclusions"  above. If  the
portfolio interest exemption  is unavailable, such amount will  be subject to
United States withholding tax when paid or otherwise distributed (or when the
REMIC Residual Certificate  is disposed of) under rules similar  to those for
withholding upon  disposition of  debt instruments that  have OID.  The Code,
however,  grants the  Treasury  Department  authority  to  issue  regulations
requiring that  those amounts  be taken into  account earlier  than otherwise
provided where  necessary to prevent avoidance of tax (for example, where the
REMIC Residual Certificates do not have significant value). See "-Taxation of
Owners  of REMIC  Residual  Certificates-Excess  Inclusions"  above.  If  the
amounts paid to  REMIC Residual Certificateholders that are  not U.S. persons
are effectively connected  with their conduct  of a trade or  business within
the United States, the 30% (or lower treaty rate) withholding will not apply.
Instead, the  amounts paid to  such non-U.S. Person  will be subject  to U.S.
federal income taxation at regular graduated rates.  For special restrictions
on  the   transfer  of   REMIC  Residual   Certificates,  see   "-Tax-Related
Restrictions on Transfers of REMIC Residual Certificates" below. 

    REMIC Regular  Certificateholders  and persons  related  to such  holders
should not  acquire  any  REMIC  Residual Certificates,  and  REMIC  Residual
Certificateholders  and persons related  to REMIC Residual Certificateholders
should  not acquire any REMIC  Regular Certificates, without consulting their
tax advisors as to the possible adverse tax consequences of such acquisition.

Tax-Related Restrictions on Transfers of REMIC Residual Certificates

Disqualified Organizations.   An  entity may not  qualify as  a REMIC  unless
there are reasonable arrangements designed  to ensure that residual interests
in  such entity  are not  held  by "disqualified  organizations" (as  defined
below). Further, a tax is imposed on the transfer of a residual interest in a
REMIC  to a "disqualified  organization." The  amount of  the tax  equals the
product of (A) an amount (as determined under the REMIC Regulations) equal to
the present value  of the total anticipated "excess  inclusions" with respect
to such interest  for periods after the transfer and (B) the highest marginal
federal income tax rate applicable to corporations. The tax is imposed on the
transferor unless the  transfer is through  an agent  (including a broker  or
other  middleman) for a disqualified organization,  in which event the tax is
imposed  on  the agent.  The person  otherwise  liable for  the tax  shall be
relieved of liability  for the tax if the transferee furnished to such person
an  affidavit that the transferee is not  a disqualified organization and, at
the time of the transfer, such person does not have actual knowledge that the
affidavit  is false.  A  "disqualified  organization"  means  (A) the  United
States, any State, possession or  political subdivision thereof, any  foreign
government, any international  organization or any agency  or instrumentality
of  any  of  the foregoing  (provided  that  such term  does  not  include an
instrumentality if  all its  activities are  subject to  tax and,  except for
FHLMC, a majority  of its  board of  directors is  not selected  by any  such
governmental  agency),  (B) any  organization  (other than  certain  farmers'
cooperatives)   generally  exempt  from  federal  income  taxes  unless  such
organization is subject to the tax on "unrelated business taxable income" and
(C) a rural electric or telephone cooperative. 

    A tax is imposed on a "pass-through entity" (as  defined below) holding a
residual interest in a  REMIC if at any time  during the taxable year of  the
pass-through entity  a disqualified organization  is the record holder  of an
interest in such entity.  The amount of  the tax is equal  to the product  of
(A) the amount  of excess inclusions  for the  taxable year allocable  to the
interest held by  the disqualified organization and (B) the  highest marginal
federal  income tax rate applicable  to corporations. The pass-through entity
otherwise liable for the  tax, for any  period during which the  disqualified
organization is  the record  holder of an  interest in  such entity,  will be
relieved of liability  for the tax  if such record  holder furnishes to  such
entity  an  affidavit   that  such  record  holder  is   not  a  disqualified
organization  and, for  such period,  the pass-through  entity does  not have
actual  knowledge  that   the  affidavit  is  false.  For   this  purpose,  a
"pass-through entity" means  (i) a regulated investment company,  real estate
investment trust or  common trust fund, (ii)  a partnership, trust  or estate
and  (iii) certain  cooperatives. Except  as  may  be  provided  in  Treasury
regulations not yet issued, 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.  The  tax  on pass-through  entities  is
generally effective for periods after March 31, 1988, except that in the case
of  regulated investment  companies, real  estate  investment trusts,  common
trust  funds and  publicly-traded partnerships  the tax  shall apply  only to
taxable years of such entities beginning after December 31, 1988. 

    In order to comply with  these rules, the Agreement will provide  that no
record or beneficial  ownership interest in a REMIC  Residual Certificate may
be  purchased,  transferred  or  sold, directly  or  indirectly,  without the
express  written consent  of the  Master Servicer.  The Master  Servicer will
grant such consent  to a proposed transfer only if it receives the following:
(i) an  affidavit from the proposed transferee to the effect that it is not a
disqualified organization and is not acquiring the REMIC Residual Certificate
as a nominee  or agent for a disqualified organization and (ii) a covenant by
the proposed transferee to the effect  that the proposed transferee agrees to
be bound by and to abide by the transfer restrictions applicable to the REMIC
Residual Certificate. 

Noneconomic  REMIC Residual Certificates.   The REMIC  Regulations disregard,
for federal income tax purposes, any transfer of a Noneconomic REMIC Residual
Certificate  to a  "U.S. Person,"  as  defined above,  unless no  significant
purpose of the transfer is to enable the transferor to impede  the assessment
or  collection of tax. A Noneconomic  REMIC Residual Certificate is any REMIC
Residual Certificate  (including a REMIC Residual Certificate with a positive
value at  issuance) unless, at the time of  transfer, taking into account the
Prepayment  Assumption  and any  required  or  permitted  clean up  calls  or
required  liquidation provided for  in the REMIC's  organizational documents,
(i) the  present value  of the  expected  future distributions  on the  REMIC
Residual Certificate 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.  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  transferor is presumed  not to
have   such  knowledge   if  (i) the   transferor   conducted  a   reasonable
investigation of the transferee and  (ii) the transferee acknowledges to  the
transferor that the residual interest  may generate tax liabilities in excess
of the  cash flow and the transferee  represents that it intends  to pay such
taxes associated with the residual interest as they become due. If a transfer
of a Noneconomic  REMIC Residual Certificate  is disregarded, the  transferor
would continue to be treated as  the owner of the REMIC Residual  Certificate
and would  continue to be subject to tax on  its allocable portion of the net
income of the REMIC. 

Foreign Investors.   The  REMIC Regulations  provide that  the transfer  of a
REMIC Residual Certificate that has a "tax avoidance potential" to a "foreign
person"  will   be  disregarded  for   federal  income  tax   purposes.  This
rule appears to apply to a  transferee who is not  a U.S. Person unless  such
transferee's  income  in  respect  of  the   REMIC  Residual  Certificate  is
effectively connected with the conduct of  a United States trade or business.
A REMIC Residual  Certificate is  deemed to  have a  tax avoidance  potential
unless,  at the time of transfer,  the transferor reasonably expects that the
REMIC will distribute to the transferee  amounts that will equal at least  30
percent of each excess inclusion,  and that such amounts will  be distributed
at or after the time the excess inclusion  accrues and not later than the end
of the calendar  year following the year  of accrual. If the  non-U.S. Person
transfers the REMIC Residual Certificate to a U.S.  Person, the transfer will
be disregarded, and the foreign transferor will continue to be treated as the
owner, if the transfer has the effect of allowing the transferor to avoid tax
on accrued  excess  inclusions.  The  provisions  in  the  REMIC  Regulations
regarding transfers of  REMIC Residual Certificates  that have tax  avoidance
potential to foreign  persons are effective for all  transfers after June 30,
1992.  The Agreement  will provide  that  no record  of beneficial  ownership
interest  in a  REMIC Residual  Certificate may  be transferred,  directly or
indirectly, to a non-U.S. Person unless such person provides the Trustee with
a duly  completed I.R.S. Form 4224 and the  Trustee consents to such transfer
in writing. 

    Any   attempted  transfer  or   pledge  in  violation   of  the  transfer
restrictions shall be  absolutely null and void  and shall vest no  rights in
any  purported transferee.  Investors  in  REMIC  Residual  Certificates  are
advised to consult  their own tax advisors  with respect to transfers  of the
REMIC  Residual  Certificates  and, in  addition,  pass-through  entities are
advised to consult their own tax  advisors with respect to any tax  which may
be imposed on a pass-through entity. 


                           State Tax Considerations

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


                             Erisa Considerations

General

The Employee  Retirement Income Security  Act of 1974, as  amended ("ERISA"),
imposes certain  restrictions  on employee  benefit  plans subject  to  ERISA
("Plans") and on persons who are  parties in interest or disqualified persons
("parties in interest") with respect  to such Plans. Certain employee benefit
plans, such  as governmental plans and church plans  (if no election has been
made under Section  410(d) of the Code), are not  subject to the restrictions
of ERISA,  and  assets of  such plans  may be  invested  in the  Certificates
without regard to the ERISA  considerations described below, subject to other
applicable federal  and state law.  However, any such governmental  or church
plan  which is qualified  under Section  401(a) of the  Code and  exempt from
taxation  under Section  501(a) of  the  Code is  subject  to the  prohibited
transaction rules set forth in Section 503 of the Code. 

    Investments   by  Plans   are  subject   to  ERISA's   general  fiduciary
requirements,  including   the  requirement   of   investment  prudence   and
diversification  and the  requirement that  a Plan's  investments be  made in
accordance with the documents governing the Plan. 

Prohibited Transactions

General

Section  406 of ERISA  prohibits parties in  interest with respect  to a Plan
from engaging in  certain transactions involving a Plan and its assets unless
a  statutory or administrative exemption applies  to the transaction. Section
4975 of the  Code imposes certain  excise taxes (or,  in some cases, a  civil
penalty may  be assessed pursuant  to Section 502(i) of ERISA)  on parties in
interest which engage in nonexempt prohibited transactions. 

    The  United States  Department  of Labor  ("Labor")  has issued  a  final
regulation  (29 C.F.R. Section  2510.3-101) containing rules  for determining
what constitutes the  assets of a Plan.  This regulation provides that,  as a
general  rule,  the   underlying  assets  and  properties   of  corporations,
partnerships,  trusts and  certain other  entities in which  a Plan  makes an
"equity investment" will be  deemed for purposes of ERISA to be assets of the
Plan unless certain exceptions apply. 

    Under the terms of  the regulation, the Trust may be deemed  to hold plan
assets by reason  of a Plan's investment  in a Certificate; such  plan assets
would  include an  undivided interest  in the  Mortgage  Loans and  any other
assets held by the Trust. In such an event, the Depositor, the Servicers, the
Trustee and other  persons, in providing services with respect  to the assets
of  the  Trust,  may  be  parties  in  interest,  subject  to  the  fiduciary
responsibility provisions  of  Title I  of  ERISA, including  the  prohibited
transaction provisions of  Section 406 of ERISA  (and of Section 4975  of the
Code),  with  respect  to  transactions involving  such  assets  unless  such
transactions are subject to a statutory or administrative exemption. 

    The regulations  contain a de  minimis safe-harbor rule that  exempts any
entity from plan assets status as long as the aggregate equity  investment in
such  entity  by   Plans  is  not  significant.  For   this  purpose,  equity
participation  in the  entity will  be significant  if immediately  after any
acquisition of any equity interest in the entity, "benefit plan investors" in
the aggregate, own at least 25% of the value of any class of equity interest.
"Benefit plan investors"  are defined as  Plans as well  as employee  benefit
plans not  subject to  ERISA (e.g., governmental  plans). The  25% limitation
must be met  with respect to  each class of  certificates, regardless of  the
portion of total equity value represented by such class, on an ongoing basis.

Availability of Underwriter's Exemption for Certificates

Labor  has  granted to  J.P.  Morgan Securities  Inc.  Prohibited Transaction
Exemption 90-23 (the "Exemption"), which  exempts from the application of the
prohibited transaction  rules transactions relating to:  (1) the acquisition,
sale and holding  by Plans of certain certificates  representing an undivided
interest in certain  asset-backed pass-through trusts, with  respect to which
J.P. Morgan Securities Inc. or any of its affiliates is the  sole underwriter
or  the manager  or co-manager  of  the underwriting  syndicate; and  (2) the
servicing, operation and management of such asset-backed pass-through trusts,
provided that the  general conditions and certain other  conditions set forth
in the Exemption are satisfied. 

General Conditions of the Exemption.  Section II of the Exemption  sets forth
the following general conditions which must be satisfied before a transaction
involving  the  acquisition,  sale  and  holding of  the  Certificates  or  a
transaction in connection with the servicing, operation and management of the
Trust  Fund   may  be  eligible  for  exemptive   relief  thereunder:  (1)The
acquisition of the  Certificates by a Plan  is on terms (including  the price
for such  Certificates) that are at least as  favorable to the investing Plan
as they would  be in  an arm's-length  transaction with  an unrelated  party;
(2)The rights  and interests  evidenced by the  Certificates acquired  by the
Plan are  not subordinated  to the rights  and interests  evidenced by  other
certificates of the Trust Fund; (3)The Certificates acquired by the Plan have
received a rating at the time of such acquisition that is in one of the three
highest rating  categories from any  of Duff  & Phelps Inc.,  Fitch Investors
Service, Inc., Moody's Investors Service,  Inc. and Standard & Poor's Ratings
Group; (4)The Trustee is not an affiliate of the Underwriters, the Depositor,
the  Servicers, any  borrower whose  obligations under  one or  more Mortgage
Loans constitute more than 5%  of the aggregate unamortized principal balance
of the  assets  in the  Trust, or  any of  their  respective affiliates  (the
"Restricted Group");  (5)The sum of all payments made  to and retained by the
Underwriters   in  connection  with  the  distribution  of  the  Certificates
represents  not more  than  reasonable  compensation  for  underwriting  such
Certificates; the  sum of all payments made to  and retained by the Depositor
pursuant to  the sale 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  Servicers represent  not more  than reasonable
compensation  for   the  Servicers'   services  under   the  Agreements   and
reimbursement  of the Servicer'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 as amended. 

    Before purchasing  a Certificate,  a fiduciary  of a  Plan should  itself
confirm (a) that the  Certificates constitute "certificates" for  purposes of
the  Exemption and (b) that the specific and  general conditions set forth in
the Exemption and the other requirements set  forth in the Exemption would be
satisfied. 

Review by Plan Fiduciaries

Any Plan fiduciary considering whether to purchase any Certificates on behalf
of a Plan should consult with its  counsel regarding the applicability of the
fiduciary responsibility and  prohibited transaction provisions of  ERISA and
the  Code to  such  investment.  Among other  things,  before purchasing  any
Certificates, a fiduciary  of a Plan subject to  the fiduciary responsibility
provisions of ERISA  or an  employee benefit plan  subject to the  prohibited
transaction provisions  of the Code should  make its own determination  as to
the availability of the exemptive relief provided in  the Exemption, and also
consider the availability of any other prohibited transaction exemptions. The
Prospectus  Supplement with respect  to a Series of  Certificates may contain
additional information regarding the application of the Exemption, PTCE 83-1,
or any other exemption, with respect to the Certificates offered thereby. 


                               Legal Investment

The  Prospectus Supplement  for  each  Series of  Offered  Certificates  will
identify  those  classes of  Offered Certificates,  if any,  which constitute
"mortgage  related securities" for purposes of  the Secondary Mortgage Market
Enhancement Act  of 1984  ("SMMEA"). Such classes  will constitute  "mortgage
related securities" for so  long as they are rated in one  of the two highest
rating categories  by at least  one nationally recognized  statistical rating
organization (the "SMMEA  Certificates"). As  "mortgage related  securities,"
the SMMEA Certificates will constitute legal investments for persons, trusts,
corporations,  partnerships,  associations,  business  trusts  and   business
entities  (including, but  not  limited to,  state  chartered savings  banks,
commercial banks, savings and  loan associations and insurance  companies, as
well as  trustees and state  government employee retirement  systems) created
pursuant  to or existing under the laws of  the United States or of any state
(including  the  District of  Columbia  and  Puerto  Rico)  whose  authorized
investments  are subject to  state regulation to the  same extent that, under
applicable  law, obligations  issued by  or  guaranteed as  to principal  and
interest  by the  United  States  or any  agency  or instrumentality  thereof
constitute legal investments  for such entities. Alaska,  Arkansas, Colorado,
Connecticut,   Delaware,  Florida,   Georgia,  Illinois,   Kansas,  Maryland,
Michigan, Missouri, Nebraska, New Hampshire, New  York, North Carolina, Ohio,
South Dakota,  Utah, Virginia  and West Virginia  enacted legislation,  on or
before the October 4,  1991 cutoff established by SMMEA  for such enactments,
limiting to varying  extents the ability of certain  entities (in particular,
insurance companies) to invest in  mortgage related securities, in most cases
by requiring the  affected investors to rely solely upon  existing state law,
and not SMMEA.  Accordingly, the investors affected by  such legislation will
be authorized to  invest in SMMEA Certificates only to the extent provided in
such  legislation.  Accordingly,  investors  whose  investment  authority  is
subject  to legal  restrictions should  consult their  own legal  advisors to
determine  whether and  to  what extent  the Offered  Certificates constitute
legal investments for them. 

    SMMEA also amended the legal investment  authority of federally chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may  invest in, sell or  otherwise deal with  "mortgage
related securities" without  limitation as to the percentage  of their assets
represented thereby, federal credit unions may invest in such securities, and
national banks  may purchase  such securities for  their own  account without
regard  to the limitations generally applicable  to investment securities set
forth in 12 U.S.C.  24 (Seventh), subject in each case to such regulations as
the applicable federal regulatory authority may prescribe. 

    Institutions where  investment activities are subject to legal investment
laws  or regulations  or  review  by certain  regulatory  authorities may  be
subject  to   restrictions  on  investment  in  certain  classes  of  Offered
Certificates. Any financial institution which  is subject to the jurisdiction
of the Comptroller  of the Currency,  the Board of  Governors of the  Federal
Reserve  System,  the  Federal Deposit  Insurance  Corporation  ("FDIC"), the
Office   of   Thrift   Supervision  ("OTS"),   the   National   Credit  Union
Administration  ("NCUA")  or other  federal  or state  agencies  with similar
authority  should review  any applicable  rules,  guidelines and  regulations
prior   to  purchasing  any   Offered  Certificate.  The   Federal  Financial
Institutions  Examination  Council,  for example,  has  issued  a Supervisory
Policy  Statement on Securities  Activities effective February 10,  1992 (the
"Policy Statement"). The Policy Statement has been adopted by the Comptroller
of the Currency,  the Federal Reserve Board,  the FDIC, the OTS  and the NCUA
(with certain  modifications), with  respect to  the depository  institutions
that  they regulate. The  Policy Statement prohibits  depository institutions
from  investing   in  certain  "high-risk  mortgage   securities"  (including
securities such  as certain  classes of  Offered Certificates),  except under
limited  circumstances, and sets forth certain investment practices deemed to
be  unsuitable for regulated institutions.  The NCUA issued final regulations
effective December 2, 1991  that restrict and in some  instances prohibit the
investment  by federal  credit unions  in certain  types of  mortgage related
securities. 

    In  September 1993 the  National Association  of  Insurance Commissioners
released a  draft model  investment law  (the "Model  Law") which sets  forth
model  investment guidelines for the insurance industry. Institutions subject
to insurance  regulatory  authorities  may  be  subject  to  restrictions  on
investment  similar   to  those  set  forth  in   the  Model  Law  and  other
restrictions. 

    If  specified  in the  related  Prospectus Supplement,  other  classes of
Offered Certificates  offered pursuant to this Prospectus will not constitute
"mortgage related  securities" under SMMEA. The  appropriate characterization
of this Offered Certificate under various  legal investment restrictions, and
thus the  ability of investors subject to these restrictions to purchase such
Offered  Certificates,   may   be   subject   to   significant   interpretive
uncertainties. 

    Notwithstanding SMMEA, there may be other  restrictions on the ability of
certain  investors, including depository institutions, either to purchase any
Offered  Certificates or to  purchase Offered Certificates  representing more
than a special percentage of the investors' assets. 

    Except  as  to  the  status  of  SMMEA  Certificates  identified  in  the
Prospectus Supplement  for a  Series as "mortgage  related securities"  under
SMMEA,  the  Depositor  will  make   no  representations  as  to  the  proper
characterization  of the  Certificates  for  legal  investment  or  financial
institution regulatory purposes, or as to the ability of particular investors
to  purchase any  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 Certificates)  may  adversely affect  the
liquidity of the Certificates. 

    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  and
provisions which may restrict or  prohibit investment in securities which are
not "interest bearing" or "income paying." 

    There may  be other  restrictions on  the ability  of certain  investors,
including depository institutions, either to purchase Offered Certificates or
to  purchase  Offered   Certificates  representing  more  than   a  specified
percentage of the investor's assets. Investors should consult their own legal
advisors in determining  whether and to what extent  the Offered Certificates
constitute legal investments for such investors. 


                             Plan of Distribution

The  Offered Certificates  offered  hereby  and by  the  Supplements to  this
Prospectus will  be offered in  series. The distribution of  the Certificates
may be effected  from time  to time  in one or  more transactions,  including
negotiated  transactions, at  a fixed  public  offering price  or at  varying
prices to  be determined at  the time  of sale or  at the time  of commitment
therefor. If so  specified in the related Prospectus  Supplement, the Offered
Certificates will be distributed  in a firm commitment underwriting,  subject
to  the terms and  conditions of the  underwriting agreement, by  J.P. Morgan
Securities Inc. ("JPMSI") acting  as underwriter with other  underwriters, if
any, named therein. In such event, the Prospectus Supplement may also specify
that  the  underwriters  will  not  be  obligated  to  pay  for  any  Offered
Certificates agreed  to  be  purchased by  purchasers  pursuant  to  purchase
agreements  acceptable to  the  Depositor.  In connection  with  the sale  of
Offered   Certificates,  underwriters  may   receive  compensation  from  the
Depositor  or  from  purchasers  of  Offered  Certificates  in  the  form  of
discounts,  concessions  or  commissions.  The  Prospectus  Supplement   will
describe any such compensation paid by the Depositor. 

    Alternatively,  the  Prospectus  Supplement  may  specify   that  Offered
Certificates will be distributed by JPMSI acting as agent or in some cases as
principal  with  respect  to  Offered  Certificates that  it  has  previously
purchased  or agreed  to purchase.  If JPMSI  acts  as agent  in the  sale of
Offered Certificates, JPMSI will receive a selling commission with respect to
such Offered  Certificates, depending  on market  conditions, expressed as  a
percentage of  the aggregate Certificate  Balance or notional amount  of such
Offered Certificates as  of the Cut-off Date.  The exact percentage  for each
Series of   Certificates  will  be   disclosed  in  the   related  Prospectus
Supplement. To the extent that  JPMSI elects to purchase Offered Certificates
as  principal, JPMSI may realize losses  or profits based upon the difference
between its  purchase price  and the sales  price. The  Prospectus Supplement
with  respect to  any  Series offered other  than  through underwriters  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 will  indemnify JPMSI and any  underwriters against certain
civil liabilities, including liabilities under the Securities Act of 1933, or
will contribute  to payments JPMSI  and any  underwriters may be  required to
make in respect thereof. 

    In the ordinary course  of business, JPMSI  and the Depositor may  engage
in  various  securities  and  financing  transactions,  including  repurchase
agreements to  provide interim  financing of  the Depositor's  mortgage loans
pending the sale  of such mortgage loans or interests  therein, including the
Certificates. 

    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 in connection  with reoffers
and sales by  them of Offered Certificates. Certificateholders should consult
with their legal advisors in this regard prior to any such reoffer or sale. 

    As  to  each Series of  Certificates,  only  those classes  rated  in  an
investment grade rating category by any Rating Agency will be offered hereby.
Any non-investment  grade class may  be initially retained by  the Depositor,
and may be sold by the Depositor at any time in private transactions. 


                                Legal Matters

Certain legal matters in connection  with the Certificates, including certain
federal income  tax consequences, will  be passed upon  for the  Depositor by
Brown & Wood LLP, New York, New York. 


                            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  he
included in this Prospectus or in the related Prospectus Supplement. 


                                    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 a Rating Agency. 

    Ratings on mortgage pass-through  certificates address the likelihood  of
receipt by certificateholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with  such  certificates, the  nature of  the underlying  mortgage
loans 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  Mortgagors  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 in  extreme cases might
fail to recoup their initial investments. 

    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. 


                        Index of Principal Definitions

<TABLE>
<CAPTION>
TERM IN THE PROSPECTUS                                                              PAGE(S) ON WHICH
                                                                                    TERM IS DEFINED
<S>                                                                                 <C>
1986 Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Accrual Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Accrual Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Accrued Certificate Interest  . . . . . . . . . . . . . . . . . . . . . . . . . .                     
ADA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Agreements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Applicable Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Amortizable Bond Premium Regulations  . . . . . . . . . . . . . . . . . . . . . .                     
ARM Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Asset Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Available Distribution Amount . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Balloon Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Bankruptcy Code . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Beneficial Owners . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Benefit Plan Investors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Cash Flow Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Cash Flow Agreements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Certificate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Certificateholder . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
CMBS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
CMBS Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
CMBS Issuer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
CMBS Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
CMBS Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Commercial Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Commercial Properties . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Contributions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Cooperative Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Cooperatives  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Covered Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
CPR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Credit Support  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Crime Control Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Debt Service Coverage Ratio . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Deferred Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Definitive Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Disqualifying Condition . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Distribution Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Environmental Hazard Condition  . . . . . . . . . . . . . . . . . . . . . . . . .                     
EPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Equity Participations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Excess Servicing  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Grantor Trust Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Hazardous Materials . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
JPMSI . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Labor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Lease . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Lease Assignment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Legislative History . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Lessee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Lock-out Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Lock-out Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Master REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Model Law . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Mortgage Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Mortgage Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Mortgage Interest Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Multifamily Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Multifamily Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
NCUA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Net Operating Income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Nonrecoverable Advance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Offered Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Originator  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
OTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Parties in Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Payment Lag Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Policy Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Pre-Issuance Accrued Interest . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Prepayment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Prepayment Premium  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Primary Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Prohibited Transactions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . .
Mark-to-Market Regulations  . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Qualified Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
RCRA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Refinance Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Related Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
REMIC Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
REMIC Regular Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . .                     
REMIC Regular Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
REMIC Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
REMIC Residual Certificateholder  . . . . . . . . . . . . . . . . . . . . . . . .                     
REMIC Residual Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Retained Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
RICO  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Senior Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Series  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Servicing Standard  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Servicing Transfer Event  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
SMMEA Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Special Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Specially Serviced Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . . .                     
Stripped ARM Obligations  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Stripped Bond Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Stripped Coupon Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Stripped Interest Certificates  . . . . . . . . . . . . . . . . . . . . . . . . .                     
Stripped Principal Certificates . . . . . . . . . . . . . . . . . . . . . . . . .                     
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Subsidiary REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Super-Premium Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Thrift Institutions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Title V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Trust Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Underlying CMBS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Underlying Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     
Warrantying Party . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     

</TABLE>

                     Annex A to the Prospectus Supplement
                             Dated _______, 199_



                J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
                                SERIES 199_-C_

                                   MORTGAGE
                          PASS-THROUGH CERTIFICATES

                       _____________ (MICROSOFT EXCEL)

                             ____________ (LOTUS)

 

    The attached  diskette contains two  spreadsheet files  (the "Spreadsheet
Files")  that can  be put on  a user-specified  hard drive or  network drive.
These two files are "_______________". The file "____________" is a Microsoft
Excel, Version  4.0 spreadsheet,  and the file  "_______________" is  a Lotus
123,  Version 3.0  spreadsheet.  Each file  provides,  in electronic  format,
certain statistical information  that appears under the  caption "Description
of the  Mortgage Pool-Certain Characteristics  of the Mortgage Loans"  in the
Prospectus  Supplement and  in  Annex  A to  the  Prospectus Supplement  with
respect to  all the  Mortgage Loans.  Defined terms  used in  the Spreadsheet
Files but  not otherwise defined  therein shall have the  respective meanings
assigned to them in the  Prospectus Supplement. All the information contained
in  the   Spreadsheet  Files  are   subject  to  the  same   limitations  and
qualifications contained in this Prospectus Supplement. Prospective investors
are strongly urged to read the Prospectus Supplement in its entirety prior to
accessing the Spreadsheet Files.

___________

    Microsoft  Excel  and Lotus  123 are  registered trademarks  of Microsoft
    Corporation and Lotus Development Corporation, respectively.




                                   PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS


Item 14.  Other Expenses of Issuance and Distribution.*

     The following table sets forth the estimated expenses in connection with
the issuance and distribution of the Certificates, other than underwriting
discounts and commissions:

     SEC Registration Fee . . . . . . . . . . . . . . . . . . . . .  $606,061
     Printing and Engraving Fees  . . . . . . . . . . . . . . . . .   150,000
     Legal Fees and Expenses  . . . . . . . . . . . . . . . . . . .   600,000
     Accounting Fees and Expenses . . . . . . . . . . . . . . . . .   300,000
     Trustee Fees and Expenses  . . . . . . . . . . . . . . . . . .   100,000
     Rating Agency Fees . . . . . . . . . . . . . . . . . . . . .   1,050,000
     Miscellaneous  . . . . . . . . . . . . . . . . . . . . . . . .    43,939

             Total  . . . . . . . . . . . . . . . . . . . . . .    $2,850,000  
                  
     _____________

     *    All amounts except the SEC Registration Fee are estimates of
          expenses incurred or to be incurred in connection with the issuance
          and distribution of three Series of Certificates in an aggregate
          principal amount assumed for these purposes to be equal to
          $2,226,355,000 of Certificates.

Item 15.  Indemnification of Directors and Officers.

     Under the proposed form of Underwriting Agreement, the Underwriter is
obligated under certain circumstances to indemnify officers and directors of
J.P. Morgan Commercial Mortgage Finance Corp. (the "Company") who sign the
Registration Statement, and certain controlling persons of the Company,
against certain liabilities, including liabilities under the Securities Act
of 1933, as amended (the "Act") and the Securities Exchange Act of 1934, as
amended.

     The Company's Certificate of Incorporation provides for indemnification
of directors and officers of the Company to the full extent permitted by
Delaware law.

     Section 145 of the Delaware General Corporation Law provides, in
substance, that Delaware corporations shall have the power, under specified
circumstances, to indemnify their directors, officers, employees and agents
in connection with actions, suits or proceedings brought against them by a
third party or in the right of the corporation, by reason of the fact that
they are or were such directors, officers, employees or agents, against
expenses incurred in any such action, suit or proceeding.  The Delaware
General Corporation Law also provides that the Registrant may purchase
insurance on behalf of any such director, officer, employee or agent.

     The Pooling and Servicing Agreement will provide that no director,
officer, employee or agent of the Company will be liable to the Trust Fund or
the Certificateholders for any action taken or for refraining from the taking
of any action pursuant to the Pooling and Servicing Agreement, except for
such person's own misfeasance, bad faith or gross negligence in the
performance of duties.  The Pooling and Servicing Agreement will provide
further that, with the exceptions stated above, any director, officer,
employee or agent of the Company will be indemnified and held harmless by the
Trust Fund against any loss, liability or expense incurred in connection with
any legal action relating to the Pooling and Servicing Agreement or the
Certificates, other than any loss, liability or expense (i) related to any
specific Mortgage Loan or Mortgage Loans (except as
any such loss, liability or expense shall be otherwise reimbursable pursuant
to the Pooling and Servicing Agreement), (ii) incurred in connection with any
violation by him or her of any state or federal securities law or
(iii) 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.

Item 16.  Exhibits.

          1.1       Form of Underwriting Agreement*
          3.1       Certificate of Incorporation of the Company*
          3.2       By-laws of the Company*
          4.1       Form of Pooling and Servicing Agreement*
          4.2       Form of Servicing Agreement*
          5.1       Opinion of Brown & Wood LLP as to legality of the
                    Certificates
          8.1       Opinion of Brown & Wood LLP as to certain tax matters
          24.1      Consent of Brown & Wood LLP (included in Exhibits 5.1
                    and 8.1
                    hereto)
          25.1      Powers of Attorney (included in Part II)
          ________________
          *    Incorporated by reference to the Registration Statement on
               Form S-3 (Reg. No. 333-4554)

Item 17.  Undertakings.

A.   Undertaking in respect of indemnification.

     Insofar as indemnification for liabilities arising under the Act may be
permitted to directors, officers and controlling persons of the Registrant
pursuant to the provisions described in Item 15 above, or otherwise, the
Registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as
expressed in the Act and is, therefore, unenforceable.  In the event that a
claim for indemnification against such liabilities (other than the payment by
the Registrant of expenses incurred or paid by a director, officer or
controlling person of the Registrant in the successful defense of any action,
suit or proceeding) is asserted against the Registrant by such director,
officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the
matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question of whether such indemnification by it
is against public policy as expressed in the Act and will be governed by the
final adjudication of such issue.

B.   Undertaking pursuant to Rule 415 Offering.

     The Registrant hereby undertakes:

          (1)  To file, during any period in which offers or sales are being
     made, a post-effective amendment to this Registration Statement:

               (i)  to include any prospectus required by Section 10(a)(3) of
          the Act;

              (ii)  to reflect in the Prospectus any facts or events arising
          after the effective date of the Registration Statement (or the most
          recent post-effective amendment thereof) which, individually or in
          the aggregate, represent a fundamental change in the information
          set forth in the Registration Statement;
                            
             (iii)  to include any material information with respect to the
          plan of distribution not previously disclosed in the Registration
          Statement or any material change of such information in the
          Registration Statement;

          (2)  That, for the purpose of determining any liability under the
     Act, each such post-effective amendment shall be deemed to be a new
     registration statement relating to the securities offered therein, and
     the offering of such securities at that time shall be deemed to be the
     initial bona fide offering thereof;

          (3)  To remove from registration by means of a post-effective
     amendment any of the securities being registered which remain unsold at
     the termination of the offering.

C.   Undertaking in respect of incorporation by reference.

     The Registrant hereby undertakes that, for purposes of determining any
liability under the Act, each filing of the Registrant's annual report
pursuant to Section 13(a) or Section 15(d) of the Securities and Exchange Act
of 1934 that is incorporated by reference in the Registration Statement shall
be deemed to be a new registration statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.


                                  SIGNATURES

     Pursuant  to the requirements of the Securities Act of 1933, as amended,
the Registrant certifies  that it has reasonable  grounds to believe  that it
meets all of the requirements for filing on Form S-3 and has duly caused this
Registration  Statement  to be  signed  on  its  behalf by  the  undersigned,
thereunto  duly authorized, in the  City of New  York, State of  New York, on
July 11, 1997.

                                        J.P. MORGAN COMMERCIAL MORTGAGE 
                                            FINANCE CORP.


                                        By:  /s/ Michael A. Jungman          
                                        ________________________________
                                             Michael A. Jungman
                                             President


                              POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that William S. Demchak, Debra F. Stone,
Grace  B. Vogel, and  Mindy R.  Connelly each  whose signature  appears below
constitutes and  appoints Michael  A.  Jungman, his  or her  true and  lawful
attorney-in-fact   and   agent,   with  full   power   of   substitution  and
resubstitution, for him or her and  his or her name, place and stead,  in any
and all capacities, to sign  any and all amendments (including post-effective
amendments) to this  Registration Statement, and to  file the same, with  all
exhibits thereto, and  any other documents in connection  therewith, with the
Securities and Exchange  Commission, granting unto said  attorney-in-fact and
agent, full  power and  authority to do  and perform each  and every  act and
thing requisite and necessary to be done in and about the  premises, as fully
to all intents and purposes as he or  she might or could do in person, hereby
ratifying and  confirming all  that said attorney-in-fact  and agent,  or his
substitute, may lawfully do or cause to be done by virtue thereof.

     Pursuant  to  the requirements  of  the  Securities  Act of  1933,  this
Registration  Statement has  been  signed  by the  following  persons in  the
capacities indicated on July 11, 1997. 



           Signature                           Title


     /s/ William S. Demchak             Director, Chairman of the Board
     _______________________
     William S. Demchak


     /s/ Michael A. Jungman             Director, President
     _______________________
     Michael A. Jungman                 (Principal Executive Officer)


     /s/ Debra F. Stone                  Director
     _________________________
     Debra F. Stone


     /s/ Grace B. Vogel                 Controller
     _________________________
     Grace B. Vogel                     (Principal Accounting Officer)


     /s/ Mindy R. Connelly              Treasurer
     _______________________
     Mindy R. Connelly                  (Principal Financial Officer)

                                      
                                                     

                                EXHIBIT INDEX


Exhibit No.         Description                                      Page No.
___________         ___________                                      ________

1.1            Form of Underwriting Agreement*

3.1            Certificate of Incorporation of the Company*

3.2            By-laws of the Company*

4.1            Form of Pooling and Servicing Agreement*

4.2            Form of Servicing Agreement*

5.1            Opinion of Brown & Wood LLP as to legality of the Certificates

8.1            Opinion of Brown & Wood LLP as to certain tax matters

24.1           Consent  of Brown  & Wood LLP (included in  Exhibits 5.1  and 8.1
               hereto)

25.1           Powers of Attorney (included in Part II)
________________


*    Incorporated  by reference  to the  Registration Statement  on Form  S-3
(Reg. No. 333-4554)




                                                                  EXHIBIT 5.1


                               BROWN & WOOD LLP
                            ONE TRADE WORLD CENTER
                          NEW YORK, N.Y. 10048-0557
                           TELEPHONE: 212-839-5300
                           FACSIMILE: 212-839-5599


                                        July 11, 1997


J.P. Morgan Commercial 
  Mortgage Finance Corp.
60 Wall Street
New York, New York 10260-0060


          Re:  J.P. Morgan Commercial Mortgage Finance
               Corp., Registration Statement on Form S-3
               -----------------------------------------


Ladies and Gentlemen:

     We  have acted  as counsel  to J.P.  Morgan Commercial  Mortgage Finance
Corp.,  a Delaware  corporation (the  "Registrant"), in  connection with  the
Registration Statement on Form S-3 (the "Registration  Statement") filed with
the Securities and Exchange Commission  under the Securities Act of 1933,  as
amended  (the "Act"), on July 11, 1997  for the registration under the Act of
Mortgage Pass-Through Certificates (the "Certificates").  Each series of such
Certificates  will be  issued pursuant  to a  separate pooling  and servicing
agreement (the  "Pooling and Servicing  Agreement"), among the  Registrant, a
trustee, a master servicer or servicer and/or a special servicer, each  to be
identified in the prospectus supplement for such series of Certificates.

     We have  made such investigation of law as  we deem appropriate and have
examined  the  proceedings  heretofore  taken  and  are  familiar  with   the
procedures proposed  to be  taken by  the Registrant  in connection  with the
authorization, issuance and sale of such Certificates.

     Based on the foregoing, we are of the opinion that:

     (i) When  each Pooling and  Servicing Agreement  in respect of  which we
have participated as your  counsel has been duly authorized by  all necessary
corporate action and has been duly executed and delivered, it will constitute
a valid and binding obligation  of  the Registrant  enforceable in accordance
with its  terms, subject to applicable bankruptcy, reorganization, insolvency
and similar laws affecting  creditors' rights generally and subject,   as  to 
enforceability, to general  principles  of  equity  (regardless   of  whether 
enforcement is sought in a proceeding in equity or at law); and

     (ii) When  the issuance, execution  and delivery of the  Certificates in
respect  of  which  we have  participated  as  your  counsel  have been  duly
authorized by all necessary corporate action, and when such Certificates have
been duly executed, authenticated and delivered and sold as described in  the
Registration Statement, such Certificates will be  legally and validly issued
and  the  holders  of such  Certificates  will  be entitled  to  the benefits
provided  by the  Pooling  and  Servicing Agreement  pursuant  to which  such
Certificates were issued.

     In rendering  the foregoing opinions,  we have assumed the  accuracy and
truthfulness  of   all  public   records  of  the   Registrant  and   of  all
certifications, documents and other proceedings examined by us that have been
executed or certified by officials of the  Registrant acting within the scope
of  their  official  capacities  and   have  not  verified  the  accuracy  or
truthfulness thereof.  We have also assumed the genuineness of the signatures
appearing   upon   such   public  records,   certifications,   documents  and
proceedings.    In  addition, we  have  assumed  that each  such  Pooling and
Servicing  Agreement  and  the  related  Certificates  will  be executed  and
delivered in  substantially the  form filed as  exhibits to  the Registration
Statement,  and  that such  Certificates  will be  sold  as described  in the
Registration  Statement.    We express  no  opinion  as to  the  laws  of any
jurisdiction other than  the laws of  the State of New  York and the  federal
laws of the United States of America.

     We hereby  consent to the  filing of this  opinion as an exhibit  to the
Registration Statement and to  the reference to  this firm under the  heading
"Legal Matters"  in the  Prospectus and the  Prospectus Supplement  forming a
part of the Registration Statement, without implying or admitting that we are
"experts"  within the meaning of the Act  or the rules and regulations of the
Securities and  Exchange Commission  issued thereunder,  with respect  to any
part of the Registration Statement, including this exhibit.


                                   Very truly yours,

                                   BROWN & WOOD LLP





                                                                  EXHIBIT 8.1

                               BROWN & WOOD LLP
                            ONE TRADE WORLD CENTER
                          NEW YORK, N.Y. 10048-0557
                           TELEPHONE: 212-839-5300
                           FACSIMILE: 212-839-5599


                                        July 11, 1997


J.P. Morgan Commercial 
  Mortgage Finance Corp.
60 Wall Street
New York, New York 10260-0060


          Re:  J.P. Morgan Commercial Mortgage Finance
               Corp., Registration Statement on Form S-3
               -----------------------------------------


Ladies and Gentlemen:

     We  have acted  as counsel  to J.P.  Morgan Commercial  Mortgage Finance
Corp.,  a Delaware  corporation (the  "Registrant"), in  connection  with the
issuance and  sale of  its Mortgage  Pass-Through Certificates  that evidence
interests  in certain  pools of  mortgage loans  (the "Certificates").   Each
series of Certificates  will be issued  pursuant to  a Pooling and  Servicing
Agreement  among the  Registrant, a  trustee, a  master servicer  or servicer
and/or a special servicer, each to be specified in the prospectus  supplement
for such series of Certificates.  We have advised the Registrant with respect
to certain federal income  tax consequences of the  proposed issuance of  the
Certificates.   This  advice is  summarized  under the  headings "Summary  of
Prospectus -- Tax Status of the Certificates" and "Certain Federal Income Tax
Consequences"  in the  Prospectus and  "Summary of  Prospectus Supplement  --
Certain  Federal Income  Tax Consequences"  and  "Certain Federal  Income Tax
Consequences" in the  Prospectus Supplement relating  to the Certificates  in
respect  of  which  we participated  as  your  counsel, all  as  part  of the
Registration Statement on Form S-3 (the "Registration Statement"), filed with
the  Securities and Exchange Commission under  the Securities Act of 1933, as
amended  (the  "Act"),  on  July  11,  1997  for  the  registration  of  such
Certificates under the Act.  The information set forth in the  Prospectus and
the Prospectus  Supplement under the  captions "Summary of Prospectus  -- Tax
Status of  the Certificates", "Certain  Federal Income Tax  Consequences" and
"Summary   of   Prospectus   Supplement  --   Certain   Federal   Income  Tax
Consequences",  to the  extent that it  constitutes matters  of law  or legal
conclusions, is correct in all material respects.

     We hereby  consent to the  filing of  this letter as  an exhibit to  the
Registration Statement and  to a reference  to this firm  (as counsel to  the
Registrant) under  the heading "Certain  Federal Income Tax  Consequences" in
the Prospectus forming a part of the Registration Statement, without implying
or admitting that we are "experts" within the meaning of the Act or the rules
and regulations of the Securities  and Exchange Commission issued thereunder,
with  respect to  any part  of  this Registration  Statement, including  this
exhibit.


                                   Very truly yours,
                                   
                                   BROWN & WOOD LLP  


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission