MORGAN J P COMMERCIAL MORTGAGE FINANCE CORP
S-3, 1998-09-17
ASSET-BACKED SECURITIES
Previous: COMMODORE APPLIED TECHNOLOGIES INC, 8-K, 1998-09-17
Next: LAMINATING TECHNOLOGIES INC, 8-K, 1998-09-17




   As filed with the Securities and Exchange Commission on September 17, 1998

                                                           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.  | |

<TABLE>
<CAPTION>
                                        CALCULATION OF REGISTRATION FEE
========================================================================================================================
<S>                                    <C>                     <C>                 <C>                  <C>    


             TITLE OF SHARES                    AMOUNT         PROPOSED MAXIMUM     PROPOSED MAXIMUM       AMOUNT OF
            TO BE REGISTERED                    TO BE           OFFERING PRICE          AGGREGATE        REGISTRATION
                                              REGISTERED         PER UNIT(1)        OFFERING PRICE(1)         FEE
- ------------------------------------------------------------------------------------------------------------------------

Mortgage Pass-Through Certificates....        $1,000,000             100%              $1,000,000            $295
========================================================================================================================
(1) Estimated  solely for the purpose of calculating the registration fee on the
    basis of the proposed maximum aggregate offering price.
</TABLE>

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

         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.

<PAGE>

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


                 SUBJECT TO COMPLETION, DATED SEPTEMBER 17, 1998

                         $________________ (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, as 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.

[This Prospectus Supplement may be used by the Underwriter,  an affiliate of the
Depositor and the Master  Servicer,  in connection with offers and sales related
to market making transactions in the Certificates.]

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.]

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  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.



         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

                              PROSPECTUS SUPPLEMENT

Executive Summary                                                            S-
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-
Master Servicer and Special Servicer                                         S-
Description of the Pooling and Servicing Agreement                           S-
Use of Proceeds                                                              S-
Certain Federal Income Tax Consequences                                      S-
State Tax Considerations                                                     S-
ERISA Considerations                                                         S-
Legal Investment                                                             S-
Plan of Distribution                                                         S-
Legal Matters                                                                S-
Rating                                                                       S-
Index of Principal Terms                                                     S-
Annex A: Certain Characteristics of the 100 Mortgage Loans with 
the Highest Principal Balances as of the Cut-off Date                        A-1
Annex B: Global Clearance, Settlement and Tax Documentation Procedures       B-1

                                   PROSPECTUS

Prospectus Supplement                                                          3
Available Information                                                          3
Incorporation of Certain Information by Reference                              5
Summary of Prospectus                                                          6
Risk Factors                                                                  14
Description of the Trust Funds                                                22
Use of Proceeds                                                               28
Yield Considerations                                                          28
The Depositor                                                                 31
Description of the Certificates                                               32
Description of the Agreements                                                 39
Description of Credit Support                                                 55
Certain Legal Aspects of Mortgage Loans and the Leases                        57
Certain Federal Income Tax Consequences                                       72
State Tax Considerations                                                      97
ERISA Considerations                                                          97
Legal Investment                                                              99
Plan of Distribution                                                         100
Legal Matters                                                                101
Financial Information                                                        101
Rating                                                                       101
Index of Principal Terms                                                     102







                                EXECUTIVE SUMMARY

Prospective investors are advised to read carefully,  and should rely solely on,
the detailed information  appearing elsewhere in this Prospectus  Supplement and
the accompanying  Prospectus in making their investment decision.  The following
Executive  Summary  does not include all  relevant  information  relating to the
Offered  Certificates  or the Mortgage Loans,  particularly  with respect to the
risks and special  considerations  involved  with an  investment  in the Offered
Certificates,  and is  qualified  in its  entirety by  reference to the detailed
information  appearing  elsewhere  in  this  Prospectus.  Prior  to  making  any
investment  decision, a prospective investor should review fully this Prospectus
Supplement and the Prospectus.  Capitalized terms used and not otherwise defined
herein have the respective meanings assigned to them in this Prospectus.

CLASS          RATING BY              INITIAL           % OF            % CREDIT
             SENIOR OFFERED          AGGREGATE          TOTAL            SUPPORT
              CERTIFICATES          CERTIFICATE
                                     PRINCIPAL
                                       AMOUNT





Subordinate Offered
Certificates








CLASS       DESCRIPTION        PASS-THROUGH         WEIGHTED           PRINCIPAL
                                   RATE           AVERAGE LIFE(1)      WINDOW(1)
                                                     (YEARS)            (MONTHS)



Senior Offered Certificates





Subordinate Offered Certificates









                        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.

[Seller                            Morgan  Guaranty  Trust  Company  of New York
                                   ("MGT" or the "Seller"). Approximately _____%
                                   of the Mortgage Loans were  originated by the
                                   Seller and the remaining  were  originated by
                                   various other institutions (collectively with
                                   the Seller, the "Originators"). The Seller is
                                   an  affiliate  of the  Depositor  and of J.P.
                                   Morgan Securities Inc., the Underwriter.]

[Originators                       _______Mortgage       Loans      representing
                                   approximately  ______%  of the  Initial  Pool
                                   Balance were  originated by  ____________,  a
                                   _________; _______Mortgage Loans representing
                                   approximately  ______%  of the  Initial  Pool
                                   Balance were  originated by  ____________,  a
                                   _________.]

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  [debt
                                   obligations  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).]

                                   [Certain Mortgage Loans permit the applicable
                                   Mortgagor  after a specified  period (in most
                                   cases  not  less  than  two  years  from  the
                                   Delivery  Date), to obtain the release of the
                                   related  Mortgaged  Property from the lien of
                                   the related  Mortgage  upon  substitution  of
                                   direct non-callable obligations of the United
                                   States providing payments in amounts equal to
                                   the  scheduled  payments due on such Mortgage
                                   Loan to the related Maturity Date. The Master
                                   Servicer  shall,  on  behalf  of the  related
                                   Mortgagor,  purchase such  obligations of the
                                   United  States  for  deposit  into the  Trust
                                   Fund.

                                   [__ 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.

Special Principal Payment 
   Considerations                  The rate and timing of principal payments, if
                                   any, on the Offered 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  a
                                   representation  and warranty) on the Mortgage
                                   Loans. [As described  herein,  certain of the
                                   Mortgage Loans are in the related  Prepayment
                                   Premium  Period  and,  if  certain  voluntary
                                   prepayments  are made, a  Prepayment  Premium
                                   will  be  required  to be  paid  during  such
                                   period.]  See "The  Mortgage  Pool" above and
                                   "Description of the Mortgage Pool" herein.

                                   All classes of Offered Certificates  entitled
                                   to  payments  of  principal  are  subject  to
                                   priorities   for  payment  of   principal  as
                                   described herein.  Distributions of principal
                                   on  classes  having an  earlier  priority  of
                                   payment  will  be  directly  affected  by the
                                   rates of prepayments  of the Mortgage  Loans.
                                   The  timing  of   commencement  of  principal
                                   distributions  and the weighted average lives
                                   of  classes  of  Certificates  with  a  later
                                   priority  of payment  will be affected by the
                                   rates of prepayments  experienced both before
                                   and  after  the   commencement  of  principal
                                   distributions on such classes.

Special Yield Considerations       The yield to  maturity  on each  class of the
                                   Offered 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  breaches  of   representations   and
                                   warranties) and the collection and allocation
                                   of any  Prepayment  Premium  on the  Mortgage
                                   Loans and the  allocation  thereof  to reduce
                                   the Class  Balance or  Notional  Amount.  The
                                   yield  to  maturity  on  each  class  of  the
                                   Offered  Certificates will also depend on the
                                   Pass-Through  Rate and the purchase price for
                                   each such Certificate. The yield to investors
                                   on any class of Offered  Certificates will be
                                   adversely  affected by any allocation thereto
                                   of  Prepayment  Interest  Shortfalls  on  the
                                   Mortgage  Loans,  which may  result  from the
                                   distribution  of interest only to the date of
                                   a  prepayment   occurring  during  any  month
                                   following  the  related   Determination  Date
                                   (rather  than a full month's  interest).  See
                                   "Description              of              the
                                   Certificates--Distributions--Interest
                                   Distributions on the Certificates" herein.

                                   In   general,   if   a   class   of   Offered
                                   Certificates  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.  If a class of Offered
                                   Certificates  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 that  assumed at
                                   the time of purchase.

                                   [The  yield  to   investors  on  the  Class__
                                   Certificates  will be  sensitive  to the rate
                                   and  timing  of  prepayments,   defaults  and
                                   liquidations on the Mortgage Loans.  The rate
                                   of    such    prepayments,    defaults    and
                                   liquidations   on  the  Mortgage   Loans  may
                                   fluctuate    significantly   over   time.   A
                                   significantly  faster than  expected  rate of
                                   such  prepayments,  defaults and liquidations
                                   on the  Mortgage  Pool will  have a  negative
                                   effect  on the  yield to such  investors  and
                                   could  result in the failure of  investors in
                                   the  Class__  Certificates  to recover  their
                                   initial  investments.  In  addition,  because
                                   holders  of the  Class __  Certificates  have
                                   rights  to  relatively   larger  portions  of
                                   interest  payments  on  Mortgage  Loans  with
                                   higher   Mortgage   Interest  Rates  than  on
                                   Mortgage Loans with lower  Mortgage  Interest
                                   Rates, and because Mortgage Loans with higher
                                   Mortgage  Interest Rates are generally likely
                                   to  prepay  at a faster  rate  than  Mortgage
                                   Loans with lower Mortgage Interest Rates, the
                                   yield on the  Class __  Certificates  will be
                                   materially   and  adversely   affected  to  a
                                   greater  extent  than  the  yields  on  other
                                   Offered  Certificates  if the Mortgage  Loans
                                   with higher  Mortgage  Interest  Rates prepay
                                   faster  than the  Mortgage  Loans  with lower
                                   Mortgage   Interest   Rates.   See   "Certain
                                   Prepayment,      Maturity      and      Yield
                                   Considerations,"   especially   "--Class   __
                                   Certificate Yield Considerations" herein.]

                                   [The   sequential   class  structure  of  the
                                   Offered  Certificates  causes  the  yield  of
                                   certain classes to be particularly  sensitive
                                   to changes in the rates of principal payments
                                   (including       prepayments,       defaults,
                                   liquidations  and purchases of Mortgage Loans
                                   due  to  a  breach  of a  representation  and
                                   warranty)  of the  Mortgage  Loans  and other
                                   factors.]

                                   The  yield  to   investors   on  any  of  the
                                   Certificates  will be sensitive to losses due
                                   to  defaults on the  Mortgage  Loans (and the
                                   timing  thereof),  because the amount of such
                                   losses will be allocable to such class to the
                                   extent  such  losses are not  allocated  to a
                                   subordinate   class   of   Certificates,   as
                                   described herein.  Furthermore,  as described
                                   herein,  the timing of  receipt of  principal
                                   and   interest   by   any   such   class   of
                                   Certificates  may be  adversely  affected  by
                                   losses even if such class does not ultimately
                                   bear such loss.

                                   If  a  Servicer  or  the  Trustee   makes  an
                                   advance,  it will  be  entitled  to  interest
                                   thereon at the  [Prime  Rate]  determined  in
                                   accordance  with the  Pooling  and  Servicing
                                   Agreement  to the  extent  provided  therein.
                                   Therefore, losses may be allocated to a class
                                   of Offered  Certificates  with respect to any
                                   delinquent  Monthly Payment and certain other
                                   expenses   advanced  by  a  Servicer  or  the
                                   Trustee.

                                   [The  Special  Servicer  will be  entitled to
                                   receive   compensation   in  the  form  of  a
                                   percentage  of  the   outstanding   principal
                                   balance   of  each   Mortgage   Loan  and  an
                                   additional  amount equal to a  percentage  of
                                   the  outstanding  principal  balance  of  any
                                   Mortgage Loan which is being  serviced by the
                                   Special   Servicer  (a  "Specially   Serviced
                                   Mortgage   Loan")   prior  to  the  right  of
                                   Certificateholders  to receive  distributions
                                   on   the   Certificates.    Such   additional
                                   compensation  with  respect to the  Specially
                                   Serviced   Mortgage   Loans  will  result  in
                                   shortfalls  which  will be  allocated  to the
                                   classes  of  Certificates   with  the  lowest
                                   payment  priority for purposes of application
                                   of the Adjusted Available Distribution Amount
                                   in the order  described  herein.  See "Master
                                   Servicer and Special  Servicer--Servicing and
                                   Other  Compensation  and Payment of Expenses"
                                   herein.]

                                   See "Certain  Prepayment,  Maturity and Yield
                                   Considerations"     herein     and     "Yield
                                   Considerations" 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  under  ERISA or
                                   Section  4975 of the  Code or  whether  there
                                   exists   any    statutory,    regulatory   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.

         PREPAYMENTS  ON THE  MORTGAGE  LOANS  WILL  DECREASE  THE VALUE OF YOUR
CERTIFICATES.  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.

         YOUR YIELD WILL BE DIFFERENT,  AND MAY BE LOWER,  THAN YOU  ANTICIPATE.
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.

         [THERE ARE SIGNIFICANT RISKS ASSOCIATED WITH SOME OF THE MORTGAGE LOANS
AND MORTGAGED  PROPERTIES THAT ARE PART OF THIS MORTGAGE POOL.]  [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.

         [A SUBSTANTIAL NUMBER OF THE MORTGAGED  PROPERTIES ARE CONCENTRATED IN.
GEOGRAPHIC  REGIONS.  A DOWNTURN IN ANY SUCH REGION  WILL  ADVERSELY  AFFECT THE
PAYMENT ON THE  MORTGAGE  LOANS AND YOUR  CERTIFICATES.  _____ 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.]

         THERE ARE  ENVIRONMENTAL  RISKS  ASSOCIATED  WITH SOME OF THE MORTGAGED
PROPERTIES.   Under  various  federal,   state  and  local  environmental  laws,
ordinances  and  regulations,  a current or  previous  owner or operator of real
property may be liable for the costs of removal and  remediation of hazardous or
toxic  substances on, under,  adjacent to or in such  property.  Such laws often
impose  liability  whether  or  not  the  owner  or  operator  knew  of,  or was
responsible for, the presence of such hazardous or toxic substances. The cost of
any required  remediation and the owner's liability  therefor as to any property
is generally not limited under such enactments and could exceed the value of the
property and/or the aggregate assets of the owner. In addition,  the presence of
hazardous  or toxic  substances,  or the  failure  to  properly  remediate  such
property, may adversely affect the owner's or operator's ability to borrow funds
using such  property as  collateral.  Persons  who  arrange for the  disposal or
treatment of hazardous or toxic  substances  may also be liable for the costs of
removal or remediation of such substances at the disposal or treatment facility.
Certain  laws impose  liability  for release of asbestos  into the air and third
parties  may seek  recovery  from owners or  operators  of real  properties  for
personal injury associated with exposure to asbestos.

         Under  some  environmental  laws,  such  as the  federal  Comprehensive
Environmental  Response,  Compensation,  and  Liability  Act of 1980, as amended
("CERCLA"),  as well as certain state laws, a secured  lender (such as the Trust
Fund) may be liable as an "owner" or "operator" for the costs of responding to a
release or threat of a release of hazardous  substances on or from a Mortgagor's
property,  if agents or employees of a lender are deemed to have participated in
the  management of the  Mortgagor's  property,  regardless of whether a previous
owner caused the environmental  damage.  The Trust Fund's potential  exposure to
liability  for cleanup  costs  pursuant to CERCLA may increase if the Trust Fund
actually  takes  possession  of  a  Mortgagor's  property,  or  control  of  its
day-to-day operations, as for example through the appointment of a receiver.

         [The  Pooling  and  Servicing   Agreement  provides  that  the  Special
Servicer,  acting  on  behalf  of the  Trust  Fund,  may  not  acquire,  through
foreclosure or deed in lieu thereof,  title to a Mortgaged Property or take over
its operation unless the Special Servicer has previously determined,  based on a
report  prepared  by a qualified  person who  regularly  conducts  environmental
audits,  that  (i) the  Mortgaged  Property  is in  compliance  with  applicable
environmental laws or that taking the actions necessary to comply with such laws
is reasonably likely to produce a greater recovery on a present value basis than
not taking such actions and (ii) there are no circumstances known to the Special
Servicer  relating  to  the  use  of  hazardous  substances  or  petroleum-based
materials  which  require   investigation  or  remediation,   or  that  if  such
circumstances  exist,  taking  such  remedial  actions is  reasonably  likely to
produce a greater  recovery  on a  present  value  basis  than not  taking  such
actions.]

         MORTGAGOR  DEFAULTS WILL DECREASE THE VALUE OF YOUR  CERTIFICATES.  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:]

         [SOME OF THE ORIGINATORS REQUIRE GREATER SCRUTINY DUE TO THEIR TROUBLED
HISTORY . 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  MAY  TAKE  ACTIONS  WHICH  ARE  DETRIMENTAL  TO THE
CERTIFICATEHOLDERS.  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.]

         [THE  LACK  OF  ATTORNMENT  PROVISIONS  IN THE  MORTGAGE  MAY  CAUSE  A
FAVORABLE LEASE TO BE TERMINATED UPON FORECLOSURE OF A MORTGAGED PROPERTY.  Some
of the tenant  leases,  including  the anchor  tenant  leases,  contain  certain
provisions that require the tenant to attorn to (that is,  recognize as landlord
under the lease) a successor owner of the property following  foreclosure.  Some
of the leases,  including the anchor tenant leases, may be either subordinate to
the  liens  created  by the  Mortgage  Loans or else  contain a  provision  that
requires the tenant to  subordinate  the lease if the mortgagee  agrees to enter
into  a  non-disturbance  agreement.  In  some  states,  if  tenant  leases  are
subordinate  to the liens  created by the Mortgage  Loans and such leases do not
contain  attornment  provisions,  such leases may terminate upon the transfer of
the property to a foreclosing  lender or purchaser at foreclosure.  Accordingly,
in the case of the foreclosure of a Mortgaged  Property  located in such a state
and leased to one or more  desirable  tenants  under  leases that do not contain
attornment  provisions,  such  Mortgaged  Property  could  experience  a further
decline in value if such tenants' leases were terminated  (e.g., if such tenants
were paying  above-market  rents).  If a Mortgage is subordinate to a lease, the
lender will not  (unless it has  otherwise  agreed with the tenant)  possess the
right to dispossess  the tenant upon  foreclosure  of the  property,  and if the
lease  contains  provisions  inconsistent  with the Mortgage  (e.g.,  provisions
relating to  application  of insurance  proceeds or  condemnation  awards),  the
provisions  of the  lease  will  take  precedence  over  the  provisions  of the
Mortgage.]

         ENFORCEABILITY  OF  ACCELERATION  CLAUSES  MAY NOT BE  ENFORCED  IN THE
EQUITY COURTS OF SOME STATES . 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.

         Certain of the Mortgage  Loans will be secured in part 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"  in the
Prospectus.

         [ONE  ACTION   CONSIDERATIONS   MAY  CAUSE  DELAYS  IN  ENFORCEMENT  OF
FORECLOSURES. Several states (including California) have laws that prohibit more
than one  "judicial  action" to enforce a mortgage  obligation,  and some courts
have construed the term "judicial action" broadly. The Special Servicer may need
to obtain  advice of counsel  prior to enforcing  any of the Trust Fund's rights
under any of the Mortgage Loans that include Mortgaged Properties where the rule
could  be  applicable.  In  addition,  in the  case of a Pool  Loan  secured  by
Mortgaged  Properties  located in multiple  states,  the Special Servicer may be
required to  foreclose  first on  properties  located in states  where such "one
action" rules apply (and where  non-judicial  foreclosure  is permitted)  before
foreclosing on properties  located in states where  judicial  foreclosure is the
only  permitted  method of  foreclosure.  See "Certain Legal Aspects of Mortgage
Loans and the Leases--Foreclosure" in the Prospectus.]

         APPRAISALS  AND  MARKET   STUDIES  ARE  ESTIMATES   ONLY.  In  general,
appraisals represent the analysis and opinion of the respective appraisers at or
before  the time  made and are not  guarantees,  and may not be  indicative,  of
present or future value.  There can be no assurance that another appraiser would
not have arrived at a different valuation,  even if such appraiser used the same
general approach to, and the same method of, appraising the property.  Moreover,
appraisals seek to establish the amount a typically  motivated buyer would pay a
typically motivated seller.  Such amount could be significantly  higher than the
amount  obtained  from the sale of a  Mortgaged  Property  under a  distress  or
liquidation sale.  Information  regarding the values of the Mortgaged Properties
as of the Cut-off Date is presented  under  "Description  of the Mortgage  Pool"
herein for illustrative purposes only.

         CERTAIN  PARTIES  MAY HAVE  CONFLICTS  OF  INTEREST  WITH  RESPECT TO A
MORTGAGED PROPERTY. A substantial number of the Mortgaged Properties are managed
by property managers affiliated with the respective  Mortgagors.  These property
managers may also manage additional  properties,  including  properties that may
compete with the  Mortgaged  Properties.  Moreover,  affiliates  of the managers
and/or the  Mortgagors,  or the managers and/or the Mortgagors  themselves,  may
also own other properties,  including  competing  properties.  Accordingly,  the
managers of the Mortgaged Properties and the Mortgagors may experience conflicts
of interest in the management and/or ownership of such properties.  In addition,
the Seller or  affiliates  thereof may have other  financing  arrangements  with
affiliates  of  the   Mortgagors  and  may  enter  into   additional   financing
relationships in the future.

         RECENT IMPROVEMENTS ON A MORTGAGED PROPERTY MAY NOT COMPLY WITH CURRENT
ZONING LAWS. INSPECTIONS DONE AT THE TIME OF ORIGINATION MAY NOT HAVE IDENTIFIED
ALL THE  PROBLEMS OF A MORTGAGED  PROPERTY.  As a  consequence  of,  among other
things,  changes in applicable building and zoning ordinances and codes ("Zoning
Laws") affecting certain of the Mortgaged Properties which have come into effect
after the  construction of improvements  on such Mortgaged  Properties,  certain
improvements may not comply fully with current Zoning Laws,  including  density,
use, parking and set-back requirements,  but qualify as permitted non-conforming
uses.  Such  changes  may limit the  ability of the  Mortgagor  to  rebuild  the
premises  "as is" in the  event of a  substantial  casualty  loss  with  respect
thereto  and may  adversely  affect  the  ability of the  Mortgagor  to meet its
Mortgage Loan  obligations  from cash flow.  While it is expected that insurance
proceeds would be available for  application  to the related  Mortgage Loan if a
substantial casualty were to occur, no assurance can be given that such proceeds
would be  sufficient  to pay off such Mortgage Loan in full or, if the Mortgaged
Property  were to be repaired or restored in  conformity  with current law, what
its value  would be relative to the  remaining  balance on the related  Mortgage
Loan, whether the Mortgaged Property would have a value equal to that before the
casualty, or what its revenue-producing potential would be.

         Inspections  of the Mortgaged  Properties  were conducted in connection
with the  origination of the Mortgage Loans by licensed  engineers to assess the
structure,  exterior  walls,  roofing  interior  construction,   mechanical  and
electrical  systems  and  general  condition  of the site,  buildings  and other
improvements located on the Mortgaged Properties. There can be no assurance that
all  conditions  requiring  repair or replacement  have been  identified in such
inspections.

         THERE  ARE  POTENTIAL  COSTS  ASSOCIATED  WITH  THE  COMPLIANCE  OF THE
AMERICANS WITH  DISABILITIES  ACT. Under the Americans with  Disabilities Act of
1990 (the  "ADA"),  all public  accommodations  must  remove  architectural  and
communication  barriers which are  structural in nature from existing  places of
public  accommodation  to the  extent  "readily  achievable."  To the extent the
Mortgaged  Properties do not comply with the ADA, the Mortgagors may be required
to incur costs of  complying  with the ADA.  In  addition,  noncompliance  could
result  in the  imposition  of fines by the  federal  government  or an award of
damages to private litigants. The requirements of the ADA may also be imposed on
a  foreclosing  lender who succeeds to the interest of the Mortgagor as owner or
landlord.  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.

         [THE VOTE OF A SPECIFIED PERCENTAGE OF THE  CERTIFICATEHOLDERS MAY BIND
ALL CERTIFICATEHOLDERS . Under certain circumstances, the consent or approval of
the holders of a specified  percentage of the aggregate  Certificate  Balance of
all outstanding  Certificates  ("Voting Rights") will be required to direct, and
will be sufficient to bind all Certificateholders 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 Pooling and Servicing Agreement in certain  circumstances.  See "Description
of the Pooling and Servicing Agreement--Voting Rights" herein.]






                        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]

Adjustment Date         199        199        199       199       199       199
- --------------------------------------------------------------------------------
199

January [ ]
February [ ] 
March [ ] 
April [ ] 
May [ ] 
June [ ] 
July [ ] 
August [ ] 
September [ ] 
October [ ] 
November [ ] 
December [ ]


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).]

         [Certain  Mortgage  Loans  permit  the  applicable  Mortgagor  after  a
specified period (in most cases not less than two years from the Delivery Date),
to obtain the release of the  related  Mortgaged  Property  from the lien of the
related  Mortgage upon  substitution of direct  non-callable  obligations of the
United States providing  payments in amounts equal to the scheduled payments due
on such Mortgage Loan to the related  Maturity Date. The Master  Servicer shall,
on behalf of the related  Mortgagor,  purchase  such  obligations  of the United
States for deposit into the Trust Fund.

         [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:

<TABLE>
<CAPTION>
                                  Mortgage Rates as of the Cut-off Date

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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

Weighted Average
  Mortgage Rate:

Note: Percentage totals may not add due to rounding.
</TABLE>




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

<TABLE>
<CAPTION>
                                                 Property Type


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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

Note:   Percentage totals may not add due to rounding.


</TABLE>


         [The  following  table  sets forth the range of Gross  Margins  for the
Mortgage Loans:]

<TABLE>
<CAPTION>
                                                   [Gross Margins]
                                                   ---------------

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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

Weighted Average
 Gross Margin:

Note:  Percentage totals may not add due to rounding.
</TABLE>



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

<TABLE>
<CAPTION>
                                  [Frequency of Adjustments to Mortgage Rates]

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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

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.

</TABLE>


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

<TABLE>
<CAPTION>
                                     [Frequency of Adjustments to Monthly Payments]

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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

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

</TABLE>


         [The following table sets forth the range of maximum lifetime  Mortgage
Rates for the Mortgage Loans:]

<TABLE>
<CAPTION>
                                            [Maximum Lifetime Mortgage Rates]
                                            ---------------------------------

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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======
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.

</TABLE>


         [The following table sets forth the range of minimum lifetime  Mortgage
Rates on the Mortgage Loans:]

<TABLE>
<CAPTION>
                                            [Minimum Lifetime Mortgage Rates]
                                            ---------------------------------

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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

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.

</TABLE>



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

<TABLE>
<CAPTION>
                                     Principal Balances as of the Cut-off Date
                                     -----------------------------------------

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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

Average Principal Balance
as of the
Cut-off Date:

Note: Percentage totals may not add due to rounding.

</TABLE>



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

<TABLE>
<CAPTION>
                                         Original Term to Maturity in Months
                                         -----------------------------------

<S>                      <C>                       <C>                 <C>                     <C>    
                                                                                                  Percent by
                                                                          Aggregate               Aggregate
  Original                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
  --------                ---------                 ------             ----------------        ----------------


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

Weighted Average
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.

</TABLE>



<TABLE>
<CAPTION>
                                Remaining Term to Maturity in Months
                                ------------------------------------

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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

Weighted Average Remaining
Term to Maturity:

Note: Percentage totals may not add due to rounding.

</TABLE>



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

<TABLE>
<CAPTION>
                                            Mortgage Loan Year of Origination
                                            ---------------------------------

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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

Note: Percentage totals may not add due to rounding.





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


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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======
Note: Percentage totals may not add due to rounding.

</TABLE>



          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.

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

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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======
Weighted Average Cut-off
Date LTV Ratio:


Note: Percentage totals may not add due to rounding.

</TABLE>



         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.]

<TABLE>
<CAPTION>
                                Debt Service Coverage Ratios as of the Cut-off Date
                                ---------------------------------------------------


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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

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.

</TABLE>






         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:

<TABLE>
<CAPTION>
                                                 Geographic Distribution
                                                 -----------------------


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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

Note:    Percentage totals may not add due to rounding.

         [regional breakdown to be provided as appropriate]
</TABLE>



         [____% 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.]

<TABLE>
<CAPTION>
                                             [Mortgage Loan Lock-out Dates]
                                             ------------------------------


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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

Note: Percentage totals may not add due to rounding.

</TABLE>



         [___% 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.]

<TABLE>
<CAPTION>
                                        [Mortgage Loan Prepayment Premiums]
                                        -----------------------------------

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


Total                                               100.00%              $                           100.00%
                                                    =======              ========                    =======

Note: Percentage totals may not add due to rounding.

</TABLE>



         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.]

BOOK-ENTRY REGISTRATION OF THE OFFERED CERTIFICATES

         BOOK-ENTRY  REGISTRATION.  The Offered  Certificates  will be initially
issued  through the  book-entry  facilities  of DTC,  or CEDEL or the  Euroclear
System  ("Euroclear")  if they are  participants of such systems,  or indirectly
through  organizations  which are  participants in such systems.  As to any such
class of Offered  Certificates,  the record holder of such  Certificates will be
DTC's  nominee.  CEDEL and  Euroclear  will hold omnibus  positions on behalf of
their  participants  through  customers'  securities  accounts  in  CEDEL's  and
Euroclear's   names  on  the  books  of  their  respective   depositories   (the
"Depositories"), which in turn will hold such positions in customers' securities
accounts in Depositories' names on the books of DTC.

         DTC is a limited-purpose  trust company organized under the laws of the
State of New York,  which holds securities for its  participating  organizations
("DTC  Participants",  and together with the CEDEL and  Euroclear  participating
organizations,  the "Participants") and facilitates the clearance and settlement
of securities  transactions between  Participants through electronic  book-entry
changes in the accounts of Participants. Participants include securities brokers
and dealers,  banks,  trust companies and clearing  corporations and may include
certain other  organizations.  Other  institutions that are not Participants but
clear  through or  maintain a custodial  relationship  with  Participants  (such
institutions,  "Indirect  Participants") have indirect access to DTC's clearance
system.

         Because of time zone differences,  the securities account of a CEDEL or
Euroclear  Participant (each as defined below) as a result of a transaction with
a DTC  Participant  (other  than a  depositary  holding  on  behalf  of CEDEL or
Euroclear)  will be credited  during the  securities  settlement  processing day
(which  must be a  business  day for  CEDEL  or  Euroclear,  as the case may be)
immediately  following the DTC settlement date. Such credits or any transactions
in such  securities  settled  during  such  processing  will be  reported to the
relevant  Euroclear  Participant or CEDEL Participant on such business day. Cash
received in CEDEL or Euroclear as a result of sales of  securities by or through
a CEDEL  Participant or Euroclear  Participant to a DTC Participant  (other than
the  depository  for CEDEL or Euroclear)  will be received with value on the DTC
settlement  date,  but will be available in the relevant CEDEL or Euroclear cash
account only as of the business day following settlement in DTC.

         Transfers between Participants will occur in accordance with DTC rules.
Transfers  between CEDEL  Participants or Euroclear  Participants  will occur in
accordance with their respective rules and operating procedures.

         Cross-market  transfers  between persons holding directly or indirectly
through  DTC,  on the  one  hand,  and  directly  or  indirectly  through  CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance  with DTC  rules on  behalf of the  relevant  European  international
clearing  system  by  the  relevant  Depositories;  however,  such  cross-market
transactions  will require  delivery of  instructions  to the relevant  European
international  clearing system by the  counterparty in such system in accordance
with its rules and procedures  and within its  established  deadlines  (European
time).  The  relevant  European  international  clearing  system  will,  if  the
transaction  meets its  settlement  requirements,  deliver  instructions  to its
Depository to take action to effect final settlement on its behalf by delivering
or receiving  securities  in DTC, and making or receiving  payment in accordance
with normal  procedures for same day funds  settlement  applicable to DTC. CEDEL
Participants or Euroclear  Participants may not deliver instructions directly to
the Depositories.

         CEDEL,  as  a  professional   depository,   holds  securities  for  its
participating organizations ("CEDEL Participants") and facilitates the clearance
and settlement of securities  transactions  between CEDEL  Participants  through
electronic  book-entry  changes  in  accounts  of  CEDEL  Participants,  thereby
eliminating the need for physical  movement of  certificates.  As a professional
depository, CEDEL is subject to regulation by the Luxembourg Monetary Institute.

         Euroclear was created to hold securities for  participants of Euroclear
("Euroclear   Participants")  and  to  clear  and  settle  transactions  between
Euroclear  Participants  through  simultaneous  electronic  book-entry  delivery
against  payment,   thereby  eliminating  the  need  for  physical  movement  of
certificates and any risk from lack of simultaneous  transfers of securities and
cash.  Euroclear is operated by the Brussels,  Belgium office of Morgan Guaranty
Trust  Company  of New York (the  "Euroclear  Operator"),  under  contract  with
Euroclear  Clearance  Systems  S.C.,  a Belgian  co-operative  corporation  (the
"Clearance  Cooperative").   All  operations  are  conducted  by  the  Euroclear
Operator,  and all Euroclear  securities  clearance  accounts and Euroclear cash
accounts  are  accounts   with  the  Euroclear   Operator,   not  the  Clearance
Cooperative.  The Clearance  Cooperative  establishes  policies for Euroclear on
behalf of Euroclear  Participants.  The Euroclear Operator is the Belgian branch
of a New York banking  corporation which is a member bank of the Federal Reserve
System.  As such,  it is regulated and examined by the Board of Governors of the
Federal Reserve System and the New York State Banking Department, as well as the
Belgian Banking Commission. Securities clearance accounts and cash accounts with
the Euroclear Operator are governed by the Terms and Conditions Governing Use of
Euroclear  and the related  Operating  Procedures  of the  Euroclear  System and
applicable Belgian law (collectively, the "Terms and Conditions"). The Terms and
Conditions govern transfers of securities and cash within Euroclear, withdrawals
of securities and cash from Euroclear,  and receipts of payments with respect to
securities  in  Euroclear.  All  securities  in Euroclear are held on a fungible
basis  without  attribution  of specific  certificates  to  specific  securities
clearance accounts.

         Distributions  in respect of the DTC  Registered  Certificates  will be
forwarded by the Trustee to DTC, and DTC will be responsible for forwarding such
payments to Participants,  each of which will be responsible for disbursing such
payments to the Beneficial  Owners it represents or, if applicable,  to Indirect
Participants.  Accordingly,  Beneficial  Owners  may  experience  delays  in the
receipt of payments in respect of their  Certificates.  Under DTC's  procedures,
DTC will  take  actions  permitted  to be taken by  holders  of any class of DTC
Registered  Certificates  under the Pooling and Servicing  Agreement only at the
direction  of one or more  Participants  to  whose  account  the DTC  Registered
Certificates  are credited and whose aggregate  holdings  represent no less than
any minimum amount of Percentage  Interests or voting rights required  therefor.
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  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 DTC Registered
Certificates or for  maintaining,  supervising or reviewing any records relating
to such beneficial ownership interests.

         Beneficial   Owners   will  not  be   recognized   by  the  Trustee  as
Certificateholders, as such term is used in the Pooling and Servicing Agreement;
provided,  however,  that  Beneficial  Owners will be  permitted  to request and
receive information  furnished to  Certificateholders  by the Trustee subject to
receipt by the Trustee of a  certification  in form and substance  acceptable to
the Trustee stating that the person  requesting such information is a Beneficial
Owner. Otherwise, the Beneficial Owners will be permitted to receive information
furnished to Certificateholders and to exercise the rights of Certificateholders
only indirectly through DTC, its Participants and Indirect Participants.

         Although  DTC,  CEDEL  and  Euroclear  have  agreed  to  the  foregoing
procedures in order to facilitate  transfers of the Offered  Certificates  among
Participants  of DTC,  CEDEL  and  Euroclear,  they are under no  obligation  to
perform or  continue  to perform  such  procedures  and such  procedures  may be
discontinued at any time.

         DEFINITIVE  CERTIFICATES.  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 an event  described in the preceding  paragraph,
the Trustee is required to notify,  through DTC, Participants who have ownership
of  DTC  Registered  Certificates  as  indicated  on the  records  of DTC of the
availability of Definitive  Certificates for their DTC Registered  Certificates.
Upon  surrender  by DTC of the  definitive  certificates  representing  the  DTC
Registered   Certificates  and  upon  receipt  of  instructions   from  DTC  for
re-registration,  the Trustee will reissue the DTC  Registered  Certificates  as
Definitive  Certificates  issued in the  respective  principal  amounts owned by
individual  Beneficial  Owners,  and  thereafter  the Trustee will recognize the
holders of such Definitive Certificates as Certificateholders  under the Pooling
and Servicing Agreement.

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

Initial Percent.............    ___%      __%      __%      __%      __%     __%
__________ 25, 199_.........

__________ 25, 199_.........
__________ 25, 199_.........
__________ 25, 199_.........
__________ 25, 199_.........
__________ 25, 199_.........
__________ 25, 199_.........
__________ 25, 200_.........
__________ 25, 200_.........
__________ 25, 200_.........
__________ 25, 200_.........

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 POOLING AND SERVICING 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
                             -----------------------       -----------------------          ---------------
<S>                       <C>              <C>          <C>             <C>           <C>              <C>
                                            By Dollar                    By Dollar                      By Dollar
                            By No. of       Amount of     By No. of      Amount of       By No. of      Amount of
                              Loans           Loans         Loans          Loans           Loans          Loans
                              -----           -----         -----          -----           -----          -----

                                                        (Dollar Amount in Thousands)

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                   %             %              %               %      %                     %

- ----------
(1) Includes bankruptcies which preclude foreclosure.

</TABLE>

         [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 upon the
workout and REO  experience  of  ______________________________________________,
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 "real  estate  assets"
within the meaning of Section  856(c)(5)(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)(5)(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.


                            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

         [A fiduciary of any employee  benefit plan or of other retirement plans
or 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 employee  benefit plans subject to
ERISA or 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 IBCA,
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  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

15.  City                                  Appraised Value]

16.  State

17.  Zip code

18.  Rate index

19.  First rate change

<PAGE>

                 SUBJECT TO COMPLETION, DATED SEPTEMBER 17, 1998


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 debt obligations 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."

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.

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

(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


         Prospectus Supplement                                           3

         Available Information                                           4

         Incorporation Of Certain Information By Reference               5

         Summary Of Prospectus                                           5

         Risk Factors                                                   11

         Description Of The Trust Funds                                 18

         Use Of Proceeds                                                24

         Yield Considerations                                           24

         The Depositor                                                  28

         Description Of The Certificates                                28

         Description Of The Agreements                                  36

         Description Of Credit Support                                  51

         Certain Legal Aspects Of The Mortgage Loans And The Leases     53

         Certain Federal Income Tax Consequences                        68

         State Tax Considerations                                       92

         Erisa Considerations                                           93

         Legal Investment                                               96

         Plan Of Distribution                                           97

         Legal Matters                                                  98

         Financial Information                                          98

         Rating                                                         98

         Index Of Principal Terms                                       99



         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.

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  evidencing interests in, or debt
obligations  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--Prepayments  and Effect on Average  Life of  Certificates  and 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 of certain  other  retirement  plans or
arrangements,  including individual  retirement accounts and annuities and Keogh
plans, that are subject to the Employee  Retirement Income Security Act of 1974,
as amended ("ERISA"),  or Section 4975 of the Code, and an investment manager of
a collective investment fund or separate account in which such plans,  accounts,
annuities or arrangements are invested, should carefully review with their legal
advisors whether the purchase or holding of Offered Certificates could give rise
to a transaction that is prohibited or is not otherwise  permissible under ERISA
or  Section  4975 of the Code.  See  "ERISA  Considerations"  herein  and in the
related  Prospectus  Supplement.  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 "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.

                                  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 "Warranting 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 Sellers"), 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  (a "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--Prepayments  and  Effect on  Average  Life of
Certificates and 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  Sellers 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
Sellers 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 on 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
Sellers 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 twelve-month 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  Sellers  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  agreements.  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.

         Whether actions taken by a lender would  constitute such  participation
in the  management  of a facility  or  property,  so that the  lender  loses the
protection of this "second  creditor  exclusion,"  has been a matter of judicial
interpretation of the statutory language,  and court decisions have historically
been inconsistent.  In 1990, the United States Court of Appeals for the Eleventh
Circuit  suggested,  in United  States v.  Fleet  Factors  Corp.,  that the mere
capacity of the lender to influence a borrower's decisions regarding disposal of
hazardous  substances  was  sufficient  participation  in the  management of the
borrower's  business to deny the protection of the secured creditor exclusion to
the lender,  regardless of whether the lender actually exercised such influence.
Other  judicial  decisions did not interpret the secured  creditor  exclusion as
narrowly as did the Eleventh Circuit.

         This  ambiguity  appears to have been  resolved by the enactment of the
Asset  Conservation,  Lender Liability and Deposit  Insurance  Protection Act of
1996 (the "Asset  Conservation  Act"),  which took effect on September 30, 1996.
The  Asset  Conservation  Act  provides  that  in  order  to be  deemed  to have
participated  in the  management of a secured  property,  a lender must actually
participate in the operational  affairs of the property or of the borrower.  The
Asset Conservation Act also provides that participation in the management of the
property  does  not  include  "merely  having  the  capacity  to  influence,  or
unexercised  right  to  control"  operations.  Rather,  a lender  will  lose the
protection   of  the   secured   creditor   exclusion   only  if  it   exercises
decision-making  control  over  the  borrower's   environmental  compliance  and
hazardous  substance  handling and  disposal  practices,  or assumes  day-to-day
management of all operational functions of the secured property.

         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.

         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.

a. 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 December 30, 1997 the IRS issued final 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 generally be long-term if the Grantor Trust  Certificate has been owned for
more than one year.  Long-term  capital  gains of  individuals  are  subject  to
reduced  maximum tax rates while  capital  gains on the sale of assets held less
than one year by individuals are generally subject to ordinary income rates. The
deductibility of capital losses is limited.

         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 (other
than a  partnership  that is not  treated as a United  States  person  under any
applicable  Treasury  regulations),  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  persons  have the
authority to control all substantial decisions of the trust. Notwithstanding the
preceding  sentence,  to the extent  provided in Treasury  regulations,  certain
trusts in  existence on August 20, 1996,  and treated as United  States  persons
prior to such date,  that  elect to  continue  to be  treated  as United  States
persons also will be a U.S. Holder.

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.

f. NEW WITHHOLDING REGULATIONS

         On October 6, 1997, the Treasury Department issued new regulations (the
"New Regulations") which make certain  modifications to the withholding,  backup
withholding and information reporting rules described above. The New Regulations
attempt to unify certification  requirements and modify reliance standards.  The
New Regulations will generally be effective for payments made after December 31,
1999,  subject to certain transition rules.  Prospective  investors are urged to
consult their own tax advisors regarding the New Regulations.

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 December 30, 1997 the IRS issued final 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,  and will  generally  be
long-term if the REMIC Regular Certificateholder held it for more than one year.
Long-term  capital gains of individuals are subject to reduced maximum tax rates
while capital gains on the sale of assets held less than one year by individuals
are generally  subject to ordinary income rates.  The  deductibility  of capital
losses is limited.

         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.

         New  Withholding   Regulations.   On  October  6,  1997,  the  Treasury
Department  issued new regulations  (the "New  Regulations")  which make certain
modifications to the withholding,  backup withholding and information  reporting
rules  described  above.  The New  Regulations  attempt  to unify  certification
requirements and modify reliance  standards.  The New Regulations will generally
be effective  for  payments  made after  December  31, 1999,  subject to certain
transition  rules.  Prospective  investors  are urged to  consult  their own tax
advisors regarding the New Regulations.

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 and will be  long-term if the
REMIC Residual Certificate has been held for more than one year. 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. Long-term capital gains of individuals
are  subject to reduced  maximum tax rates  while  capital  gains on the sale of
assets held less than one year by individuals are generally  subject to ordinary
income rates. The deductibility of capital losses is limited.

         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
Sellers'  obligations,  as the case may be, under the related Agreement for such
Series,  such tax will be borne by such Master Servicer,  Trustee or Sellers, as
the  case  may be,  out of its own  funds or (ii)  the  Sellers'  obligation  to
repurchase a Mortgage Loan, such tax will be borne by the Sellers.  In the event
that such Master Servicer,  Trustee or Sellers, 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"),  and Section 4975 of the Code impose certain restrictions on employee
benefit  and  other  plans  subject  to  ERISA  or to  Section  4975 of the Code
("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,  regulatory 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  less  than 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 IBCA,  Inc.,  Moody's  Investors  Service,
Inc. and Standard & Poor's Ratings Group (each, a "Rating Agency");

         (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.

         On July  21,  1997,  the  DOL  published  in the  Federal  Register  an
amendment  to  the  Exemption,   which  extends   exemptive  relief  to  certain
mortgage-backed  and asset  backed  securities  transactions  using  pre-funding
accounts for trusts issuing pass-through  certificates.  The amendment generally
allows  mortgage  loans  or  other  secured   receivables  (the   "Obligations")
supporting payments to  certificateholders,  and having a value equal to no more
than twenty-five percent (25%) of the total principal amount of the certificates
being offered by the trust,  to be  transferred  to the trust within a 90-day or
three month  period  following  the  closing  date (the  "Pre-Funding  Period"),
instead  of  requiring  that  all  such  Obligations  be  either  identified  or
transferred  on or before the Closing  Date.  The relief is  available  when the
following conditions are met:

                  (1) The  ratio  of the  amount  allocated  to the  pre-funding
         account to the total principal amount of the certificates being offered
         (the "Pre-Funding Limit") must not exceed twenty-five percent (25%).

                  (2) All  Obligations  transferred  after the Closing Date (the
         "Additional  Obligations")  must meet the same terms and conditions for
         eligibility as the original Obligations used to create the trust, which
         terms and conditions have been approved by a Rating Agency.

                  (3) The transfer of such  Additional  Obligations to the trust
         during the Pre-Funding Period must not result in the certificates to be
         covered by the Exemption  receiving a lower credit rating from a Rating
         Agency upon termination of the Pre-Funding  Period than the rating that
         was obtained at the time of the initial issuance of the certificates by
         the trust.

                  (4) Solely as a result of the use of pre-funding, the weighted
         average annual  percentage  interest rate for all of the Obligations in
         the trust at the end of the  Pre-Funding  Period  must not be more than
         100  basis  points  lower  than  the  average  interest  rate  for  the
         Obligations transferred to the trust on the Closing Date.

                  (5)  In  order  to  insure  that  the  characteristics  of the
         Additional  Obligations  are  substantially  similar  to  the  original
         Obligations which were transferred to the Trust Fund:

                           (i) the characteristics of the Additional Obligations
                  must be  monitored  by an  insurer  or  other  credit  support
                  provider that is independent of the depositor; or

                           (ii)  an  independent   accountant  retained  by  the
                  depositor  must  provide  the  depositor  with a letter  (with
                  copies provided to each Rating Agency rating the certificates,
                  the  related  underwriter  and the  related  trustee)  stating
                  whether  or  not  the   characteristics   of  the   Additional
                  Obligations  conform to the  characteristics  described in the
                  related prospectus or prospectus supplement and/or pooling and
                  servicing agreement. In preparing such letter, the independent
                  accountant  must  use  the  same  type of  procedures  as were
                  applicable to the  Obligations  transferred to the trust as of
                  the Closing Date.

                  (6) The Pre-Funding Period must end no later than three months
         or 90 days after the Closing  Date or earlier in certain  circumstances
         if the  pre-funding  account falls below the minimum level specified in
         the pooling and servicing agreement or an Event of Default occurs.

                  (7) Amounts  transferred  to any  pre-funding  account  and/or
         capitalized  interest  account used in connection  with the pre-funding
         may be  invested  only in  certain  permitted  investments  ("Permitted
         Investments").

                  (8) The  related  prospectus  or  prospectus  supplement  must
describe:

                           (i)       any  pre-funding account and/or capitalized
                  interest  account  used   in  connection  with  a  pre-funding
                  account;

                           (ii)      the duration of the Pre-Funding Period;

                           (iii)     the  percentage and/or dollar amount of the
                   Pre-Funding Limit for the trust; and

                           (iv) that the amounts  remaining  in the  pre-funding
                  account at the end of the Pre-Funding  Period will be remitted
                  to certificateholders as repayments of principal.

                  (9) The related pooling and servicing  agreement must describe
         the  Permitted   Investments   for  the   pre-funding   account  and/or
         capitalized  interest  account  and,  if not  disclosed  in the related
         prospectus  or  prospectus  supplement,  the terms and  conditions  for
         eligibility of Additional Obligations.


         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 ERISA or 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 TERMS

IRS ..........................................................................80
1986 Act .....................................................................74
Accounts .....................................................................39
Accrual Certificates.......................................................8, 28
Accrued Certificate Interest..................................................30
ADA ..........................................................................68
Agreements ....................................................................7
Amortizable Bond Premium Regulations......................................71, 83
Applicable Amount ............................................................88
ARM Loans ................................................................22, 74
Asset Conservation Act........................................................64
Asset Sellers ................................................................18
Available Distribution Amount.................................................29
Balloon Mortgage Loans........................................................14
Bankruptcy Code ..............................................................60
Beneficial Owners ............................................................35
Book-Entry Certificates.......................................................29
Cash Flow Agreement........................................................7, 24
Cash Flow Agreements...........................................................1
Cede ......................................................................4, 35
CERCLA ...................................................................16, 64
Certificate ..................................................................36
Certificate Balance........................................................8, 30
Certificateholder ............................................................35
Certificateholders............................................................18
Certificates ..............................................................5, 95
Closing Date .................................................................79
CMBS ...................................................................1, 6, 18
CMBS Agreement ...............................................................23
CMBS Issuer ..................................................................23
CMBS Servicer ................................................................23
CMBS Trustee  ................................................................23
Code .........................................................................10
Commercial Loans .............................................................19
Commercial Properties......................................................6, 19
Commission ....................................................................4
Contingent Regulations........................................................80
Contributions Tax ............................................................90
Cooperative ..............................................................19, 56
Cooperative Loans ............................................................56
Cooperatives .................................................................19
Covered Trust ............................................................15, 52
CPR ..........................................................................26
Credit Support .........................................................1, 7, 24
Crime Control Act ............................................................69
Cut-off Date ..................................................................8
Debt Service Coverage Ratio...................................................20
Deferred Interest ............................................................76
Definitive Certificates...................................................29, 36
Depositor ....................................................................18
Determination Date............................................................29
Disqualifying Condition.......................................................65
Distribution Account..........................................................41
Distribution Date .............................................................8
DTC .......................................................................4, 35
Environmental Hazard Condition................................................65
Equity Participations.........................................................22
ERISA ....................................................................10, 93
Exchange Act ..................................................................4
Exemption ....................................................................94
FDIC .....................................................................39, 96
Grantor Trust Certificates.....................................................9
Hazardous Materials...........................................................66
Indirect Participants.........................................................35
Insurance Proceeds............................................................40
IRS ..........................................................................71
JPMSI ........................................................................97
L/C Bank .....................................................................53
Labor ........................................................................94
Lease ......................................................................4, 6
Lease Assignment ..............................................................1
Legislative History...........................................................75
Lessee .....................................................................4, 6
Liquidation Proceeds......................................................40, 42
Loan-to-Value Ratio...........................................................21
Lock-out Date ................................................................22
Lock-out Period...............................................................22
Mark-to-Market Regulations....................................................88
Master REMIC..................................................................78
Master Servicer................................................................5
Model Law.....................................................................96
Mortgage Assets............................................................1, 18
Mortgage Interest Rate.....................................................6, 22
Mortgage Loans..........................................................1, 6, 18
Mortgage Notes...............................................................19
Mortgaged Properties...........................................................6
Mortgages.................................................................19, 54
Mortgagor.....................................................................54
Multifamily Loans.............................................................19
Multifamily Properties.....................................................6, 18
NCUA..........................................................................96
Net Operating Income..........................................................20
New Regulations...........................................................77, 86
Nonrecoverable Advance........................................................32
Offered Certificates...........................................................1
OID.......................................................................69, 71
OID Regulations...............................................................71
Originator....................................................................19
OTS...........................................................................96
Participants..................................................................35
Pass-Through Rate..........................................................8, 30
Payment Lag Certificates......................................................84
Permitted Investments.........................................................40
Plans.........................................................................93
Policy Statement..............................................................96
Prepayment....................................................................26
Prepayment Assumption.........................................................74
Prepayment Premium............................................................22
Primary Servicer...............................................................5
Prohibited Transactions Tax...................................................90
Purchase Price................................................................39
Rating Agency.................................................................10
RCRA..........................................................................65
Record Date...................................................................29
Refinance Loans...............................................................21
Related Proceeds..............................................................32
Relief Act ...................................................................68
REMIC .........................................................................9
REMIC Certificates............................................................77
REMIC Regular Certificateholde................................................78
REMIC Regular Certificates.................................................9, 77
REMIC Regulations ............................................................69
REMIC Residual Certificateholder..............................................85
REMIC Residual Certificates................................................9, 77
Restricted Group .............................................................95
Retained Interest ............................................................47
RICO .........................................................................68
Senior Certificates........................................................8, 28
Series ..........................................................1, 5, 9, 12, 26
Servicer ......................................................................9
Servicing Standard............................................................42
Servicing Transfer Event......................................................43
SMMEA ........................................................................95
SMMEA Certificates............................................................95
Special Servicer ..............................................................5
Specially Serviced Mortgage Loan..............................................43
Stripped ARM Obligations......................................................75
Stripped Bond Certificates....................................................73
Stripped Coupon Certificates..................................................73
Stripped Interest Certificates.............................................8, 28
Stripped Principal Certificates............................................8, 28
Subordinate Certificates...................................................8, 28
Subsidiary REMIC .............................................................78
Super-Premium Certificates....................................................79
Title V ......................................................................67
Trust Assets ..................................................................3
Trust Fund ....................................................................1
Trustee .......................................................................5
U.S. Person ..............................................................76, 92
UCC ..........................................................................35
Underlying CMBS ..............................................................18
Underlying Mortgage Loans.....................................................18
Value ........................................................................21
Voting Rights ................................................................17
Warranting Party .........................................................11, 38
Whole Loans ..................................................................18


<PAGE>

                                     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.............................$   590,000
         Printing and Engraving Fees......................$   300,000
         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....................................$    60,000

              Total........................................$3,000,000

         ----------
         * 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  $2,589,673,000  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. 333-31095)


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 September 16,
1998.

                                                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,  James M. Collins and Michael A. Jungman,  each whose  signature  appears
below constitutes and appoints each of Michael A. Jungman, Lawrence J. Blume and
Bianca A. Russo, or any of them, 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 September 16, 1998.




            SIGNATURE                                        TITLE


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


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


      /s/ Debra F. Stone                      Director
      ---------------------------
         Debra F. Stone


      /s/ James M. Collins                    Controller
      ---------------------------                 (Principal Accounting and 
         James M. Collins                          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. 333-31095)


                                                                     EXHIBIT 5.1


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



                                            September 17, 1998


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  September  17,  1998 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


                                                 September 17, 1998


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 September 17, 1998
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