MORGAN STANLEY CAPITAL I INC
S-3, 1998-09-04
ASSET-BACKED SECURITIES
Previous: CONSOLIDATED CAPITAL PROPERTIES VI, 4, 1998-09-04
Next: NATIONAL PROPERTY INVESTORS 8 /CA/, 4, 1998-09-04



     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON SEPTEMBER 4, 1998
                                                       STATEMENT NO. 333-
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   ----------
                         FORM S-3 REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                                   ----------
                          MORGAN STANLEY CAPITAL I INC.
             (Exact name of registrant as specified in its charter)
       Delaware                                               13-3291626
(State of incorporation)                                    (I.R.S. Employer
                                                             Identification No.)

                                  1585 Broadway
                            New York, New York 10036
                                 (212) 296-7000
               (Address, including zip code, and telephone number,
              including area code, of principal executive offices)

                                   ----------
                                 DAVID R. WARREN
                                    President
                                  1585 Broadway
                            New York, New York 10036
                                 (212) 296-7000
              (Name and address, including zip code, and telephone
               number, including area code, of agent for service)

                                   ----------

                                    COPY TO:

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

                             MICHAEL S. GAMBRO, ESQ.
                               ANNA H. GLICK, ESQ.
                          Cadwalader, Wickersham & Taft
                                 100 Maiden Lane
                            New York, New York 10038
                                 (212) 504-6000

APPROXIMATE  DATE OF COMMENCEMENT  OF PROPOSED SALE TO THE PUBLIC:  From time to
time after this Registration Statement becomes effective.

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, please check the following box. [X]

If this form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the  Securities  Act  registration  statement  number of the  earlier  effective
registration statement for the sane 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 SECURITIES                   AMOUNT           PROPOSED MAXIMUM       PROPOSED MAXIMUM         AMOUNT OF
           BEING REGISTERED                BEING REGISTERED       OFFERING PRICE            AGGREGATE          REGISTRATION
                                                                    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 determining the registration fee.

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

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

                               ____ of ____ pages.
                                                                     [VERSION 1]
                 SUBJECT TO COMPLETION, DATED __________


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

                              $___________________

PROSPECTUS SUPPLEMENT
(To Prospectus dated ____, 199_)

                          MORGAN STANLEY CAPITAL I INC.
                                    DEPOSITOR

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES _______


         The   Series   199_-_   Mortgage    Pass-Through    Certificates   (the
"Certificates") will consist of ____ classes of Certificates,  designated as the
Class [ ] Certificates,  Class [ ] Certificates and Class [ ] Certificates  (the
Class [ ] Certificates,  collectively, the "Subordinate Certificates").  It is a
condition of the issuance of the Class [ ] Certificates  that they be rated [not
lower than] "_______________" by _________________.

         The Certificates  will represent in the aggregate the entire beneficial
interest in a trust fund (the "Trust Fund") to be  established by Morgan Stanley
Capital I Inc. (the  "Depositor").  The Trust Fund will consist  primarily of [a
pool (the "Mortgage Pool") of  [conventional],  [fixed rate]  [adjustable  rate]
mortgage loans, with terms to maturity of not more than ___ years (the "Mortgage
Loans"),  secured  by  first  [and/or  junior]  liens  on  one-  to  four-family
residential   properties,]  [mortgage   participations,   mortgage  pass-through
certificates, mortgage-backed securities evidencing interests therein or secured
thereby (the "MBS"),]  [and] [certain  direct  obligations of the United States,
agencies thereof or agencies created thereby (the "Government Securities")]. The
Mortgage Loans were  originated or acquired by ___________  (the "Mortgage Asset
Seller")  and will be sold to the  Depositor  on or prior to the date of initial
issuance of the Certificates.

         The Class [ ] Certificates will evidence  approximately an initial ___%
undivided  interest in the Trust Fund and the Subordinate  Certificates,  in the
aggregate, will evidence approximately an initial ___% undivided interest in the
Trust Fund. Only the Class [ ] Certificates are being offered hereby.

         INVESTORS SHOULD CONSIDER,  AMONG OTHER THINGS, CERTAIN RISKS SET FORTH
UNDER THE CAPTION "RISK FACTORS" HEREIN AND IN THE PROSPECTUS.

         [The MBS will [consist of]  [include] the following  series and classes
of securities:  [identify title[s] and class[es] of MBS][,  including  [title[s]
and class[es] of MBS].] [The  [title[s] and class[es] of MBS] are  [subordinate]
[interest-only] securities.] [See "Summary--The MBS."]]

         [The yield to investors  in the  [interest-only]  Certificates  will be
[extremely]  sensitive to the rate and timing of principal  payments  (including
prepayments, repurchases, defaults and liquidations) in the Mortgage Loans which
may fluctuate  significantly  over time. An [extremely]  rapid rate of principal
payments on the  Mortgage  Loans could result in the failure of investors in the
[interest-only] Certificates to recover their initial investments.]

         [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.

                                   ----------

                              MORGAN STANLEY & CO.
                                  INCORPORATED
_______, 19__


<PAGE>


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 __th day of each [month] [__] or, if any such day is
not a business day, on the next succeeding business day, beginning in __________
(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 "Certificate Balance")] [notional balance (the "Notional Balance")] of such
class  [or  each  component  thereof]  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
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".]

         [_______________ will act as master servicer of the Mortgage Loans (the
"Master  Servicer").  The obligations of the Master Servicer with respect to the
Certificates  will be limited to its contractual  servicing  obligations and the
obligation    under   certain    circumstances   to   make   Advances   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 Mortgage  Asset Seller  certain  representations  and
warranties  with respect to the Mortgage  Loans and to assign to the Trustee the
obligation of the Mortgage  Asset Seller to  repurchase  or  substitute  for any
Mortgage  Loan as to which there exists an uncured  material  breach of any such
representation or warranty.]

                                   ----------

PROCEEDS  OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON THE
CLASS [ ] CERTIFICATES.  THE CLASS [ ] CERTIFICATES DO NOT REPRESENT AN INTEREST
IN OR OBLIGATION OF THE DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE OR ANY OF
THEIR RESPECTIVE AFFILIATES. NEITHER THE CLASS [ ] CERTIFICATES NOR THE MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR
BY THE DEPOSITOR, THE MASTER SERVICER, THE TRUSTEE 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.]

                                   ----------

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

         The yield to maturity on the Class [ ] Certificates  will depend on the
rate and timing of  principal  payments  (including  prepayments,  defaults  and
liquidations) on the Mortgage Loans. See "Risk Factors" herein and "Risk Factors
- -- Average Life of Certificates; Prepayments; Yields" and "Yield Considerations"
in the Prospectus.  As further  described  herein,  losses on the Mortgage Loans
will be allocated to the  Subordinate  Certificates  prior to  allocation to the
Class [ ] Certificates. See "Description of the Certificates -- Distributions --
Priority" herein.

         There is currently no secondary  market for the Class [ ] Certificates.
Morgan Stanley & Co. Incorporated (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 Class [ ]  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  Class [ ]  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 Class [ ] Certificates  are offered subject to prior sale, when, as
and if accepted  by the  Underwriter,  and subject to approval of certain  legal
matters by __________, counsel for the Underwriter. It is expected that delivery
of the Class [ ] Certificates  [in book-entry  form] [in  registered,  certified
form] will be made on or about ___________, 199_, [through the facilities of The
Depository  Trust  Company] [at the offices of the  Underwriter,  New York,  New
York] against payment therefor in immediately available funds.

                                   ----------

         THE  CLASS  [ ]  CERTIFICATES  OFFERED  BY THIS  PROSPECTUS  SUPPLEMENT
CONSTITUTE PART OF A SEPARATE SERIES OF CERTIFICATES ISSUED BY THE DEPOSITOR AND
ARE BEING OFFERED  PURSUANT TO ITS PROSPECTUS  DATED  _______________,  199_, OF
WHICH THIS PROSPECTUS SUPPLEMENT IS A PART AND WHICH ACCOMPANIES THIS PROSPECTUS
SUPPLEMENT.   THE  PROSPECTUS  CONTAINS  IMPORTANT  INFORMATION  REGARDING  THIS
OFFERING WHICH IS NOT CONTAINED HEREIN,  AND PROSPECTIVE  INVESTORS ARE URGED TO
READ THE PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT IN FULL. SALES OF THE CLASS [
]  CERTIFICATES  MAY NOT BE  CONSUMMATED  UNLESS THE PURCHASER HAS RECEIVED BOTH
THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

                                TABLE OF CONTENTS

                                                                           Page
                                                                           ----

                              Prospectus Supplement

Summary...................................................................  S-
Risk Factors..............................................................  S-
Description of the Mortgage Pool..........................................  S-
Description of the Certificates...........................................  S-
Pooling and Servicing Agreement...........................................  S-
Use of Proceeds...........................................................  S-
Certain Federal Income Tax Consequences...................................  S-
ERISA Considerations......................................................  S-
Legal Investment..........................................................  S-
Plan of Distribution......................................................  S-
Legal Matters.............................................................  S-
Rating....................................................................  S-


                                   Prospectus

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

                                   ----------

         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 in connection with
the  offer  contained  in  this  Prospectus   Supplement  and  the  accompanying
Prospectus,  and, if given,  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  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 is correct as of any time  subsequent to
the date hereof.



<PAGE>

                          ___________________________

                        SUMMARY OF PROSPECTUS SUPPLEMENT


         The following  summary is qualified in its entirety by reference to the
detailed  information  appearing elsewhere in this Prospectus  Supplement and in
the accompanying Prospectus.  CERTAIN CAPITALIZED TERMS 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............................   Morgan   Stanley   Capital  I  Inc.,   a
                                        Delaware  corporation and a wholly-owned
                                        limited  purpose  finance  subsidiary of
                                        Morgan   Stanley  Group  Inc.  See  "The
                                        Depositor" in the Prospectus.

Master Servicer......................   _______________, a ________________. See
                                        "Pooling and Servicing  Agreement -- The
                                        Master Servicer" herein.

[Sub-Servicers.......................   _________________, a __________________]

Trustee..............................   _________________, a __________________.

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 __ day of each
                                        [month]  [ ] or,  if any  such __ 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
                                        [ ] Certificate 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 [ ]  Certificate
                                        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
                                        [[conventional],       [fixed      rate]
                                        [adjustable rate] Mortgage Loans secured
                                        by first  [and/or  junior] liens on one-
                                        to  four-family  residential  properties
                                        (the "Mortgaged  Properties") located in
                                        __    different    states,]    [mortgage
                                        participations,   mortgage  pass-through
                                        certificates, mortgage-backed securities
                                        evidencing  interests therein or secured
                                        thereby  (the  "MBS"),]  [and]  [certain
                                        direct obligations of the United States,
                                        agencies  thereof  or  agencies  created
                                        thereby (the "Government  Securities")].
                                        [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 Closing  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
                                        Mortgage Asset Seller.]

                                        [_____    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
                                        [identify  day or  days]  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    limitations    on   the   periodic
                                        adjustment of the related Mortgage Rate,
                                        and  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,
                                        subject, in the case of several Mortgage
                                        Loans, to payment caps,  which limit the
                                        amount by which the Monthly  Payment may
                                        adjust on any Payment Adjustment Date as
                                        described   herein.   _______   of   the
                                        Mortgage Loans,  representing __% of the
                                        Mortgage  Loans (by aggregate  principal
                                        balance as of the Cut-off Date,  provide
                                        for  Payment  Adjustment  Dates to occur
                                        annually,  while  the  remainder  of the
                                        Mortgage  Loans provide for  adjustments
                                        of the Monthly Payment to occur monthly,
                                        quarterly or semi-annually.]

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

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

                                        [__ Mortgage Loans,  representing  ____%
                                        of  the  Mortgage   Loans  by  aggregate
                                        principal  balance  as  of  the  Cut-off
                                        Date,  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 MBS.............................   [Title   and   issuer   of    underlying
                                        securities, amount deposited or pledged,
                                        amount originally issued, maturity date,
                                        interest rate, [redemption  provisions],
                                        description of other material terms.]

[The Index...........................   As of any Interest Rate Adjustment Date,
                                        the Index 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  Mortgagors,  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 [(i)
                                        the   aggregate   amount   of   negative
                                        amortization  in respect of the Mortgage
                                        Loans  for  their  respective  Due Dates
                                        occurring  during the related Due Period
                                        and  (ii)]  the  aggregate   portion  of
                                        Prepayment  Interest Shortfalls incurred
                                        during the  related  Due Period that was
                                        not  covered by the  application  of the
                                        Master Servicer's servicing compensation
                                        for 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,  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.]]

[Special Prepayment Considerations...   The rate of  principal  payments  on the
                                        Class [ ] Certificates collectively will
                                        depend   on  the  rate  and   timing  of
                                        principal      payments       (including
                                        prepayments,  defaults and liquidations)
                                        on the  Mortgage  Loans.  As is the case
                                        with     mortgage-backed      securities
                                        generally,  the  Class [ ]  Certificates
                                        are  subject  to  substantial   inherent
                                        cash-flow   uncertainties   because  the
                                        Mortgage  Loans  may be  prepaid  at any
                                        time.    Generally,    when   prevailing
                                        interest    rates    are     increasing,
                                        prepayment  rates on mortgage loans tend
                                        to  decrease,  resulting  in  a  reduced
                                        return of  principal  to  investors at a
                                        time when  reinvestment  at such  higher
                                        prevailing  rates  would  be  desirable.
                                        Conversely,   when  prevailing  interest
                                        rates are declining, prepayment rates on
                                        mortgage   loans   tend   to   increase,
                                        resulting   in  a   greater   return  of
                                        principal  to  investors  at a time when
                                        reinvestment  at  comparable  yields may
                                        not be possible.

                                        [The  multiple  class  structure  of the
                                        Class [ ]  Certificates  results  in the
                                        allocation of prepayments  among certain
                                        classes as follows  [to be  included  as
                                        appropriate]:

                                        [SEQUENTIALLY   PAYING  CLASSES:   [All]
                                        classes  of the  Class [ ]  Certificates
                                        are  subject to various  priorities  for
                                        payment  of   principal   as   described
                                        herein.  Distributions on classes having
                                        an earlier  priority of payment  will be
                                        immediately  affected by the  prepayment
                                        speed of the Mortgage Loans early in the
                                        life of the Mortgage Pool. Distributions
                                        on  classes  with a  later  priority  of
                                        payment will not be directly affected by
                                        the prepayment  speed until such time as
                                        principal  is   distributable   on  such
                                        classes;    however,   the   timing   of
                                        commencement of principal  distributions
                                        and the weighted  average  lives of such
                                        classes   will   be   affected   by  the
                                        prepayment speed experienced both before
                                        and after the  commencement of principal
                                        distributions on such classes.]

                                        [[SCHEDULED]   CERTIFICATES:   Principal
                                        distributions    on   the    [Scheduled]
                                        Certificates  will be payable in amounts
                                        determined   based   on   schedules   as
                                        described  herein,   provided  that  the
                                        prepayment  speed of the Mortgage  Loans
                                        each month remains [at a constant  level
                                        of]    [between    approximately    ___%
                                        [SPA][CPR] (as defined herein) and] ___%
                                        [SPA][CPR].   [However,   as   discussed
                                        herein,  actual principal  distributions
                                        are likely to deviate from the described
                                        amounts,  because it is highly  unlikely
                                        that the actual  prepayment speed of the
                                        Mortgage Loans each month will remain at
                                        or  near   ___%   [SPA][CPR].]   If  the
                                        prepayment  speed of the Mortgage  Loans
                                        is  consistently  higher  than  ___%  of
                                        [SPA][CPR],    then   the    [Companion]
                                        Certificates  will be retired before all
                                        of  the  [Scheduled]   Certificates  are
                                        retired,   and  the  rate  of  principal
                                        distributions  and the weighted  average
                                        lives  of  the   remaining   [Scheduled]
                                        Certificates  will become  significantly
                                        more   sensitive   to   changes  in  the
                                        prepayment  speed of the Mortgage  Loans
                                        and principal distributions thereon will
                                        be  more  likely  to  deviate  from  the
                                        described amounts.]

                                        [[COMPANION]  CERTIFICATES:  Because  of
                                        the application of amounts available for
                                        principal  distributions among the Class
                                        [  ],   Class   [  ]  and   Class   [  ]
                                        Certificates  in any given month,  first
                                        to the  [Scheduled]  Certificates  up to
                                        the  described  amounts  and then to the
                                        [Companion]  Certificates,  the  rate of
                                        principal distributions and the weighted
                                        average   lives   of   the   [Companion]
                                        Certificates will be extremely sensitive
                                        to  changes in the  prepayment  speed of
                                        the Mortgage Loans. The weighted average
                                        lives  of the  [Companion]  Certificates
                                        will be significantly  more sensitive to
                                        changes  in the  prepayment  speed  than
                                        that of the [Scheduled]  Certificates or
                                        a fractional  undivided  interest in the
                                        Mortgage Loans.]]

[Special Yield Considerations........   The yield to maturity on each respective
                                        class of the Class [ ] Certificates will
                                        depend   on  the  rate  and   timing  of
                                        principal      payments       (including
                                        prepayments,  defaults and liquidations)
                                        on the Mortgage Loans and the allocation
                                        thereof   (and  of  any  losses  on  the
                                        Mortgage    Loans)   to    reduce    the
                                        Certificate    Principal   Balance   (or
                                        Notional  Amount) of such class, as well
                                        as   other    factors    such   as   the
                                        Pass-Through  Rate (and any  adjustments
                                        thereto) and the purchase price for such
                                        Certificates.  The yield to investors on
                                        any class of 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.

                                        In general,  if a Class [ ]  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 Class [ ] 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    that    originally
                                        anticipated.

                                        The   Class   [  ]   Certificates   were
                                        structured   based   on  a   number   of
                                        assumptions,   including  a   prepayment
                                        assumption   of  ___%   [SPA][CPR]   and
                                        weighted  average  lives   corresponding
                                        thereto  as  set  forth   herein   under
                                        "Special Prepayment Considerations." The
                                        yield  assumptions  for  the  respective
                                        classes  of  Offered  Certificates  will
                                        vary as determined at the time of sale.

                                        [The  multiple  class  structure  of the
                                        Senior Certificates causes the yields of
                                        certain   classes  to  be   particularly
                                        sensitive  to changes in the  prepayment
                                        speed of the  Mortgage  Loans  and other
                                        factors,  as follows  [to be included as
                                        appropriate]:]

                                        [Interest   strip  and  inverse  floater
                                        classes:  The yield to  investors on the
                                        [identify  classes]  will  be  extremely
                                        sensitive  to the  rate  and  timing  of
                                        principal payments on the Mortgage Loans
                                        (including  prepayments,   defaults  and
                                        liquidations),   which   may   fluctuate
                                        significantly over time. A rapid rate of
                                        principal payments on the Mortgage Loans
                                        could result in the failure of investors
                                        in  the  [identify  interest  strip  and
                                        inverse   floater   strip   classes]  to
                                        recover their initial investments, and a
                                        slower   than    anticipated   rate   of
                                        principal payments on the Mortgage Loans
                                        could  adversely  affect  the  yield  to
                                        investors  on  the  [identify  non-strip
                                        inverse floater classes].]

                                                                      
                                        [[Variable   Strip]   Certificates.   In
                                        addition to the foregoing,  the yield on
                                        the [Variable Strip]  Certificates  will
                                        be  materially  adversely  affected to a
                                        greater  extent  than the  yields on the
                                        other  Class  [ ]  Certificates  if  the
                                        Mortgage  Loans  with  higher   Mortgage
                                        Rates  prepay  faster than the  Mortgage
                                        Loans with lower Mortgage Rates, because
                                        holders   of   the   [Variable    Strip]
                                        Certificates  generally  have  rights to
                                        relatively  larger  portions of interest
                                        payments  on  the  Mortgage  Loans  with
                                        higher  Mortgage  Rates than on Mortgage
                                        Loans with lower Mortgage Rates.]

                                                                      
                                        [Adjustable   rate  (including   inverse
                                        floater)  classes:   The  yield  on  the
                                        [identify floating rate classes] will be
                                        sensitive,   and   the   yield   on  the
                                        [identify  inverse floater classes] will
                                        be extremely sensitive,  to fluctuations
                                        in  the  level  of  [the   index].   The
                                        Pass-Through   Rate  on  the   [identify
                                        inverse   floater   classes]  will  vary
                                        inversely  with,  and at a multiple  of,
                                        [the index].]

                                        [Inverse floater companion  classes:  In
                                        addition to the foregoing,  in the event
                                        of relatively  low  prevailing  interest
                                        rates   (including   [the   index]   and
                                        relatively   high  rates  of   principal
                                        prepayments  over  an  extended  period,
                                        while investors in the [identify inverse
                                        floater  companion  classes] may then be
                                        experiencing  a high  current  yield  on
                                        such  Certificates,  such  yield  may be
                                        realized  only over a  relatively  short
                                        period,  and it is  unlikely  that  such
                                        investors would be able to reinvest such
                                        principal     prepayments     on    such
                                        Certificates at a comparable yield.]

                                        [RESIDUAL  CERTIFICATES:  Holders of the
                                        Residual  Certificates  are  entitled to
                                        receive  distributions  of principal and
                                        interest as described  herein;  however,
                                        holders  of such  Certificates  may have
                                        tax  liabilities  with  respect to their
                                        Certificates  during the early  years of
                                        their term that substantially exceed the
                                        principal and interest  payable  thereon
                                        during such periods. [In addition,  such
                                        distributions  will  be  reduced  to the
                                        extent  that they are  subject to United
                                        States      federal      income      tax
                                        withholding.]]]

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

Certain Federal Income Tax
  Consequences.......................   [An  election  will be made to treat the
                                        Trust  Fund  as a real  estate  mortgage
                                        investment conduit ("REMIC") for federal
                                        income tax  purposes.  Upon the issuance
                                        of the Class [ ]  Certificates,  Brown &
                                        Wood  LLP or  Cadwalader,  Wickersham  &
                                        Taft,  counsel  to the  Depositor,  will
                                        deliver  its  opinion  generally  to the
                                        effect that assuming compliance with all
                                        provisions  of the Pooling and Servicing
                                        Agreement,   for   federal   income  tax
                                        purposes, the Trust Fund will qualify as
                                        a REMIC under Sections 860A through 860G
                                        of the  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")]
                                        [standard prepayment assumption ("SPA")]
                                        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
                                        ("ERISA"),  or Section  4975 of the Code
                                        should review  carefully  with its legal
                                        advisors whether the purchase or holding
                                        of  Class [ ]  Certificates  could  give
                                        rise to a transaction that is prohibited
                                        or is  not  otherwise  permitted  either
                                        under ERISA or Section  4975 of the Code
                                        or whether there exists any statutory or
                                        administrative  exemption  applicable to
                                        an   investment   therein.]   [The  U.S.
                                        Department   of  Labor  has   issued  an
                                        individual     exemption,     Prohibited
                                        Transaction   Exemption  90-24,  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  such as the
                                        Trust  Fund,   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 [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.



<PAGE>




                                  RISK FACTORS
       [Description will depend on the particulars of the Mortgage Assets]


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

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

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

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

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

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

         [Risks  Associated  with  Certain of the Mortgage  Loans and  Mortgaged
Properties.] [Description of type of property.]

         [Because the Mortgage Loans are  adjustable  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' income.
In such event, the related  mortgagor's  ability to make Monthly Payments may be
impaired, and a mortgagor payment default would be more likely to occur.]

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

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

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

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

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

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

         [TROUBLED ORIGINATORS.  The Mortgage Loans were originated or purchased
by  the  [Originating  Institutions],  each  of  which  is  subject  to  an  RTC
receivership.  It is possible that the financial difficulties experienced by the
[Originating Institutions] may have adversely affected either or both of (i) the
standards and procedures pursuant to which the Mortgage Loans were originated or
purchased by such  [Originating  Institutions] and (ii) the manner in which such
Mortgage   Loans  have  been   serviced   prior  to   assumption   of  servicing
responsibilities by the Master Servicer.  The Mortgage Loans will be acquired by
the  Depositor  on or before the Closing Date from the  Mortgage  Asset  Seller,
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".]

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


                    DESCRIPTION OF THE [MORTGAGE POOL] [MBS]

GENERAL

         The Trust Fund will consist  primarily of [___  [conventional],  [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 $____________,]  [mortgage  participations,  mortgage pass-through
certificates, mortgage-backed securities evidencing interests therein or secured
thereby (the "MBS"),]  [and] [certain  direct  obligations of the United States,
agencies  thereof or agencies  created thereby (the  "Government  Securities")].
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 one- to four-  family  residential
property  (a  "Mortgaged   Property").   The  Mortgaged  Properties  consist  of
[description  of  one-  to  four-family  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  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 or acquired by  ________________  (the  "Mortgage  Asset Seller") and
will comply with the underwriting  criteria described herein. The Depositor will
purchase the Mortgage Loans to be included in the Mortgage Pool on or before the
Closing Date from the Mortgage  Asset  Seller  pursuant to a seller's  agreement
(the "Seller's  Agreement"),  to be dated as of  ____________,  199_ between the
Mortgage Asset Seller and the  Depositor.  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.

         Under  the  Seller's  Agreement,  _______________,  as  seller  of  the
Mortgage Loans to the Depositor,  will make certain representations,  warranties
and  covenants  to the  Depositor  relating  to,  among  other  things,  the due
execution   and   enforceability   of  the   Seller's   Agreement   and  certain
characteristics  of the Mortgage  Loans,  and will be obligated to repurchase or
substitute  for  any  Mortgage   Loans  as  to  which  there  exists   deficient
documentation or an uncured material breach of any such representation, warranty
or covenant. Under the Pooling and Servicing Agreement the Depositor will assign
all its  right,  title and  interest  in such  representations,  warranties  and
covenants   (including   ____________________'s   repurchase   or   substitution
obligation)  to the  Trustee for the Trust Fund.  The  Depositor  will make [no]
representations  or warranties  with respect to the Mortgage Loans and will have
no obligation to repurchase  or  substitute  for Mortgage  Loans with  deficient
documentation [or which are otherwise  defective].  _____________,  as seller of
the Mortgage  Loans to the  Depositor,  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.]

[THE MBS

         [Title  and  issuer  of  underlying  securities,  amount  deposited  or
pledged,  amount originally issued,  maturity date,  interest rate,  [redemption
provisions], together with description of other material terms.]

         [Description of principal and interest distributions on the MBS.]

         [Description  of  advances  by  the  servicer  of  the  mortgage  loans
underlying the MBS.]

         [Description  of  effect  on the MBS of  allocation  of  losses  on the
underlying mortgage loans.]

         As to each  series of MBS  included  in the  Trust  Fund,  the  various
classes of certificates  from such series  [(including  classes not in the Trust
Fund but from the same series as classes that are in the Trust Fund] are listed,
together  with the  related  pass-through  rates and certain  other  information
applicable thereto, in Annex B hereto.] 

[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 adjustable 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.]

[THE INDEX

         As of  any  Payment  Adjustment  Date,  the  Index  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 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         1990       1991      1992      1993      1994     1995
- ---------------         ----       ----      ----      ----      ----     ----
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  fifteenth 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; and (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.]

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

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

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

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

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

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

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

                                                                   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.



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

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

                                                                   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.



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

                                 [Gross Margins]
                                 ---------------

                                                                   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.



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

                  [Frequency of Adjustments to Mortgage Rates]
                  --------------------------------------------

                                                                   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.


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

                 [Frequency of Adjustments to Monthly Payments]
                 ----------------------------------------------

                                                                   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.



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

                        [Maximum Lifetime Mortgage Rates]
                        ---------------------------------

                                                                   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.



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

                        [Minimum Lifetime Mortgage Rates]
                        ---------------------------------

                                                                   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.


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

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

                                                                   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.


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

                       Original Term to Maturity in Months
                       -----------------------------------

                                                                   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.


         The following  tables set forth the purpose for which the Mortgage Loan
was  originated,  [the type of program  under  which it was  originated  and the
occupancy type].

                              Mortgage Loan Purpose
                              ---------------------

                                                                   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
Original Term to Maturity:

         Note: Percentage totals may not add due to rounding.


                      [Mortgage Loan Documentation Program]
                      -------------------------------------

                                                                   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
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.



                          Mortgage Loan Occupancy Type
                          ----------------------------

                                                                   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
Original Term to Maturity:

Note: Percentage totals may not add due to rounding.


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

                                                                   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.



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

                        Mortgage Loan Year of Origination
                        ---------------------------------

                                                                   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.

         The following  table sets forth the range of Original LTV Ratios of the
Mortgage  Loans.  An  "Original  LTV  Ratio"  is  a  fraction,  expressed  as  a
percentage,  the numerator of which is the principal  balance of a Mortgage Loan
on the date of its origination, and the denominator of which is [in general] the
lesser  of  (i)  the  appraised  value  of the  related  Mortgaged  Property  as
determined by an appraisal  thereof  obtained in connection with the origination
of such Mortgage Loan and (ii) the sale price of such Mortgaged  Property at the
time of such  origination.  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
value  thereof  (determined  through an  appraisal  or  otherwise)  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 Original LTV Ratio,  notwithstanding
any positive amortization of such Mortgage Loan.



                               Original LTV Ratios
                               -------------------

                                                                   Percent by
                                                Aggregate          Aggregate
                  Number of      Percent        Principal          Principal
  Original         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 Original
LTV Ratio:

Note: Percentage totals may not add due to rounding.



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

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

                                                                   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]

         No more than ___% of the  Mortgage  Loans will be secured by  Mortgaged
Properties located in any one zip code.

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



                       [Mortgage Loan Prepayment Premiums]
                       -----------------------------------

                                                                   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.

         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.]

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 Certificate  Account and any account  established in connection
with REO Properties  (the "REO  Account");  and (iv) the rights of the mortgagee
under all insurance  policies with respect to the Mortgage Loans. Only the Class
[ ] Certificates are offered hereby.

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

         [None of the Class [ ] Certificates are offered hereby.]

DISTRIBUTIONS

         METHOD,  TIMING AND AMOUNT.  Distributions on the Certificates  will be
made on the ____ day of each month or, if such ____ 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 Closing 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  Certificate
Account as of the close of business on the related  Determination Date, (ii) the
aggregate  amount of any Advances made by the Master Servicer in respect of such
Distribution  Date and  (iii)  the  aggregate  amount  deposited  by the  Master
Servicer  in the  Certificate  Account in respect of such  Distribution  Date in
connection with Prepayment  Interest  Shortfalls incurred during the related Due
Period,  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 or (iii) any amounts payable or reimbursable therefrom to any
person.

         PRIORITY.  On each  Distribution  Date, the Master Servicer shall apply
amounts on deposit in the  Certificate  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 Subordinate afforded the
Class [ ] Certificates by the Subordinate Certificates.]

         [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].  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 or any Sub-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."]

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 Certificate Account that are not required to
be part of the Available  Distribution  Amount for such Distribution Date, in an
amount  equal  to the  aggregate  of  [(i)]  all  Monthly  Payments  (net of the
Servicing Fee),  [other than Balloon  Payments,]  which were due on the Mortgage
Loans  during  the  related  Due  Period  and   delinquent  as  of  the  related
Determination  Date [and (ii) in the case of each  Mortgage  Loan  delinquent in
respect of its Balloon Payment as of the related  Determination  Date, an amount
sufficient to amortize fully the principal  portion of such Balloon Payment over
the remaining amortization term of such Mortgage Loan and to pay interest at the
Net  Mortgage  Rate in effect for such  Mortgage  Loan for the one month  period
preceding  its Due Date in the  related  Due Period (but only to the extent that
the related  mortgagor  has not made a payment  sufficient  to cover such amount
under  any  forbearance  arrangement  that has been  included  in the  Available
Distribution  Amount  for  such  Distribution   Date)].  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,  if made,  would be  recoverable  out of
general funds on deposit in the Certificate  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  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] [SPA] 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][SPA].  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][SPA];  (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][SPA].  Neither  [CPR][SPA] nor any
other prepayment model or assumption purports to be a historical  description of
prepayment  experience or a prediction of the anticipated  rate of prepayment of
any 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][SPA]

Distribution Date
- -----------------

Initial Percent............       ___%      __%      __%      __%     __%    __%

____________ 25, 1993......
____________ 25, 1994......
____________ 25, 1995......
____________ 25, 1996......
____________ 25, 1997......
____________ 25, 1998......
____________ 25, 1999......
____________ 25, 2000......
____________ 25, 2001......
____________ 25, 2002......
____________ 25, 2003......

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.]



                         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  Morgan  Stanley & Co.
Incorporated, ____________________________ New York, New York _____.

ASSIGNMENT OF THE MORTGAGE LOANS

         On or prior to the Closing 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 Closing 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 File"): (i) 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; (ii) 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; (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) 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;  (v)
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 (vi) 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.  The Pooling and
Servicing Agreement will require the Depositor promptly (and in any event within
_____  days of the  Closing  Date)  to cause  each  assignment  of the  Mortgage
described  in clause  (iii)  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 one- to four- family residential 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.

CERTIFICATE ACCOUNT

         The Master Servicer is required to deposit on a daily basis all amounts
received  with respect to the Mortgage  Loans of the Mortgage  Pool,  net of its
servicing  compensation,  into a separate  Certificate  Account  maintained with
____________.  Interest  or other  income  earned  on  funds in the  Certificate
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  --  Certificate  Account and Other  Collection
Accounts" in the Prospectus.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
[Include description of Servicing Standard]
- -------------------------------------------

         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]
[equals the  weighted  average of the  excesses of the  Mortgage  Rates over the
respective Net Mortgage Rates].

         As additional servicing  compensation,  the Master Servicer is entitled
to retain all assumption fees, prepayment penalties and late payment charges, to
the extent collected from mortgagors, together with any interest or other income
earned on funds held in the  Certificate  Account and any escrow  accounts.  The
Servicing  Standard  requires  the  Master  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
Master 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  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.  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.

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.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21 years from the death of the survivor of certain persons named in such Pooling
and Servicing Agreement.

         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,
_______________________________,  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 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"  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][SPA].  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 assets  described  in
Section  7701(a)(19)(C) of the Code] and "real estate assets" within the meaning
of Section  856(c)(4)(A)  of the Code 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)(4)(A) 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 -- REMICS" in the Prospectus.


                              ERISA CONSIDERATIONS


         [A fiduciary of any employee benefit plan or other retirement plans and
arrangements,  including  individual  retirement  accounts and annuities,  Keogh
plans  and  collective  investment  funds  and  separate  accounts  and  certain
insurance company general 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"  and an "ERISA  Plan"),  or Section 4975 of the Code
(together with an ERISA Plan,  "Plans") 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 [90-24] (the "Exemption"), [on May 17, 1990] to
Morgan Stanley & Co. Incorporated,  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 502(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) Morgan Stanley & Co. Incorporated,  (b)
any  person  directly  or  indirectly,   through  one  or  more  intermediaries,
controlling,  controlled  by or under common  control with Morgan  Stanley & Co.
Incorporated 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  or a transaction in connection  with the servicing,  operation and
management  of the Trust Fund to be eligible for  exemptive  relief  thereunder.
First, the acquisition of the Class [ ] Certificates by a Plan, must be on terms
that are at least as favorable  to the Plan as they would be in an  arm's-length
transaction with an unrelated party.  Second, the rights and interests evidenced
by the  Class  [ ]  Certificates  must  not be  subordinate  to the  rights  and
interests  evidenced by the other  certificates of the Trust with respect to the
right to receive payment in the event of default or  delinquencies in underlying
assets  of  the  Trust.  Third,  the  Class  [ ]  Certificates  at the  time  of
acquisition by the Plan must be rated in one of the three highest generic rating
categories by Standard & Poor's  Corporation,  Moody's Investors Service,  Inc.,
Duff & Phelps Credit Rating Co. or Fitch Investors  Service,  Inc.  Fourth,  the
Trustee cannot be an affiliate of any member of the  "Restricted  Group",  which
consists  of  any  Underwriter,   the  Depositor,   the  Master  Servicer,  each
sub-servicer and any mortgagor with respect to Mortgage Loans  constituting more
than 5% of the aggregate  unamortized principal balance of the Mortgage Loans as
of the date of initial issuance of the Class [ ] Certificates. Fifth, the sum of
all payments  made to and retained by the  Underwriter  must  represent not more
than reasonable  compensation for  underwriting the Class [ ] Certificates;  the
sum of all payments made to and retained by the  Underwriter  must represent not
more than reasonable  compensation  for underwriting the Class [ ] Certificates;
the sum of all payments  made to and retained by the  Depositor  pursuant to the
assignment of the Mortgage  Loans to the Trust Fund must represent not more than
the fair market value of such  obligations;  and the sum of all payments made to
and retained by the Master Servicer and any sub-servicer must represent not more
than reasonable  compensation for such person's services under the Agreement and
reimbursement  of such person's  reasonable  expenses in  connection  therewith.
Sixth,  the  investing  Plan must be an  accredited  investor as defined in Rule
501(a)(1) of Regulation D of the  Securities and Exchange  Commission  under the
Securities Act of 1933, as amended.

         Because the Class [ ]  Certificates  are not  subordinate  to any other
class of Certificates  with respect to the right to receive payment in the event
of default or  delinquencies  on the underlying  assets of the Trust, 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,  in
particular,   Prohibited   Transaction   Class   Exemption   83-1.   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. Prospective purchasers that
are insurance  companies should consult with their counsel regarding whether the
United  States  Supreme  Court's  decision in the case of John Hancock v. Harris
Trust Savings Bank,  510 U.S. 86 (1993)  affects their ability to make purchases
of Class [] Certificates  and the extent to which Prohibited  Transaction  Class
Exemption 95-60 may be available. See "ERISA Considerations" in the Prospectus.


                                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  by
_____________________________ and for the Underwriter by ____________________.


                                     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 Closing 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.



<PAGE>


                                     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                  
2.       Original balance                
3.       Current balance                 
4.       Current rate                    
5.       Current payment                 
6.       Note date                       
7.       Original term                   
8.       Remaining term                  
9.       Maturity date                   
10.      Amortization                    
11.      Origination appraisal           
12.      Name of borrower  
13.      Street 
14.      City 
15.      State 
16.      Zip code 
17.      Rate index
18.      First rate change
19.      Next rate change             
20.      First payment change         
21.      Next payment change          
22.      Rate adjustment frequency    
23.      Payment adjustment frequency 
24.      Period payment cap           
25.      Life rate cap                
26.      Life rate floor              
27.      Negative amortization cap percent                      
28.      Negative amortization cap amount                       
29.      LTV and current balances based upon the Appraised Value]


<PAGE>


                                                                         ANNEX B

                             [TITLE, SERIES OF MBS]
                                   TERM SHEET

<TABLE>
<CAPTION>
<S>                             <C>                       <C>                                             <C>             
CUT-OFF DATE:                   [             ]           MORTGAGE POOL CUT-OFF DATE BALANCE:             $[             ]
DATE OF INITIAL ISSUANCE:       [             ]           REFERENCE DATE BALANCE:                         $[             ]
RELATED TRUSTEE:                [             ]           PERCENT OF ORIGINAL MORTGAGE POOL REMAINING      [             ]%
                                                          AS OF REFERENCE DATE:
MATURITY DATE:                  [             ]

</TABLE>


                                                     INITIAL            
              CLASS                                CERTIFICATE
               OF              PASS-THROUGH         PRINCIPAL
          CERTIFICATES             RATE              BALANCE            FEATURES
          ------------             ----              -------            --------
                         
               [ ]              [        ]%        $[        ]            [ ]
                       









[First  MBS  Distribution  Date on  which  the  MBS may  receive  a  portion  of
prepayments: [date]]

MINIMUM SERVICING FEE RATE:* [ ]% per annum            AS OF DATE OF 
MAXIMUM SERVICING FEE RATE:* [ ]% per annum           INITIAL ISSUANCE
                                                      ----------------

                                               SPECIAL HAZARD AMOUNT:     $[   ]
                                               BANKRUPTCY AMOUNT:         $[   ]
                                               FRAUD LOSS AMOUNT:         $[   ]


- ----------
*Combined Related Master Servicing and Subservicing Fee Rate.



                                          AS OF                   AS OF DATE OF
                                      DELIVERY DATE             INITIAL ISSUANCE
                                      -------------             ----------------

SENIOR PERCENTAGE                          [ ]%                       [ ]%
SUBORDINATE PERCENTAGE                     [ ]%                       [ ]%


RATINGS:              RATING AGENCY               CLASS           VOTING RIGHTS:
- --------              -------------               -----           --------------
                           [ ]                                         [ ]
                           [ ]
                           [ ]
                           [ ]
PROSPECTUS

                       MORTGAGE PASS-THROUGH CERTIFICATES
                              (Issuable in Series)

                          MORGAN STANLEY CAPITAL I INC.
                                    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 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
SINGLE FAMILY MORTGAGE LOANS (THE "MORTGAGE  LOANS"),  MORTGAGE  PARTICIPATIONS,
MORTGAGE  PASS-THROUGH   CERTIFICATES,   MORTGAGE-BACKED  SECURITIES  EVIDENCING
INTERESTS THEREIN OR SECURED THEREBY (THE "MBS"),  CERTAIN DIRECT OBLIGATIONS OF
THE UNITED STATES, AGENCIES THEREOF OR AGENCIES CREATED THEREBY (THE "GOVERNMENT
SECURITIES")  OR  A  COMBINATION  OF  MORTGAGE  LOANS,  MBS  AND/OR   GOVERNMENT
SECURITIES (WITH RESPECT TO ANY SERIES,  COLLECTIVELY,  "ASSETS").  THE MORTGAGE
LOANS AND MBS ARE COLLECTIVELY  REFERRED TO HEREIN AS THE "MORTGAGE  ASSETS." 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 ADJUSTABLE  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."

         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,  MORGAN  STANLEY  & CO.  INCORPORATED,  ANY  MASTER
SERVICER, ANY SUB-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 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.

         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.

         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.

                                   ----------

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.

                                   ----------


         INVESTORS SHOULD CONSIDER,  AMONG OTHER THINGS, CERTAIN RISKS SET FORTH
UNDER  THE  CAPTION  "RISK  FACTORS"  HEREIN  AND  IN  THE  RELATED   PROSPECTUS
SUPPLEMENT.

         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 "PLAN OF  DISTRIBUTION"  HEREIN AND IN THE  RELATED  PROSPECTUS
SUPPLEMENT.

                                   ----------

                              MORGAN STANLEY & CO.
                                  INCORPORATED

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


<PAGE>



         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.

                              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 Sub-Servicer 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,  Northwest  Atrium Center,  500 West Madison  Street,
Chicago, Illinois 60661; and New York Regional Office, Seven World Trade Center,
New York, New York 10048.

         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  than  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.

         A Master Servicer or the Trustee will be required to mail to holders of
Offered  Certificates 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 holders of interests in the Certificates (the "Certificateholders")
upon request to their  respective  DTC  participants.  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.

                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 Morgan  Stanley  Capital I Inc.,  c/o Morgan Stanley &
Co.  Incorporated,  1585  Broadway,  37th  Floor,  New  York,  New  York  10036,
Attention: David R. Warren, or by telephone at (212) 761-4700. The Depositor has
determined that its financial statements are not material to the offering of any
Offered Certificates.



<PAGE>


                                TABLE OF CONTENTS

                                                                            PAGE
                                                                            ----

PROSPECTUS SUPPLEMENT..........................................................3

AVAILABLE INFORMATION..........................................................3

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE..............................4

SUMMARY OF PROSPECTUS..........................................................6

RISK FACTORS..................................................................14

DESCRIPTION OF THE TRUST FUNDS................................................20

USE OF PROCEEDS...............................................................24

YIELD CONSIDERATIONS..........................................................25

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

DESCRIPTION OF THE CERTIFICATES...............................................30

DESCRIPTION OF THE AGREEMENTS.................................................39

DESCRIPTION OF CREDIT SUPPORT.................................................56

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

CERTAIN FEDERAL INCOME TAX CONSEQUENCES.......................................70

STATE TAX CONSIDERATIONS.....................................................100

CERTAIN ERISA CONSIDERATIONS.................................................100

LEGAL INVESTMENT.............................................................102

PLAN OF DISTRIBUTION.........................................................104

LEGAL MATTERS................................................................105

FINANCIAL INFORMATION........................................................105

RATING.......................................................................106

INDEX OF PRINCIPAL DEFINITIONS...............................................107



<PAGE>


                              SUMMARY OF PROSPECTUS

         THE FOLLOWING SUMMARY OF CERTAIN PERTINENT  INFORMATION IS QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO THE MORE DETAILED  INFORMATION  APPEARING ELSEWHERE
IN THIS  PROSPECTUS  AND BY  REFERENCE TO THE  INFORMATION  WITH RESPECT TO EACH
SERIES OF CERTIFICATES CONTAINED IN THE PROSPECTUS SUPPLEMENT TO BE PREPARED AND
DELIVERED IN CONNECTION WITH THE OFFERING OF 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............................   Morgan   Stanley   Capital  I  Inc.,   a
                                        wholly-owned    subsidiary   of   Morgan
                                        Stanley Group Inc. See "The Depositor."

Master Servicer......................   The master servicer or master  servicers
                                        (each, a "Master Servicer"),  if any, or
                                        a  servicer  for  substantially  all the
                                        Mortgage   Loans  for  each   series  of
                                        Certificates,  which  servicer or master
                                        servicer(s)  may  be  affiliates  of the
                                        Depositor,  will be named in the related
                                        Prospectus Supplement.  See "Description
                                        of    the     Agreements-General"    and
                                        "-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    single     family    loans
                                        (collectively, the "Mortgage Loans") and
                                        mortgage    participations,     mortgage
                                        pass-through   certificates   or   other
                                        mortgage-backed   securities  evidencing
                                        interests  in  or  secured  by  Mortgage
                                        Loans  (collectively,  the  "MBS")  or a
                                        combination  of Mortgage  Loans and MBS.
                                        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
                                        Mortgage  Loans will be secured by first
                                        and/or   junior   liens   on   one-   to
                                        four-family  residential  properties  or
                                        security  interests in shares  issued by
                                        cooperative  housing  corporations.  The
                                        Mortgaged  Properties  may be located in
                                        any  one  of  the  fifty   states,   the
                                        District of Columbia or the Commonwealth
                                        of   Puerto   Rico.    The    Prospectus
                                        Supplement   will  indicate   additional
                                        jurisdictions,  if  any,  in  which  the
                                        Mortgaged  Properties  may  be  located.
                                        Unless otherwise provided in the related
                                        Prospectus   Supplement,   all  Mortgage
                                        Loans  will  have  individual  principal
                                        balances at origination of not less than
                                        $25,000 and  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
                                        accrual  of   interest   thereon  at  an
                                        interest  rate (a "Mortgage  Rate") that
                                        is fixed  over its term or that  adjusts
                                        from  time  to  time,  or  that  may  be
                                        converted  from an adjustable to a fixed
                                        Mortgage  Rate,  or from a  fixed  to an
                                        adjustable  Mortgage Rate,  from time to
                                        time  at the  mortgagor's  election,  in
                                        each case as  described  in the  related
                                        Prospectus    Supplement.     Adjustable
                                        Mortgage  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
                                        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) Government Securities.......   If so provided in the related Prospectus
                                        Supplement,  the Trust Fund may include,
                                        in addition to Mortgage Assets,  certain
                                        direct obligations of the United States,
                                        agencies  thereof  or  agencies  created
                                        thereby  which  provide  for  payment of
                                        interest and/or principal (collectively,
                                        "Government Securities").

     (c) 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-Certificate Account and Other
                                        Collection Accounts."

     (d) 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  MBS  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  MBS.   See  "Risk   Factors-Credit
                                        Support Limitations" and "Description of
                                        Credit Support."

     (e) 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 Assets
                                        or   on   one   or   more   classes   of
                                        Certificates.     (Currency     exchange
                                        agreements  might  be  included  in  the
                                        Trust   Fund  if  some  or  all  of  the
                                        Mortgage  Assets (such as Mortgage Loans
                                        secured by Mortgaged  Properties located
                                        outside   the   United    States)   were
                                        denominated   in  a  non-United   States
                                        currency.)  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   MBS  will
                                        describe any cash flow  agreements  that
                                        are  included  as part of the trust fund
                                        evidenced by or  providing  security for
                                        such MBS. 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.
                                        Pooling  and  servicing  agreements  and
                                        trust  agreements are referred to herein
                                        as  the  "Agreements."  Each  series  of
                                        Certificates  will  include  one or more
                                        classes.  Unless otherwise  specified in
                                        the related Prospectus Supplement,  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.  See   "-Distributions   on
                                        Certificates"  and  "Description  of the
                                        Certificates-General."   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
                                        adjustable      interest     rate     (a
                                        "Pass-Through    Rate").   The   related
                                        Prospectus  Supplement  will specify the
                                        Certificate  Balance,  if  any,  and the
                                        Pass-Through  Rate  for  each  class  of
                                        Certificates   or,  in  the  case  of  a
                                        variable  or   adjustable   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  adjustable  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.  If so specified
                                        in the  related  Prospectus  Supplement,
                                        distributions  on one or more classes of
                                        a series of Certificates  may be limited
                                        to collections from a designated portion
                                        of  the  Whole   Loans  in  the  related
                                        Mortgage  Pool  (each  such  portion  of
                                        Whole Loans,  a "Mortgage  Loan Group").
                                        See       "Description       of      the
                                        Certificates--General." 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.  See
                                        "Risk     Factors-Average     Life    of
                                        Certificates;    Prepayments;   Yields,"
                                        "Yield  Considerations" and "Description
                                        of  the   Certificates-Distributions  of
                                        Interest on the Certificates."

     (b) Principal...................   The    Certificates   of   each   series
                                        initially   will   have   an   aggregate
                                        Certificate  Balance no greater than the
                                        outstanding  principal  balance  of  the
                                        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   Master
                                        Servicer  will be  obligated  as part of
                                        its servicing  responsibilities  to make
                                        certain  advances that in its good faith
                                        judgment  it  deems   recoverable   with
                                        respect to delinquent scheduled payments
                                        on the Whole  Loans in such Trust  Fund.
                                        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, the Master 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   MBS  will
                                        describe  any  corresponding   advancing
                                        obligation  of any person in  connection
                                        with such MBS. 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 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
                                        Assets  of  the  Trust  Fund,  or  of  a
                                        sufficient  portion  of such  Assets  to
                                        retire   such  class  or   classes,   or
                                        purchase  such  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") and "residual  interests"
                                        ("REMIC  Residual  Certificates")  in  a
                                        Trust  Fund  treated  as a  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.

                                        A portion (or, in certain cases, all) of
                                        the   income    from   REMIC    Residual
                                        Certificates  (i) may not be  offset  by
                                        any losses from other  activities of the
                                        holder    of   such    REMIC    Residual
                                        Certificates,  (ii)  may be  treated  as
                                        unrelated  business  taxable  income for
                                        holders of REMIC  Residual  Certificates
                                        that  are  subject  to tax on  unrelated
                                        business  taxable  income (as defined in
                                        Section 511 of the Code),  and (iii) may
                                        be subject to foreign withholding rules.
                                        See   "Certain    Federal   Income   Tax
                                        Consequences-REMICs-Taxation  of  Owners
                                        of REMIC Residual Certificates".

                                        The Offered Certificates will be treated
                                        as  (i)  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)(4)(A)  of the
                                        Code,   in  each  case  to  the   extent
                                        described  herein and in the Prospectus.
                                        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 real estate  mortgage
                                        investment conduit ("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  interests
                                        in  the   Mortgage   Pool   or  pool  of
                                        securities  and any other assets held by
                                        the Trust Fund.

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

ERISA Considerations.................   A fiduciary of an employee  benefit plan
                                        and certain  other   retirement   plans
                                        and arrangements,  including  individual
                                        retirement  accounts,  annuities,  Keogh
                                        plans,  and collective  investment funds
                                        and  separate  accounts  in  which  such
                                        plans,     accounts,     annuities    or
                                        arrangements   are  invested,   that  is
                                        subject  to  the   Employee   Retirement
                                        Income  Security Act of 1974, as amended
                                        ("ERISA"),  or Section  4975 of the Code
                                        should  carefully  review with its legal
                                        advisors whether the purchase or holding
                                        of Offered  Certificates could give rise
                                        to a  transaction  that is prohibited or
                                        is  not  otherwise   permissible  either
                                        under ERISA or Section 4975 of the Code.
                                        See   "Certain   ERISA   Considerations"
                                        herein  and  in the  related  Prospectus
                                        Supplement.     Certain    classes    of
                                        Certificates   may  not  be  transferred
                                        unless the Trustee and the Depositor are
                                        furnished     with    a    letter     of
                                        representations or an opinion of counsel
                                        to the effect  that such  transfer  will
                                        not  result  in  a   violation   of  the
                                        prohibited   transaction  provisions  of
                                        ERISA and the Code and will not  subject
                                        the Trustee, the Depositor or the Master
                                        Servicer to additional obligations.  See
                                        "Description            of           the
                                        Certificates-General" and "Certain ERISA
                                        Considerations".

Legal Investment.....................   Unless   otherwise   specified   in  the
                                        related  Prospectus   Supplement,   each
                                        class  of  Offered   Certificates   will
                                        constitute "mortgage-related securities"
                                        for purposes of the  Secondary  Mortgage
                                        Market    Enhancement    Act   of   1984
                                        ("SMMEA").  However,  institutions whose
                                        investment  activities  are  subject  to
                                        legal investment laws and regulations or
                                        review by certain regulatory authorities
                                        may  be  subject  to   restrictions   on
                                        investment  in  certain  classes  of the
                                        Offered    Certificates.    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.


<PAGE>


                                  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. 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".  Morgan Stanley &
Co.  Incorporated  currently  expects to make a secondary  market in the Offered
Certificates, but has no obligation to do so.

LIMITED ASSETS

         The Certificates will not represent an interest in or obligation of the
Depositor, the Master Servicer or any of their affiliates.  The only obligations
with respect to the  Certificates or the Assets will be the obligations (if any)
of the  Warrantying  Party (as  defined  herein)  pursuant  to  certain  limited
representations  and  warranties  made with respect to the Mortgage  Loans,  the
Master Servicer's and any Sub-Servicer's servicing obligations under the related
Pooling  and  Servicing  Agreement  (including  the limited  obligation  to make
certain  advances in the event of  delinquencies on the Mortgage Loans, but only
to the extent deemed  recoverable) and, if and to the extent expressly described
in the related Prospectus Supplement,  certain limited obligations of the Master
Servicer in connection with an agreement to purchase or act as remarketing agent
with respect to a convertible  ARM Loan (as defined herein) upon conversion to a
fixed rate.  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, the Master 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,  the Master Servicer, any Sub-Servicer or
any of their  affiliates.  Proceeds of the assets  included in the related Trust
Fund for each  series of  Certificates  (including  the  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 Certificate 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 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.

AVERAGE LIFE OF CERTIFICATES; PREPAYMENTS; 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 adjustable  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 single family  residential real estate market
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

         An investment in securities  such as the  Certificates  which generally
represent  interests in mortgage loans may be affected by, among other things, a
decline  in  real  estate  values  and  changes  in  the  mortgagors'  financial
condition.  No assurance  can be given that values of the  Mortgaged  Properties
have remained or will remain at their levels on the dates of  origination of the
related Mortgage Loans. If the residential real estate market should  experience
an overall decline in property values such that the outstanding  balances of the
Mortgage Loans, and any secondary financing on the Mortgaged Properties,  become
equal to or greater than the value of the Mortgaged Properties, the actual rates
of  delinquencies,  foreclosures  and  losses  could be  higher  than  those now
generally experienced in the mortgage lending industry. In addition, in the case
of Mortgage Loans that are subject to negative amortization, due to the addition
to  principal  balance of  deferred  interest,  the  principal  balances of such
Mortgage  Loans  could be  increased  to an amount  equal to or in excess of the
value of the underlying Mortgaged Properties,  thereby increasing the likelihood
of default.  To the extent  that such  losses are not covered by the  applicable
credit enhancement,  holders of Certificates of the series evidencing  interests
in the related  Mortgage Loans will bear all risk of loss resulting from default
by  mortgagors  and will have to look  primarily  to the value of the  Mortgaged
Properties for recovery of the outstanding  principal and unpaid interest on the
defaulted  Mortgage  Loans.  Certain of the types of Mortgage  Loans may involve
additional uncertainties not present in traditional types of loans. For example,
certain of the Mortgage Loans provide for escalating or variable payments by the
mortgagor  under the  Mortgage  Loan,  as to which the  mortgagor  is  generally
qualified on the basis of the initial  payment  amount.  In some  instances  the
Mortgagor's  income may not be  sufficient  to enable  them to  continue to make
their loan payments as such payments increase and thus the likelihood of default
will increase.  In addition to the foregoing,  certain geographic regions of the
United  States  from  time to time  will  experience  weaker  regional  economic
conditions and housing markets, and, consequently,  will experience higher rates
of loss and  delinquency  than will be experienced on mortgage loans  generally.
The Mortgage Loans underlying certain series of Certificates may be concentrated
in these regions,  and such  concentration  may present risk  considerations  in
addition  to those  generally  present for  similar  mortgage-backed  securities
without such concentration.  Furthermore,  the rate of default on Mortgage Loans
that are  refinance or limited  documentation  mortgage  loans,  and on Mortgage
Loans with high  Loan-to-Value  Ratios,  may be higher  than for other  types of
Mortgage Loans. Additionally, a decline in the value of the Mortgaged Properties
will increase the risk of loss  particularly  with respect to any related junior
Mortgage Loans. See "-Junior Mortgage Loans."

         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 Mortgage Loans" herein.

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 of the mortgagor, tax laws, prevailing general economic conditions and
the availability of credit for single family real properties generally.

JUNIOR MORTGAGE LOANS

         Certain of the  Mortgage  Loans may be secured by junior  liens and the
related first liens may not be included in the Mortgage  Pool.  The primary risk
to holders of Mortgage  Loans  secured by junior liens is the  possibility  that
adequate  funds will not be received in  connection  with a  foreclosure  of the
related first lien to satisfy  fully both the first lien and the Mortgage  Loan.
In the event that a holder of the first lien forecloses on a Mortgaged Property,
the proceeds of the  foreclosure  or similar  sale will be applied  first to the
payment of court costs and fees in connection  with the  foreclosure,  second to
real estate taxes, third in satisfaction of all principal,  interest, prepayment
or  acceleration  penalties,  if any,  and any  other  sums due and owing to the
holder of the first  lien.  The  claims of the  holder of the first lien will be
satisfied in full out of proceeds of the  liquidation  of the Mortgage  Loan, if
such proceeds are sufficient, before the Trust Fund as holder of the junior lien
receives any payments in respect of the Mortgage  Loan.  If the Master  Servicer
were to foreclose on any  Mortgage  Loan,  it would do so subject to any related
first lien.  In order for the debt  related to the  Mortgage  Loan to be paid in
full at such sale, a bidder at the foreclosure  sale of such Mortgage Loan would
have to bid an amount sufficient to pay off all sums due under the Mortgage Loan
and the first lien or purchase the Mortgaged Property subject to the first lien.
In the event  that such  proceeds  from a  foreclosure  or  similar  sale of the
related  Mortgaged  Property  were  insufficient  to  satisfy  both loans in the
aggregate,  the Trust Fund, as the holder of the junior lien, and,  accordingly,
holders of the Certificates, would bear the risk of delay in distributions while
a deficiency  judgment  against the borrower was being  obtained and the risk of
loss if the  deficiency  judgment were not realized upon.  Moreover,  deficiency
judgments may not be available in certain  jurisdictions.  In addition, a junior
mortgagee may not foreclose on the property securing a junior mortgage unless it
forecloses subject to the first mortgage.

OBLIGOR DEFAULT

         If so  specified  in the  related  Prospectus  Supplement,  in order to
maximize   recoveries  on  defaulted   Whole  Loans,  a  Master  Servicer  or  a
Sub-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.  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  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.

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 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.

SUBORDINATION OF THE SUBORDINATE CERTIFICATES; EFFECT OF LOSSES ON THE ASSETS

         The rights of Subordinate  Certificateholders  to receive distributions
to which they would  otherwise  be entitled  with  respect to the Assets will be
subordinate to the rights of the Master  Servicer (to the extent that the Master
Servicer is paid its servicing  fee,  including any unpaid  servicing  fees with
respect  to one or  more  prior  Due  Periods,  and is  reimbursed  for  certain
unreimbursed  advances and  unreimbursed  liquidation  expenses)  and the Senior
Certificateholders to the extent described herein. As a result of the foregoing,
investors  must be  prepared to bear the risk that they may be subject to delays
in payment and may not recover  their  initial  investments  in the  Subordinate
Certificates.  See "Description of the Certificates-- General" and "--Allocation
of Losses and Shortfalls."

         The yields on the Subordinate  Certificates may be extremely  sensitive
to the loss  experience of the Assets and the timing of any such losses.  If the
actual rate and amount of losses  experienced  by the Assets exceed the rate and
amount of such  losses  assumed by an  investor,  the yields to  maturity on the
Subordinate Certificates may be lower than anticipated.

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.

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.  In particular,  investors that are insurance  companies  should consult
with their  counsel with respect to the United States  Supreme Court case,  JOHN
HANCOCK  MUTUAL LIFE  INSURANCE CO. V. HARRIS TRUST & SAVINGS  BANK.  See "ERISA
Considerations."

CERTAIN FEDERAL INCOME TAX CONSIDERATIONS REGARDING REMIC RESIDUAL CERTIFICATES

         Except  as  provided  in  the  Prospectus  Supplement,  REMIC  Residual
Certificates,  if offered  hereunder,  are anticipated to have "phantom  income"
associated  with them. That is, taxable income is anticipated to be allocated to
the REMIC  Residual  Certificates  in the early  years of the  existence  of the
related REMIC, even if the REMIC Residual  Certificates receive no distributions
from the related REMIC,  with a corresponding  amount of losses allocated to the
REMIC Residual  Certificates in later years.  Accordingly,  the present value of
the  tax  detriments   associated  with  the  REMIC  Residual  Certificates  may
significantly  exceed the present value of the tax benefits related thereto, and
the REMIC Residual Certificates may have a negative "value." Moreover, the REMIC
Residual  Certificates  will in effect be  allocated  an amount of gross  income
equal to the  non-interest  expenses  of the REMIC,  but such  expenses  will be
deductible by holders of the REMIC Residual  Certificates  that are  individuals
only as itemized deductions (and be subject to all the limitations applicable to
itemized deductions). Accordingly, investment in the REMIC Residual Certificates
will  generally  not be suitable  for  individuals  or for certain  pass-through
entities,  such as  partnerships  or S  corporations,  that have  individuals as
partners or shareholders.  In addition,  REMIC Residual Certificates are subject
to certain restrictions on transfer. Finally,  prospective purchasers of a REMIC
Residual  Certificate  should be aware that  recently  issued final  regulations
provide  restrictions on the ability to mark-to-market  certain "negative value"
REMIC residual interests. 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 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  Certificateholders  or their  nominees.  Because  of this,
unless and until Definitive Certificates are issued, Certificateholders will not
be recognized by the Trustee as "Certificateholders" (as that term is to be used
in the related Agreement).  Hence, until such time,  Certificateholders  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 (the  "Assets") will include (i)
single   family   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  ("MBS"),  (iii)  direct
obligations of the United States,  agencies  thereof or agencies created thereby
which are not  subject  to  redemption  prior to  maturity  at the option of the
issuer  and  are  (a)  interest-bearing   securities,  (b)  non-interest-bearing
securities,  (c)  originally  interest-bearing  securities  from  which  coupons
representing  the  right to  payment  of  interest  have  been  removed,  or (d)
interest-bearing  securities  from which the right to payment of  principal  has
been removed (the  "Government  Securities"),  or (iv) a combination of Mortgage
Loans, MBS and Government Securities. As used herein, "Mortgage Loans" refers to
both whole Mortgage Loans and Mortgage Loans underlying MBS. Mortgage Loans that
secure,  or  interests  in which are  evidenced  by,  MBS 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 MBS evidences an interest or which secure an MBS are sometimes referred
to  herein  also  as MBS or as  "Underlying  MBS."  Mortgage  Loans  and MBS are
sometimes  referred to herein as "Mortgage Assets." The Mortgage Assets will not
be guaranteed or insured by Morgan Stanley  Capital I Inc. (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 Asset will be selected by the  Depositor  for inclusion in a Trust
Fund from among those  purchased,  either  directly or indirectly,  from a prior
holder thereof (an "Asset  Seller"),  which may be an affiliate of the Depositor
and, with respect to Mortgage  Assets,  which prior holder may or may not be the
originator of such Mortgage Loan or the issuer of such MBS.

         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 Assets.

MORTGAGE LOANS

GENERAL

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Mortgage Loans will be secured by (i) liens on Mortgaged  Properties  consisting
of one- to  four-family  residential  properties or (ii)  security  interests in
shares issued by private  cooperative housing  corporations  ("Cooperatives") or
(ii) Mortgaged  Properties  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 and/or junior
mortgages or deeds of trust or other  similar  security  instruments  creating a
first or junior lien on Mortgaged Property. The Mortgaged Properties may include
apartments owned by Cooperatives. The Mortgaged Properties may include leasehold
interests  in  properties,  the title to which is held by third  party  lessors.
Unless otherwise  specified in the Prospectus  Supplement,  the term of any such
leasehold  shall exceed the term of the related  mortgage  note by at least five
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.

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,  (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 Rates or range of Mortgage Rates and the weighted  average Mortgage
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  adjustable
Mortgage 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 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,   and  (xi)  information  regarding  the  payment
characteristics  of the Mortgage Loans,  including  without  limitation  balloon
payment and other amortization  provisions.  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 individual principal balances at origination of
not less than $25,000,  (ii) have original terms to maturity of not more than 40
years and (iii)  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  Rate") that is fixed over its term or that adjusts
from  time to  time,  or that may be  converted  from an  adjustable  to a fixed
Mortgage Rate, or from a fixed to an adjustable Mortgage 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  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.

MBS

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

         Distributions of any principal or interest, as applicable, will be made
on MBS on the dates specified in the related Prospectus Supplement.  The MBS 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 MBS by the MBS  Trustee or the MBS  Servicer.
The MBS Issuer or the MBS  Servicer or another  person  specified in the related
Prospectus  Supplement  may  have the  right  or  obligation  to  repurchase  or
substitute  assets  underlying  the MBS  after a  certain  date or  under  other
circumstances specified in the related Prospectus Supplement.

         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 MBS. The
type,  characteristics  and amount of such  credit  support,  if any,  will be a
function of certain  characteristics  of the Mortgage  Loans or  Underlying  MBS
evidenced by or securing such MBS and other factors and generally will have been
established for the MBS on the basis of requirements of either any Rating Agency
that may have assigned a rating to the MBS or the initial purchasers of the MBS.

         The  Prospectus  Supplement  for a series  of  Certificates  evidencing
interests  in Mortgage  Assets  that  include  MBS will  specify,  to the extent
available,  (i) the  aggregate  approximate  initial and  outstanding  principal
amount or notional amount, as applicable,  and type of the MBS to be included in
the Trust Fund,  (ii) the original and remaining term to stated  maturity of the
MBS,  if  applicable,  (iii)  whether  such  MBS is  entitled  only to  interest
payments,  only to principal  payments or to both, (iv) the pass-through or bond
rate  of the  MBS or  formula  for  determining  such  rates,  if  any,  (v) the
applicable  payment provisions for the MBS,  including,  but not limited to, any
priorities,  payment schedules and subordination  features, (vi) the MBS Issuer,
MBS Servicer and MBS 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 MBS or directly to such MBS, (viii) the terms on
which the related  Underlying  Mortgage  Loans or Underlying MBS for such MBS or
the MBS may, or are required to, be purchased prior to their maturity,  (ix) the
terms on which Mortgage  Loans or Underlying  MBS may be  substituted  for those
originally  underlying  the MBS, (x) the  servicing  fees payable  under the MBS
Agreement,  (xi) 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 MBS
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 MBS and (xiii) whether the MBS is in certificated  form,  book-entry form or
held  through  a  depository  such  as  The  Depository  Trust  Company  or  the
Participants Trust Company.

GOVERNMENT SECURITIES

         The  Prospectus  Supplement  for a series  of  Certificates  evidencing
interests  in Assets of a Trust Fund that  include  Government  Securities  will
specify,  to the extent  available,  (i) the aggregate  approximate  initial and
outstanding  principal amounts or notional amounts, as applicable,  and types of
the  Government  Securities to be included in the Trust Fund,  (ii) the original
and  remaining  terms to stated  maturity of the  Government  Securities,  (iii)
whether such Government Securities are entitled only to interest payments,  only
to  principal  payments or to both,  (iv) the interest  rates of the  Government
Securities or the formula to determine  such rates,  if any, (v) the  applicable
payment  provisions  for the Government  Securities and (vi) to what extent,  if
any, the obligation  evidenced thereby is backed by the full faith and credit of
the United States.

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 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-Certificate
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 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 Assets or
on one or more classes of Certificates.  (Currency exchange  agreements might be
included  in the  Trust  Fund if some or all of the  Mortgage  Assets  (such  as
Mortgage  Loans  secured by  Mortgaged  Properties  located  outside  the United
States) were denominated in a non-United  States  currency.) 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 Assets and to pay for certain
expenses  incurred  in  connection  with such  purchase  of  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 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  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
adjustable  Pass-Through  Rates, which may or may not be based upon the interest
rates borne by the 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 adjustable
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  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  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 Assets (including principal prepayments on Mortgage
Loans   resulting  from  both  voluntary   prepayments  by  the  mortgagors  and
involuntary liquidations).  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
comprising or underlying  the 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  Assets may  consist of Mortgage
Loans with different  Mortgage Rates and the stated  pass-through or pay-through
interest  rate of certain  MBS 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 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 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  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  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
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  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 MBS. If any Mortgage Loans comprising or underlying the 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
Assets  will,  to some  extent,  be a function of the mix of Mortgage  Rates and
maturities  of the Mortgage  Loans  comprising or  underlying  such 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 or the Standard Prepayment Assumption ("SPA") prepayment model,
each as described  below.  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.  SPA  represents an assumed rate of prepayment  each
month relative to the then outstanding  principal  balance of a pool of loans. A
prepayment  assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then  outstanding  principal  balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month  thereafter
until the thirtieth  month.  Beginning in the thirtieth  month and in each month
thereafter  during  the  life of the  loans,  100%  of SPA  assumes  a  constant
prepayment rate of 6% per annum each month.

         Neither  CPR nor  SPA nor any  other  prepayment  model  or  assumption
purports to be a historical description of prepayment experience or a prediction
of the  anticipated  rate of  prepayment  of any pool of  loans,  including  the
Mortgage Loans underlying or comprising the Mortgage Assets.

         In  general,  if  interest  rates  fall  below  the  Mortgage  Rates on
fixed-rate Mortgage Loans, the rate of prepayment would be expected to increase.

         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 Assets are made at rates  corresponding  to
various  percentages  of  CPR,  SPA 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,  SPA or any  other  rate  specified  in the  related  Prospectus
Supplement.

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

TYPE OF MORTGAGE ASSET

         If so  specified  in the  related  Prospectus  Supplement,  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.  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.

         With  respect to  certain  Mortgage  Loans,  including  ARM Loans,  the
Mortgage  Rate at  origination  may be below the rate that  would  result if the
index and  margin  relating  thereto  were  applied  at  origination.  Under the
applicable  underwriting  standards,  the  mortgagor  under each  Mortgage  Loan
generally  will be  qualified  on the  basis of the  Mortgage  Rate in effect at
origination.  The  repayment of any such  Mortgage Loan may thus be dependent on
the ability of the mortgagor to make larger level monthly payments following the
adjustment of the Mortgage  Rate.  In addition,  certain  Mortgage  Loans may be
subject to temporary buydown plans ("Buydown  Mortgage Loans") pursuant to which
the  monthly  payments  made by the  mortgagor  during  the  early  years of the
Mortgage  Loan will be less than the  scheduled  monthly  payments  thereon (the
"Buydown Period").  The periodic increase in the amount paid by the mortgagor of
a Buydown  Mortgage Loan during or at the end of the  applicable  Buydown Period
may  create a greater  financial  burden for the  mortgagor,  who might not have
otherwise  qualified for a mortgage,  and may  accordingly  increase the risk of
default with respect to the related Mortgage Loan.

         The   Mortgage   Rates  on  certain  ARM  Loans   subject  to  negative
amortization  generally adjust monthly and their  amortization  schedules adjust
less frequently. During a period of rising interest rates as well as immediately
after  origination  (initial  Mortgage Rates are generally lower than the sum of
the applicable  index at  origination  and the related margin over such index at
which  interest  accrues),  the amount of  interest  accruing  on the  principal
balance of such  Mortgage  Loans may exceed the amount of the minimum  scheduled
monthly  payment  thereon.  As a result,  a portion of the  accrued  interest on
negatively  amortizing  Mortgage  Loans  may be added to the  principal  balance
thereof and will bear interest at the applicable  Mortgage Rate. The addition of
any such  deferred  interest to the  principal  balance of any related  class or
classes of Certificates  will lengthen the weighted average life thereof and may
adversely  affect yield to holders  thereof,  depending  upon the price at which
such Certificates were purchased. In addition, with respect to certain ARM Loans
subject to negative  amortization,  during a period of declining interest rates,
it might be  expected  that each  minimum  scheduled  monthly  payment on such a
Mortgage  Loan would  exceed  the  amount of  scheduled  principal  and  accrued
interest on the principal balance thereof, and since such excess will be applied
to reduce the principal balance of the related class or classes of Certificates,
the weighted average life of such Certificates will be reduced and may adversely
affect  yield  to  holders  thereof,  depending  upon the  price  at which  such
Certificates were purchased.

DEFAULTS

         The rate of  defaults on the  Mortgage  Loans will also affect the rate
and  timing  of  principal  payments  on the  Assets  and thus the  yield on the
Certificates.  In general, defaults on mortgage loans are expected to occur with
greater  frequency in their early years.  The rate of default on Mortgage  Loans
which are refinance or limited  documentation  mortgage  loans,  and on Mortgage
Loans with high  Loan-to-Value  Ratios,  may be higher  than for other  types of
Mortgage Loans.  Furthermore,  the rate and timing of prepayments,  defaults and
liquidations  on the  Mortgage  Loans will be affected  by the general  economic
condition of the region of the country in which the related Mortgage  Properties
are located.  The risk of delinquencies  and loss is greater and prepayments are
less likely in regions where a weak or deteriorating  economy exists,  as may be
evidenced by, among other factors,  increasing  unemployment or falling property
values.

FORECLOSURES

         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.

REFINANCING

         At the request of a mortgagor,  the Master  Servicer or a  Sub-Servicer
may allow the  refinancing  of a Mortgage  Loan in any Trust  Fund by  accepting
prepayments  thereon and permitting a new loan secured by a mortgage on the same
property. In the event of such a refinancing, the new loan would not be included
in the related Trust Fund and,  therefore,  such refinancing would have the same
effect as a prepayment in full of the related  Mortgage Loan. A Sub-Servicer  or
the Master  Servicer  may,  from time to time,  implement  programs  designed to
encourage   refinancing.   Such  programs  may  include,   without   limitation,
modifications of existing loans, general or targeted solicitations, the offering
of  pre-approved  applications,  reduced  origination  fees or closing costs, or
other  financial  incentives.  In  addition,  Sub-Servicers  may  encourage  the
refinancing of Mortgage Loans,  including  defaulted  Mortgage Loans, that would
permit  creditworthy  borrowers to assume the  outstanding  indebtedness of such
Mortgage Loans.

DUE-ON-SALE CLAUSES

         Acceleration of mortgage  payments as a result of certain  transfers of
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  Assets  may  include  "due-on-sale"  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,  transfer or conveyance of the related  Mortgaged
Property.  With respect to any Whole  Loans,  unless  otherwise  provided in the
related  Prospectus  Supplement,  the Master Servicer will generally enforce any
due-on-sale  clause to the extent it has knowledge of the conveyance or proposed
conveyance  of the  underlying  Mortgaged  Property  and it is entitled to do so
under applicable law; provided,  however, that the Master Servicer will not take
any action in relation to the  enforcement of any  due-on-sale  provision  which
would  adversely  affect or jeopardize  coverage under any applicable  insurance
policy. See "Certain Legal Aspects of Mortgage  Loans--Due-on-Sale  Clauses" and
"Description of the Agreements--Due-on-Sale Provisions."

                                  THE DEPOSITOR

         Morgan Stanley Capital I Inc., the Depositor,  is a direct wholly-owned
subsidiary  of Morgan  Stanley Group Inc. and was  incorporated  in the State of
Delaware on January 28, 1985. The principal  executive  offices of the Depositor
are  located  at 1585  Broadway,  37th  Floor,  New York,  New York  10036.  Its
telephone number is (212) 761-4700.

         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
adjustable  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 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.  If so
specified in the related  Prospectus  Supplement,  distributions  on one or more
classes  of a series  of  Certificates  may be  limited  to  collections  from a
designated  portion of the Whole Loans in the related  Mortgage  Pool (each such
portion of Whole Loans, a "Mortgage  Loan Group").  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  Certificate
         Account as of the corresponding Determination Date, exclusive of:

                  (a) all scheduled payments of principal and interest collected
                  but due on a date subsequent to the related Due Period (unless
                  the related Prospectus  Supplement provides otherwise,  a "Due
                  Period" with respect to any Distribution Date will commence on
                  the second day of the month in which the immediately preceding
                  Distribution Date occurs, or the day after the Cut-off Date in
                  the case of the  first Due  Period,  and will end on the first
                  day of the month of the related Distribution Date),

                  (b)  unless  the  related   Prospectus   Supplement   provides
                  otherwise, all prepayments,  together with related payments of
                  the  interest   thereon  and  related   Prepayment   Premiums,
                  Liquidation Proceeds, Insurance Proceeds and other unscheduled
                  recoveries received subsequent to the related Due Period, and

                  (c) all  amounts in the  Certificate  Account  that are due or
                  reimbursable to the Depositor, the Trustee, an Asset Seller, a
                  Sub-Servicer,  the  Master  Servicer  or any  other  entity as
                  specified  in the related  Prospectus  Supplement  or that are
                  payable in respect of certain  expenses of the  related  Trust
                  Fund;

         (ii) if the related  Prospectus  Supplement  so  provides,  interest or
         investment  income on amounts on  deposit in the  Certificate  Account,
         including any net amounts paid under any Cash Flow Agreements;

         (iii) all  advances  made by a Master  Servicer or any other  entity as
         specified  in the related  Prospectus  Supplement  with respect to such
         Distribution Date;

         (iv)  if  and  to the  extent  the  related  Prospectus  Supplement  so
         provides,  amounts  paid by a Master  Servicer  or any other  entity as
         specified in the related Prospectus Supplement with respect to interest
         shortfalls  resulting from  prepayments  during the related  Prepayment
         Period; and

         (v) unless the related Prospectus Supplement provides otherwise, to the
         extent  not on  deposit in the  related  Certificate  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 adjustable 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 adjustable  Pass-Through Rate, the
method for determining the Pass-Through Rate. Unless otherwise  specified in the
related Prospectus  Supplement,  interest on the Certificates will be calculated
on the basis of a 360-day year consisting of twelve 30-day months.

         Distributions  of interest in respect of the  Certificates of any class
will  be made on each  Distribution  Date  (other  than  any  class  of  Accrual
Certificates,  which will be  entitled  to  distributions  of  accrued  interest
commencing only on the Distribution Date, or under the circumstances,  specified
in the  related  Prospectus  Supplement,  and any  class of  Stripped  Principal
Certificates  that are not entitled to any  distributions  of interest) based on
the Accrued  Certificate  Interest  for such class and such  Distribution  Date,
subject to the sufficiency of the portion of the Available  Distribution  Amount
allocable to such class on such Distribution Date. Prior to the time interest is
distributable  on any class of  Accrual  Certificates,  the  amount  of  Accrued
Certificate Interest otherwise  distributable on such class will be added to the
Certificate  Balance  thereof on each  Distribution  Date.  With respect to each
class of Certificates and each  Distribution Date (other than certain classes of
Stripped Interest Certificates), "Accrued Certificate Interest" will be equal to
interest accrued for a specified period on the outstanding  Certificate  Balance
thereof   immediately  prior  to  the  Distribution   Date,  at  the  applicable
Pass-Through Rate, reduced as described below.  Unless otherwise provided in the
Prospectus  Supplement,   Accrued  Certificate  Interest  on  Stripped  Interest
Certificates  will be equal to interest  accrued  for a specified  period on the
outstanding notional amount thereof immediately prior to each Distribution Date,
at the applicable  Pass-Through  Rate, reduced as described below. The method of
determining the notional amount for any class of Stripped Interest  Certificates
will be described in the related  Prospectus  Supplement.  Reference to notional
amount is solely for convenience in certain  calculations and does not represent
the right to receive any distributions of principal.  Unless otherwise  provided
in the related  Prospectus  Supplement,  the Accrued  Certificate  Interest on a
series of  Certificates  will be  reduced  in the event of  prepayment  interest
shortfalls,  which are  shortfalls in collections of interest for a full accrual
period resulting from  prepayments  prior to the due date in such accrual period
on the Mortgage Loans  comprising or underlying the Mortgage Assets in the Trust
Fund for such series.  The particular  manner in which such shortfalls are to be
allocated  among some or all of the classes of  Certificates of that series will
be  specified  in the related  Prospectus  Supplement.  The  related  Prospectus
Supplement  will  also  describe  the  extent to which  the  amount  of  Accrued
Certificate  Interest  that is  otherwise  distributable  on (or, in the case of
Accrual Certificates, that may otherwise be added to the Certificate Balance of)
a class  of  Offered  Certificates  may be  reduced  as a  result  of any  other
contingencies,  including  delinquencies,  losses and deferred interest on or in
respect of the Mortgage Loans  comprising or underlying  the Mortgage  Assets in
the related  Trust Fund.  Unless  otherwise  provided in the related  Prospectus
Supplement,  any  reduction  in  the  amount  of  Accrued  Certificate  Interest
otherwise  distributable  on a class of Certificates by reason of the allocation
to such  class of a portion  of any  deferred  interest  on the  Mortgage  Loans
comprising  or  underlying  the Mortgage  Assets in the related  Trust Fund will
result in a corresponding increase in the Certificate Balance of such class. See
"Risk  Factors--Average  Life of Certificates;  Prepayments;  Yields" and "Yield
Considerations."

DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES

         The Certificates of each series, other than certain classes of Stripped
Interest  Certificates,  will have a "Certificate  Balance"  which, at any time,
will equal the then  maximum  amount that the holder will be entitled to receive
in respect  of  principal  out of the  future  cash flow on the 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 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 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

         If  so  provided  in  the  related  Prospectus  Supplement,  Prepayment
Premiums  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 a Trust Fund against  losses and  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,  the
Master 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 Certificate  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  during  the  related  Due Period and were
delinquent on the related  Determination  Date, subject to the Master 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,  the Master 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 the Master  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
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 the Master
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  Certificate   Account  prior  to  any
distributions  being  made on the  Certificates  to the  extent  that the Master
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 Assets otherwise  distributable on
such Subordinate Certificates. If advances have been made by the Master Servicer
from excess funds in the Certificate Account, the Master Servicer is required to
replace such funds in the Certificate Account on any future Distribution Date to
the extent that funds in the Certificate  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 the Master
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,
the Master 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 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  MBS will  describe  any  corresponding
advancing obligation of any person in connection with such MBS.

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 Prepayment Premiums;

         (iv) the amount of related servicing  compensation received by a Master
Servicer  (and,  if payable  directly  out of the  related  Trust  Fund,  by any
Sub-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 unreimbursed  advances at the close of business on such
Distribution Date;

         (vi) the  aggregate  principal  balance  of the  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 any Whole Loan liquidated during the related Due
Period, (a) the portion of such liquidation  proceeds payable or reimbursable to
the Master  Servicer (or any other  entity) in respect of such Mortgage Loan and
(b) the amount of any loss to Certificateholders;

         (ix) 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;

         (x) 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;

         (xi) with respect to any such REO Property  sold during the related Due
Period (a) the aggregate amount of sale proceeds,  (b) the portion of such sales
proceeds  payable or  reimbursable to the Master Servicer in respect of such REO
Property  or the  related  Mortgage  Loan  and (c)  the  amount  of any  loss to
Certificateholders in respect of the related Mortgage Loan;

         (xii) 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;

         (xiii) the aggregate  amount of principal  prepayments  made during the
related Due Period;

         (xiv)  the  amount  deposited  in the  reserve  fund,  if any,  on such
Distribution Date;

         (xv) the amount  remaining in the reserve fund, if any, as of the close
of business on such Distribution Date;

         (xvi) the aggregate  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 an  adjustable  Pass-Through
Rate, for statements to be distributed in any month in which an adjustment  date
occurs,  the adjustable  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),
(xii),  (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 MBS. 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.  See  "Description  of  the
Certificates--Book-Entry Registration and Definitive Certificates."

TERMINATION

         The  obligations  created by the related  Agreement  for each series of
Certificates  will  terminate  upon the  payment to  Certificateholders  of that
series of all amounts held in the Certificate Account or by the Master Servicer,
if any,  or the  Trustee  and  required  to be paid  to  them  pursuant  to such
Agreement following the earlier of (i) the final payment or other liquidation of
the last 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  Agreement
continue beyond the date specified in the related Prospectus Supplement. Written
notice of termination of the Agreement 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 Morgan Stanley & Co.
Incorporated,  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  ("Certificate Owners") will receive
all   distributions  on  the  Book-Entry   Certificates   through  DTC  and  its
Participants.  Under  a  book-entry  format,  Certificate  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 Certificate 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 Certificate Owners will not be recognized by the Trustee
as Certificateholders under the Agreement.  Certificate Owners will be permitted
to exercise the rights of  Certificateholders  under the related  Agreement 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  Certificate  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 Certificate 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 Certificate
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.

         Unless  otherwise  specified  in  the  related  Prospectus  Supplement,
Certificates  initially  issued  in  book-entry  form  will be  issued  in fully
registered,   certificated   form  to  Certificate   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  Certificate
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 Certificate  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 (or Master  Servicers) 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. Any Master Servicer and the Trustee with respect to
any series of Certificates will be named in the related  Prospectus  Supplement.
In any series of  Certificates  for which there are multiple  Master  Servicers,
there will also be  multiple  Mortgage  Loan  Groups,  each  corresponding  to a
particular  Master  Servicer;  and,  if the  related  Prospectus  Supplement  so
specifies,  the  servicing  obligations  of each such  Master  Servicer  will be
limited to the Whole Loans in such corresponding Mortgage Loan Group. In lieu of
appointing  a Master  Servicer,  a servicer  may be  appointed  pursuant  to the
Pooling and Servicing  Agreement for any Trust Fund.  Such servicer will service
all or a  significant  number of Whole Loans  directly  without a  Sub-Servicer.
Unless otherwise specified in the related Prospectus Supplement, the obligations
of any such servicer  shall be  commensurate  with those of the Master  Servicer
described  herein.  References  in this  prospectus  to Master  Servicer and its
rights and  obligations,  unless otherwise  specified in the related  Prospectus
Supplement,  shall be deemed to also be  references  to any  servicer  servicing
Whole Loans directly.  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  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  Agreement  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
Agreement  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 Agreement (without
exhibits)  relating to any series of  Certificates  without  charge upon written
request of a holder of a Certificate of such series  addressed to Morgan Stanley
Capital I Inc., c/o Morgan Stanley & Co. Incorporated,  1585 Broadway, New York,
New York 10036. Attention: David R. Warren.

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 Assets to be
included in the related Trust Fund,  together with all principal and interest to
be received on or with respect to such 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 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  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 and
Loan-to-Value  Ratio  as of  the  date  indicated  and  payment  and  prepayment
provisions,  if  applicable,  and (ii) in  respect of each MBS  included  in the
related Trust Fund,  including without limitation,  the MBS Issuer, MBS Servicer
and MBS 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 Depositor  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 specified in the related Prospectus Supplement,  the Asset Seller will
be required to agree to repurchase,  or substitute  for, each such Mortgage Loan
that is  subsequently  in default if the  enforcement  thereof or of the related
Mortgage  is  materially  adversely  affected  by the  absence  of the  original
Mortgage Note. Unless otherwise provided in the related  Prospectus  Supplement,
the related  Agreement  will require the  Depositor or another  party  specified
therein to promptly cause each such assignment of Mortgage to be recorded in the
appropriate  public  office for real  property  records,  except in the State of
California or in other states where, in the opinion of counsel acceptable to the
Trustee, such recording is not required to protect the Trustee's interest in the
related  Whole  Loan  against  the  claim of any  subsequent  transferee  or any
successor to or creditor of the  Depositor,  the Master  Servicer,  the relevant
Asset Seller or any other prior holder of the Whole Loan.

         The Trustee  (or a  custodian)  will  review such Whole Loan  documents
within a specified period of days after receipt  thereof,  and the Trustee (or a
custodian)   will  hold  such   documents  in  trust  for  the  benefit  of  the
Certificateholders.   Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  if any such  document  is found to be missing or  defective  in any
material respect,  the Trustee (or such custodian) shall immediately  notify the
Master  Servicer and the Depositor,  and the Master  Servicer shall  immediately
notify the relevant  Asset Seller.  If the Asset Seller 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 Asset
Seller 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.  There can be no assurance that an
Asset  Seller will fulfill  this  repurchase  or  substitution  obligation,  and
neither the Master Servicer nor the Depositor will be obligated to repurchase or
substitute  for  such  Mortgage  Loan  if  the  Asset  Seller  defaults  on  its
obligation.  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  Asset  or
repurchasing or substituting for such Asset, the Asset Seller may agree to cover
any losses suffered by the Trust Fund as a result of such breach or defect.

         With respect to each Government  Security or MBS 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
Government  Security or MBS, as  applicable,  together  with bond power or other
instruments,  certifications  or  documents  required  to  transfer  fully  such
Government Security or MBS, as applicable, to the Trustee for the benefit of the
Certificateholders.   With  respect  to  each  Government  Security  or  MBS  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
Government  Security  or MBS 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 MBS and Government Securities 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  certain
representations  and warranties,  as of a specified date (the person making such
representations  and warranties,  the "Warrantying  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 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 Warrantying 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 Warrantying  Party, if other than the Depositor,  shall be an Asset
Seller or an affiliate  thereof or such other person acceptable to the Depositor
and shall be identified in the related Prospectus Supplement.

         Representations and warranties made in respect of a Whole Loan may have
been made as of a date  prior to the  applicable  Cut-off  Date.  A  substantial
period  of time may  have  elapsed  between  such  date and the date of  initial
issuance of the related  series of  Certificates  evidencing an interest in such
Whole Loan. Unless otherwise specified in the related Prospectus Supplement,  in
the event of a breach of any such  representation  or warranty,  the Warrantying
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
Warrantying  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,  each
Agreement will provide that the Master  Servicer and/or Trustee will be required
to  notify  promptly  the  relevant  Warrantying  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 Warrantying Party cannot cure such breach within
a specified  period  following the date on which such party was notified of such
breach,  then such Warrantying  Party will be obligated to repurchase such Whole
Loan  from the  Trustee  within a  specified  period  from the date on which the
Warrantying  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 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 the Master  Servicer.  If so  provided  in the  Prospectus
Supplement for a series,  a Warrantying  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 Warrantying  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
Warrantying Party.

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

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

         A Master  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 of
the Master 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 the Master Servicer by the Trustee or
the Depositor,  or to the Master 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.  See
"Events of Default" and "Rights Upon Event of Default."

CERTIFICATE ACCOUNT AND OTHER COLLECTION ACCOUNTS

GENERAL

         The Master  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  Assets
(collectively,  the "Certificate Account"),  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 in the  Certificate  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 the Certificate 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 the  Certificate  Account  is limited to United
States government securities and other investment grade obligations specified in
the Agreement ("Permitted Investments"). A Certificate 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 the
Certificate  Account  will be paid  to a  Master  Servicer  or its  designee  as
additional  servicing  compensation.  The Certificate  Account may be maintained
with an institution that is an affiliate of the Master Servicer,  if applicable,
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,  a  Certificate  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 the
Master Servicer or serviced or master serviced by it on behalf of others.

DEPOSITS

         A Master  Servicer or the Trustee will deposit or cause to be deposited
in the Certificate  Account for one or more Trust Funds on a daily basis, unless
otherwise  provided  in  the  related  Agreement,  the  following  payments  and
collections received, or advances made, by the Master Servicer or the Trustee or
on its behalf  subsequent  to the Cut-off  Date (other than  payments  due on or
before the Cut-off Date,  and exclusive of any amounts  representing  a Retained
Interest):

         (i)     all  payments  on  account  of  principal,  including principal
prepayments, on the Assets;

         (ii)     all  payments on account of interest on the Assets,  including
any default interest collected, in each case net of any portion thereof retained
by a Master Servicer or a Sub-Servicer as its servicing  compensation and net of
any Retained Interest;

         (iii)    all proceeds of the hazard 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 Master  Servicer  or the  related  Sub-Servicer,  subject  to the terms and
conditions of the related Mortgage and Mortgage Note) (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 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  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";

         (v)      any  advances  made  as  described  under  "Description of the
Certificates--Advances  in Respect of Delinquencies";

         (vi)     any amounts paid under any Cash Flow  Agreement,  as described
under  "Description  of the Trust Funds--Cash Flow Agreements";

         (vii)    all  proceeds of any Asset or,  with  respect to a Whole Loan,
property  acquired in respect  thereof  purchased  by the  Depositor,  any Asset
Seller or any other specified  person as described under  "Assignment of Assets;
Repurchases" and "Representations and Warranties;  Repurchases," all proceeds of
any  defaulted  Mortgage Loan  purchased as described  under  "Realization  Upon
Defaulted  Whole  Loans," and all  proceeds of any Asset  purchased as described
under  "Description  of  the  Certificates   Termination"  (also,   "Liquidation
Proceeds");

         (viii)   any  amounts  paid  by a  Master  Servicer  to  cover  certain
interest  shortfalls  arising out of the  prepayment of Whole Loans in the Trust
Fund as  described  under  "Description  of the  Agreements--Retained  Interest;
Servicing Compensation and Payment of Expenses";

         (ix)     to   the  extent  that  any  such  item  does  not  constitute
additional servicing  compensation to a Master Servicer, any payments on account
of modification or assumption fees, late payment charges or Prepayment  Premiums
on the Mortgage Assets;

         (x)      all  payments  required  to be  deposited  in the  Certificate
Account with respect to any deductible  clause in any blanket  insurance  policy
described under "Hazard Insurance Policies";

         (xi)     any  amount  required to be deposited by a Master  Servicer or
the Trustee in connection with losses realized on investments for the benefit of
the Master  Servicer  or the  Trustee,  as the case may be, of funds held in the
Certificate Account; and

         (xii)    any other amounts required to be deposited in the  Certificate
Account  as  provided  in  the  related  Agreement  and described in the related
Prospectus Supplement.

WITHDRAWALS

         A Master  Servicer  or the  Trustee  may,  from  time to  time,  unless
otherwise  provided  in the  related  Agreement  and  described  in the  related
Prospectus  Supplement,  make withdrawals from the Certificate  Account for each
Trust Fund for any of the following purposes:

         (i)     to   make  distributions  to  the  Certificateholders  on  each
Distribution Date;

         (ii) to reimburse a Master 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 the Master  Servicer as late  collections of interest
(net of related  servicing  fees and Retained  Interest) on and principal of the
particular  Whole Loans with respect to which the  advances  were made or out of
amounts drawn under any form of Credit Support with respect to such Whole Loans;

         (iii) to reimburse a Master  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 or out of amounts drawn under any form of Credit  Support
with respect to such Whole Loans and properties;

         (iv) to  reimburse a Master  Servicer  for any  advances  described  in
clause (ii) above and any  servicing  expenses  described  in clause (iii) above
which, in the Master  Servicer's  good faith  judgment,  will not be recoverable
from the  amounts  described  in  clauses  (ii) and  (iii),  respectively,  such
reimbursement  to be made from  amounts  collected on other 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
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;

         (v)  if  and  to  the  extent  described  in  the  related   Prospectus
Supplement,  to pay a Master Servicer interest accrued on the advances described
in clause (ii) above and the servicing  expenses described in clause (iii) above
while such remain outstanding and unreimbursed;

         (vi) to reimburse a Master  Servicer,  the  Depositor,  or any of their
respective  directors,  officers,  employees and agents, as the case may be, for
certain expenses,  costs and liabilities  incurred thereby, as and to the extent
described under "Certain Matters Regarding a Master Servicer and the Depositor";

         (vii)  if  and to  the  extent  described  in  the  related  Prospectus
Supplement,  to pay (or to  transfer  to a  separate  account  for  purposes  of
escrowing for the payment of) the Trustee's fees;

         (viii) to  reimburse  the  Trustee or any of its  directors,  officers,
employees  and  agents,  as the case may be,  for  certain  expenses,  costs and
liabilities  incurred  thereby,  as and to the extent  described  under "Certain
Matters Regarding the Trustee";

         (ix) unless otherwise provided in the related Prospectus Supplement, to
pay a Master  Servicer,  as  additional  servicing  compensation,  interest  and
investment income earned in respect of amounts held in the Certificate Account;

         (x) to pay the person  entitled  thereto any amounts  deposited  in the
Certificate  Account that were  identified and applied by the Master Servicer as
recoveries of Retained Interest;

         (xi) to pay for costs reasonably incurred in connection with the proper
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;

         (xii) if one or more  elections  have been made to treat the Trust Fund
or designated  portions  thereof as a REMIC, to pay any federal,  state or local
taxes  imposed on the Trust Fund or its  assets or  transactions,  as and to the
extent      described      under      "Certain      Federal      Income      Tax
Consequences--REMICS--Prohibited Transactions Tax and Other Taxes";

         (xiii) to pay for the cost of an independent  appraiser or other expert
in real estate  matters  retained 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;

         (xiv) to pay for the  cost of  various  opinions  of  counsel  obtained
pursuant to the related Agreement for the benefit of Certificateholders;

         (xv) to pay for the costs of  recording  the related  Agreement if such
recordation    materially   and   beneficially    affects   the   interests   of
Certificateholders,  provided  that such payment  shall not  constitute a waiver
with respect to the obligation of the Warrantying  Party to remedy any breach of
representation or warranty under the Agreement;

         (xvi) to pay the person entitled  thereto any amounts  deposited in the
Certificate Account in error,  including amounts received on any Asset after its
removal  from the Trust Fund  whether by reason of purchase or  substitution  as
contemplated  by "Assignment of Assets;  Repurchase"  and  "Representations  and
Warranties; Repurchases" or otherwise;

         (xvii) to make any other withdrawals permitted by the related Agreement
and described in the related Prospectus Supplement; and

         (xviii)  to  clear  and  terminate  the  Certificate   Account  at  the
termination of the Trust Fund.

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  Sub-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  Certificate 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
Certificate  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

         The Master Servicer, directly or through Sub-Servicers,  is required to
make reasonable  efforts to collect all scheduled payments under the Whole 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 Whole Loans and
held for its own account,  provided such  procedures are consistent with (i) the
terms of the  related  Agreement  and any  related  hazard  insurance  policy or
instrument of Credit Support included in the related Trust Fund described herein
or under  "Description  of Credit  Support,"  (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").  In connection therewith,  the Master Servicer
will be permitted in its  discretion to waive any late payment charge or penalty
interest in respect of a late Whole Loan payment.

         Each Master  Servicer will also be required to perform other  customary
functions  of a servicer  of  comparable  loans,  including  maintaining  hazard
insurance 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 Whole Loan;  processing  assumptions
or  substitutions in those cases where the Master 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 Whole
Loans.  Unless otherwise  specified in the related  Prospectus  Supplement,  the
Master Servicer will be responsible for filing and settling claims in respect of
particular  Whole Loans under any applicable  instrument of Credit Support.  See
"Description of Credit Support."

         The Master Servicer may agree to modify, waive or amend any term of any
Whole 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 Whole Loan or (ii) in its
judgment,  materially  impair  the  security  for the Whole  Loan or reduce  the
likelihood of timely  payment of amounts due thereon.  The Master  Servicer also
may agree to any  modification,  waiver  or  amendment  that  would so affect or
impair the payments on, or the security for, a Whole Loan if,  unless  otherwise
provided in the related Prospectus  Supplement,  (i) in its judgment, a material
default on the Whole 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 Whole Loan on a present  value
basis than would  liquidation.  The Master  Servicer  is  required to notify the
Trustee in the event of any modification, waiver or amendment of any Whole Loan.

SUB-SERVICERS

         A Master Servicer may delegate its servicing  obligations in respect of
the Whole Loans to  third-party  servicers  (each, a  "Sub-Servicer"),  but such
Master  Servicer  will  remain  obligated  under  the  related  Agreement.  Each
sub-servicing  agreement  between  a  Master  Servicer  and  a  Sub-Servicer  (a
"Sub-Servicing  Agreement")  must be  consistent  with the terms of the  related
Agreement and must provide  that, if for any reason the Master  Servicer for the
related series of Certificates is no longer acting in such capacity, the Trustee
or any successor  Master  Servicer may assume the Master  Servicer's  rights and
obligations under such Sub-Servicing Agreement.

         Unless otherwise  provided in the related  Prospectus  Supplement,  the
Master  Servicer  will  be  solely  liable  for  all  fees  owed  by it  to  any
Sub-Servicer,   irrespective  of  whether  the  Master  Servicer's  compensation
pursuant to the related  Agreement is  sufficient to pay such fees.  However,  a
Sub-  Servicer  may be entitled to a Retained  Interest in certain  Whole Loans.
Each  Sub-Servicer  will  be  reimbursed  by the  Master  Servicer  for  certain
expenditures  which it makes,  generally to the same extent the Master  Servicer
would be  reimbursed  under an  Agreement.  See  "Retained  Interest,  Servicing
Compensation and Payment of Expenses."

REALIZATION UPON DEFAULTED WHOLE LOANS

         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,  the Master  Servicer is required to monitor any Whole 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  Master  Servicer  is able to
assess  the  success  of such  corrective  action  or the  need  for  additional
initiatives.

         The  time  within   which  the  Master   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 Whole Loan, the Mortgaged Property, the mortgagor, the presence of an
acceptable  party to assume the Whole Loan and the laws of the  jurisdiction  in
which the  Mortgaged  Property is located.  Under  federal  bankruptcy  law, the
Master Servicer in certain cases may not be permitted to accelerate a Whole Loan
or to foreclose on a Mortgaged Property for a considerable period of time.
See "Certain Legal Aspects of Mortgage Loans."

         Any Agreement  relating to a Trust Fund that  includes  Whole 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 Whole 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."

         If so  specified  in the  related  Prospectus  Supplement,  the  Master
Servicer may offer to sell any defaulted  Whole Loan  described in the preceding
paragraph  and not  otherwise  purchased  by any person  having a right of first
refusal  with  respect  thereto,  if and when the  Master  Servicer  determines,
consistent with the Servicing Standard, that such a sale would produce a greater
recovery on a present value basis than would liquidation  through foreclosure or
similar proceeding. The related Agreement will provide that any such offering be
made in a  commercially  reasonable  manner for a specified  period and that the
Master Servicer accept the highest cash bid received from any person  (including
itself,  an  affiliate  of the Master  Servicer or any  Certificateholder)  that
constitutes  a fair price for such  defaulted  Whole Loan. In the absence of any
bid determined in accordance  with the related  Agreement to be fair, the Master
Servicer shall proceed with respect to such defaulted Mortgage Loan as described
below. Any bid in an amount at least equal to the Purchase Price described under
"Representations and Warranties; Repurchases" will in all cases be deemed fair.

         The  Master  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 Whole Loan by operation of law or otherwise,  if
such action is  consistent  with the  Servicing  Standard  and a default on such
Whole Loan has occurred or, in the Master Servicer's judgment, is imminent.

         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 Master  Servicer,  on behalf of the Trust Fund, will
be required to sell the  Mortgaged  Property by the close of the third  calendar
year following the year 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 beyond the close of the third calendar year following the year
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 Master
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.

         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 ownership  and  management 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 Mortgage Loans--Foreclosure."

         If recovery on a defaulted  Whole Loan under any related  instrument of
Credit  Support is not  available,  the  Master  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 Whole Loan. If
the proceeds of any  liquidation  of the property  securing the defaulted  Whole
Loan are less than the outstanding principal balance of the defaulted Whole Loan
plus interest  accrued thereon at the Mortgage Rate plus the aggregate amount of
expenses incurred by the Master 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 Master  Servicer  will be  entitled  to
withdraw  or  cause to be  withdrawn  from the  Certificate  Account  out of the
Liquidation  Proceeds  recovered  on any  defaulted  Whole  Loan,  prior  to the
distribution  of  such  Liquidation  Proceeds  to  Certificateholders,   amounts
representing its normal servicing  compensation on the Whole Loan,  unreimbursed
servicing  expenses incurred with respect to the Whole Loan and any unreimbursed
advances of delinquent payments made with respect to the Whole Loan.

         If any  property  securing  a  defaulted  Whole  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 Master  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 Whole 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.

         As servicer of the Whole Loans, a Master Servicer, 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 Whole Loans.

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

HAZARD INSURANCE POLICIES

         Unless otherwise specified in the related Prospectus  Supplement,  each
Agreement  for a Trust Fund that  includes  Whole Loans will  require the Master
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  or, if any  Mortgage  permits  the  holder  thereof  to dictate to the
mortgagor  the  insurance  coverage to be  maintained  on the related  Mortgaged
Property,  then such  coverage as is  consistent  with the  Servicing  Standard.
Unless otherwise specified in the related Prospectus  Supplement,  such coverage
will be in general in an amount  equal to the  lesser of the  principal  balance
owing on such Whole Loan and the amount  necessary to fully  compensate  for any
damage or loss to the  improvements  on the Mortgaged  Property on a replacement
cost basis,  but in either case 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 Master 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 Master 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
Master  Servicer's  normal  servicing  procedures,  subject  to  the  terms  and
conditions of the related  Mortgage and Mortgage  Note) will be deposited in the
Certificate  Account.  The Agreement  will provide that the Master  Servicer may
satisfy  its  obligation  to cause  each  mortgagor  to  maintain  such a hazard
insurance policy by the Master Servicer's  maintaining a blanket policy insuring
against  hazard  losses on the Whole Loans.  If such blanket  policy  contains a
deductible  clause,  the  Master  Servicer  will be  required  to deposit in the
Certificate Account all sums that would have been deposited therein but for such
clause.

         In general,  the  standard  form of fire and extended  coverage  policy
covers physical damage to or destruction of the  improvements of the property by
fire,  lightning,  explosion,  smoke,  windstorm and hail, and riot,  strike and
civil  commotion,  subject to the conditions  and  exclusions  specified in each
policy.  Although the policies  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.

         Each  Agreement for a Trust Fund that includes Whole Loans will require
the Master  Servicer to cause the  mortgagor  on each Whole Loan to maintain all
such other insurance  coverage with respect to the related Mortgaged Property as
is consistent with the terms of the related Mortgage and the Servicing Standard,
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).

         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
the Master  Servicer or  Sub-Servicer,  as the case may be, from the  Collection
Account, with interest thereon, as provided by the Agreement.

         Under  the terms of the  Whole  Loans,  mortgagors  will  generally  be
required  to  present  claims  to  insurers  under  hazard  insurance   policies
maintained on the related Mortgaged  Properties.  The Master Servicer, on behalf
of the Trustee and  Certificateholders,  is  obligated to present or cause to be
presented  claims under any blanket  insurance  policy  insuring  against hazard
losses on Mortgaged Properties securing the Whole Loans. However, the ability of
the Master Servicer to present or cause to be presented such claims is dependent
upon the extent to which  information  in this regard is furnished to the Master
Servicer by mortgagors.

FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

         Unless otherwise specified in the related Prospectus  Supplement,  each
Agreement will require that the Master  Servicer 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
the Master  Servicer.  The related  Agreement will allow the Master  Servicer to
self-insure against loss occasioned by the errors and omissions of the officers,
employees  and agents of the Master  Servicer  so long as certain  criteria  set
forth in the Agreement are met.

DUE-ON-SALE 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,  transfer  or  conveyance  of the  related  Mortgaged
Property.  Unless otherwise provided in the related Prospectus  Supplement,  the
Master Servicer will generally  enforce any due-on-sale  clause to the extent it
has  knowledge  of the  conveyance  or  proposed  conveyance  of the  underlying
Mortgaged  Property and it is entitled to do so under applicable law;  provided,
however,  that the Master  Servicer  will not take any action in relation to the
enforcement  of any  due-on-sale  provision  which  would  adversely  affect  or
jeopardize  coverage under any applicable  insurance  policy.  Unless  otherwise
specified  in the related  Prospectus  Supplement,  any fee  collected  by or on
behalf of the Master Servicer for entering into an assumption  agreement will be
retained  by or on  behalf  of  the  Master  Servicer  as  additional  servicing
compensation.  See "Certain  Legal  Aspects of Mortgage  Loans  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  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 an 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,  the
Master  Servicer's and a  Sub-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 Asset. Since any Retained Interest and
a Master  Servicer's  primary  compensation  are  percentages  of the  principal
balance of each  Asset,  such  amounts  will  decrease  in  accordance  with the
amortization of the 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,  the Master  Servicer  or the
Sub-Servicers 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 the  Certificate
Account or any account established by a Sub-Servicer pursuant to the Agreement.

         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 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 may be borne by the Trust Fund.

         If and to the extent provided in the related Prospectus Supplement, the
Master Servicer may be required to apply a portion of the servicing compensation
otherwise  payable  to it in  respect  of any Due  Period  to  certain  interest
shortfalls  resulting  from the  voluntary  prepayment of any Whole Loans in the
related  Trust Fund  during  such  period  prior to their  respective  due dates
therein.

EVIDENCE AS TO COMPLIANCE

         Each  Agreement  relating  to Assets  which  include  Whole  Loans will
provide  that on or before a  specified  date in each year,  beginning  with the
first such date at least six months  after the related  Cut-off  Date, 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 or the Audit Program for Mortgages serviced for the Federal
Home Loan Mortgage Corporation  ("FHLMC"),  the servicing by or on behalf of the
Master  Servicer  of  mortgage  loans under  pooling  and  servicing  agreements
substantially  similar to each  other  (including  the  related  Agreement)  was
conducted  in  compliance  with the  terms  of such  agreements  except  for any
significant  exceptions  or errors in records  that, in the opinion of the firm,
either the Audit Program for Mortgages serviced for FHLMC, or paragraph 4 of the
Uniform Single Attestation Program for Mortgage Bankers,  requires it to report.
In rendering  its statement  such firm may rely,  as to matters  relating to the
direct servicing of mortgage loans by Sub-Servicers,  upon comparable statements
for examinations  conducted  substantially in compliance with the Uniform Single
Attestation  Program for  Mortgage  Bankers or the Audit  Program for  Mortgages
serviced  for FHLMC  (rendered  within one year of such  statement)  of firms of
independent public accountants with respect to the related Sub-Servicer.

         Each such Agreement  will also provide for delivery to the Trustee,  on
or before a specified  date in each year, of an annual  statement  signed by two
officers  of the Master  Servicer  to the effect  that the Master  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  without  charge upon written  request to the
Master Servicer at the address set forth in the related Prospectus Supplement.

CERTAIN MATTERS REGARDING A MASTER SERVICER AND THE DEPOSITOR

         The Master Servicer,  if any, or a servicer for  substantially  all the
Whole  Loans  under  each  Agreement  will be  named in the  related  Prospectus
Supplement.  The entity serving as Master  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 the Master
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 the Master  Servicer may resign from its
obligations  and duties  thereunder  only upon a  determination  that its duties
under the Agreement are no longer  permissible  under  applicable  law or are in
material conflict by reason of applicable law with any other activities  carried
on by it, the other activities of the Master Servicer so causing such a conflict
being of a type and nature carried on by the Master  Servicer at the date of the
Agreement.  No such  resignation  will become  effective  until the Trustee or a
successor  servicer  has assumed the Master  Servicer's  obligations  and duties
under the Agreement.

         Unless otherwise specified in the related Prospectus  Supplement,  each
Agreement will further provide that neither any Master  Servicer,  the Depositor
nor any  director,  officer,  employee,  or agent of a  Master  Servicer  or the
Depositor   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 good faith pursuant to the Agreement;  provided,  however,  that
neither a Master  Servicer,  the Depositor nor any such person will be protected
against  any  breach of a  representation,  warranty  or  covenant  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 gross negligence in the performance of obligations or duties thereunder
or by reason of reckless disregard of obligations and duties thereunder.  Unless
otherwise  specified in the related Prospectus  Supplement,  each Agreement will
further  provide  that any Master  Servicer,  the  Depositor  and any  director,
officer,  employee  or agent  of a  Master  Servicer  or the  Depositor  will be
entitled to  indemnification by the related Trust Fund and will be held harmless
against any loss,  liability or expense  incurred in  connection  with any legal
action relating to the Agreement or the Certificates;  provided,  however,  that
such  indemnification  will not extend to any loss,  liability  or  expense  (i)
specifically   imposed  by  such  Agreement  or  otherwise   incidental  to  the
performance of obligations and duties  thereunder,  including,  in the case of a
Master  Servicer,  the  prosecution of an  enforcement  action in respect of any
specific  Whole  Loan or Whole  Loans  (except as any such  loss,  liability  or
expense  shall be  otherwise  reimbursable  pursuant  to such  Agreement);  (ii)
incurred in connection with any breach of a representation, warranty or covenant
made in such Agreement;  (iii) incurred by reason of  misfeasance,  bad faith or
gross negligence in the performance of obligations or duties  thereunder,  or by
reason of reckless  disregard of such  obligations  or duties;  (iv) incurred in
connection  with any  violation of any state or federal  securities  law; or (v)
imposed  by any  taxing  authority  if such  loss,  liability  or expense is not
specifically  reimbursable  pursuant to the terms of the related  Agreement.  In
addition,  each Agreement will provide that neither any Master  Servicer nor the
Depositor  will be under any  obligation  to appear in,  prosecute or defend any
legal action which is not  incidental to its respective  responsibilities  under
the  Agreement  and  which in its  opinion  may  involve  it in any  expense  or
liability.  Any such  Master  Servicer or the  Depositor  may,  however,  in its
discretion  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  Master
Servicer or the Depositor, as the case may be, will be entitled to be reimbursed
therefor and to charge the Certificate Account.

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

EVENTS OF DEFAULT

         Unless otherwise  provided in the related  Prospectus  Supplement for a
Trust  Fund that  includes  Whole  Loans,  Events of Default  under the  related
Agreement  will include (i) any failure by the Master  Servicer to distribute or
cause to be  distributed to  Certificateholders,  or to remit to the Trustee for
distribution to  Certificateholders,  any required payment;  (ii) any failure by
the Master  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 the  Master  Servicer  by the  Trustee  or the  Depositor,  or to the  Master
Servicer,  the  Depositor  and  the  Trustee  by  the  holders  of  Certificates
evidencing  not less  than 25% of the  Voting  Rights;  (iii)  any  breach  of a
representation or warranty made by the Master 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 the Master  Servicer  by the Trustee or the  Depositor,  or to the
Master  Servicer,  the Depositor and the Trustee by the holders of  Certificates
evidencing  not less than 25% of the Voting  Rights;  and (iv) certain events of
insolvency,  readjustment  of debt,  marshalling  of assets and  liabilities  or
similar  proceedings  and certain actions by or on behalf of the Master Servicer
indicating  its  insolvency  or  inability  to  pay  its  obligations.  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 51% of the Voting  Rights,  the  Trustee
shall,  terminate all of the rights and obligations of the Master 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
Trustee will succeed to all of the  responsibilities,  duties and liabilities of
the  Master  Servicer  under  the  Agreement  (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 51% 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.

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 Asset or related document
and is not  accountable for the use or application by or on behalf of any Master
Servicer of any funds paid to the Master  Servicer or its designee in respect of
the  Certificates  or the  Assets,  or  deposited  into or  withdrawn  from  the
Certificate Account or any other account by or on behalf of the Master 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 Agreement.
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
Agreement.

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  Certificate  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  Agreement,  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 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  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 Certificate  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 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 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 MBS

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

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

         The  following  discussion  contains  summaries,  which are  general in
nature,  of certain legal aspects of loans secured by single-family  residential
properties.  Because  such legal  aspects are governed  primarily 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.  Unless otherwise  specified in the Prospectus  Supplement,
the  Depositor  or the  Asset  Seller  will  make  certain  representations  and
warranties in the Agreement  with respect to any Mortgage Loans that are secured
by an interest in a leasehold estate.  Such  representation  and warranties,  if
applicable, will be set forth in the Prospectus Supplement.

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 a 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
cooperatives' interest in the property and termination of all proprietary leases
and  occupancy  agreement.  In either event,  a  foreclosure  by the holder of a
blanket  mortgage or the termination of the underlying  lease could eliminate or
significantly  diminish  the value of any  collateral  held by the  lender  that
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--Cooperatives"
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 an interest of record in
the real  property.  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.

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  become  obligated  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. 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.  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,  if any,  that 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.

REO PROPERTIES

         If title to any Mortgaged Property is acquired by the Trustee on behalf
of the  Certificateholders,  the Master Servicer or any related  Sub-servicer or
the Special  Servicer,  on behalf of such holders,  will be required to sell the
Mortgaged Property by the close of the third calendar year following the year of
acquisition, unless (i) the Internal Revenue Service grants an extension of time
to sell such  property  (an "REO  Extension")  or (ii) it  obtains an opinion of
counsel  generally  to the effect  that the holding of the  property  beyond the
close of the third  calendar year after its  acquisition  will not result in the
imposition of a tax on the Trust Fund or cause any REMIC created pursuant to the
Pooling and  Servicing  Agreement  to fail to qualify as a REMIC under the Code.
Subject to the foregoing, the Master Servicer or any related Sub-servicer or the
Special  Servicer  will  generally be required to 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. The Master Servicer or any related Sub-servicer or
the Special Servicer may retain an independent  contractor to operate and manage
any REO Property;  however, the retention of an independent  contractor will not
relieve the Master Servicer or any related  Sub-servicer or the Special Servicer
of its obligations with respect to such REO Property.

         In general,  the Master  Servicer or any  related  Sub-servicer  or the
Special Servicer or an independent contractor employed by the Master Servicer or
any related  Sub-servicer  or the  Special  Servicer at the expense of the Trust
Fund will be obligated to operate and manage any Mortgaged  Property acquired as
REO  Property  in a manner  that  would,  to the extent  commercially  feasible,
maximize the Trust Fund's net after-tax  proceeds from such property.  After the
Master Servicer or any related  Sub-servicer or the Special Servicer reviews the
operation of such  property and consults with the Trustee to determine the Trust
Fund's  federal  income tax reporting  position with respect to the income it is
anticipated  that the Trust Fund would  derive  from such  property,  the Master
Servicer or any related  Sub-servicer  or the Special  Servicer could  determine
(particularly  in  the  case  of  an  REO  Property  that  is a  hospitality  or
residential health care facility) that it would not be commercially  feasible to
manage and operate such property in a manner that would avoid the  imposition of
a tax on "net income from foreclosure  property,"  within the meaning of Section
857(b)(4)(B)  of the Code or a tax on  "prohibited  transactions"  under Section
860F of the Code (either  such tax  referred to herein as an "REO Tax").  To the
extent that income the Trust Fund  receives from an REO Property is subject to a
tax on (i) "net income from  foreclosure  property" such income would be subject
to federal income tax at the highest marginal corporate tax rate (currently 35%)
or (ii)  "prohibited  transactions,"  such  income  would be  subject to federal
income tax at a 100% rate.  The  determination  as to whether income from an REO
Property  would be subject to an REO Tax will depend on the  specific  facts and
circumstances  relating to the  management  and  operation of each REO Property.
Generally,  income from an REO Property that is directly  operated by the Master
Servicer  or  any  related   Sub-servicer  or  the  Special  Servicer  would  be
apportioned and classified as "service" or "non-service"  income.  The "service"
portion of such  income  could be  subject  to federal  income tax either at the
highest  marginal  corporate  tax  rate  or at  the  100%  rate  on  "prohibited
transactions," and the "non-service"  portion of such income could be subject to
federal income tax at the highest  marginal  corporate tax rate or,  although it
appears unlikely, at the 100% rate applicable to "prohibited  transactions." Any
REO Tax imposed on the Trust Fund's income from an REO Property would reduce the
amount available for distribution to Certificateholders.  Certificateholders are
advised to consult their tax advisors  regarding the possible  imposition of REO
Taxes in connection  with the operation of commercial  REO Properties by REMICs.
See "Certain Federal Income Tax Consequences" herein and "Certain Federal Income
Tax Consequences-REMICs" in the Prospectus.

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 beyond the close of the third  calendar
year following the year of acquisition. 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 beyond the close of the
third calendar year  following the year of  acquisition 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.

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
permit the  Cooperative  to  terminate  such lease or  agreement in the event 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,  the  Cooperative  will  take no action to  terminate  such  lease or
agreement  until the lender has been  provided with an  opportunity  to cure the
default.  The recognition  agreement  typically provides that if 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.

JUNIOR MORTGAGES

         Some of the Mortgage Loans may be secured by junior  mortgages or deeds
of trust,  which are  subordinate  to first  mortgages or deeds of trust held by
other  lenders.  The rights of the Trust Fund as the holder of a junior  deed of
trust or a junior  mortgage are  subordinate  in lien and in payment to those of
the holder of the senior  mortgage or deed of trust,  including the prior rights
of the senior mortgagee or beneficiary to receive and apply hazard insurance and
condemnation proceeds and, upon default of the mortgagor, to cause a foreclosure
on the property. Upon completion of the foreclosure proceedings by the holder of
the  senior  mortgage  or the sale  pursuant  to the deed of trust,  the  junior
mortgagee's or junior  beneficiary's lien will be extinguished unless the junior
lienholder  satisfies  the  defaulted  senior  loan or asserts  its  subordinate
interest in a property in foreclosure proceedings. See "-Foreclosure" herein.

         Furthermore,  because the terms of the junior mortgage or deed of trust
are  subordinate  to the terms of the first  mortgage  or deed of trust,  in the
event of a conflict between the terms of the first mortgage or deed of trust and
the junior mortgage or deed of trust, the terms of the first mortgage or deed of
trust  will  generally  govern.  Upon a failure of the  mortgagor  or trustor to
perform any of its obligations, the senior mortgagee or beneficiary,  subject to
the terms of the senior mortgage or deed of trust, may have the right to perform
the  obligation  itself.  Generally,  all sums so expended by the  mortgagee  or
beneficiary  become part of the indebtedness  secured by the mortgage or deed of
trust.  To the  extent a first  mortgagee  expends  such  sums,  such  sums will
generally have priority over all sums due under the junior mortgage.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

         Statutes in some states limit the right of a  beneficiary  under a deed
of trust or a mortgagee under a mortgage 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.

         In  addition  to laws  limiting or  prohibiting  deficiency  judgments,
numerous  other federal and state  statutory  provisions,  including the federal
bankruptcy laws and state laws affording  relief to debtors,  may interfere with
or affect the ability of the secured  mortgage lender to realize upon collateral
or  enforce  a  deficiency  judgment.  For  example,  with  respect  to  federal
bankruptcy law, a court with federal bankruptcy jurisdiction may permit a debtor
through  his or her  Chapter  11 or  Chapter  13  rehabilitative  plan to cure a
monetary default in respect of a mortgage loan on a debtor's residence by paying
arrearages within a reasonable time period and reinstating the original mortgage
loan payment  schedule even though the lender  accelerated the mortgage loan and
final judgment of foreclosure  had been entered in state court (provided no sale
of the residence had yet occurred) prior to the filing of the debtor's petition.
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.

         Courts with federal  bankruptcy  jurisdiction  have also indicated that
the terms of a mortgage  loan secured by property of the debtor may be modified.
These courts have allowed modifications that include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
forgiving  all or a  portion  of the debt and  reducing  the  lender's  security
interest  to the  value of the  residence,  thus  leaving  the  lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding  balance of the loan.  Generally,  however,  the terms of a mortgage
loan secured only by a mortgage on real property that is the debtor's  principal
residence may not be modified  pursuant to a plan confirmed  pursuant to Chapter
11 or Chapter 13 except with respect to mortgage payment  arrearages,  which may
be cured within a reasonable time period.

         Certain tax liens arising  under the Internal  Revenue Code of 1986, as
amended,  may in  certain  circumstances  provide  priority  over  the lien of a
mortgage or deed of trust.  In addition,  substantive  requirements  are imposed
upon mortgage  lenders in connection  with the  origination and the servicing of
mortgage  loans by numerous  federal and some state  consumer  protection  laws.
These laws  include the federal  Truth-in-Lending  Act,  Real Estate  Settlement
Procedures  Act,  Equal Credit  Opportunity  Act, Fair Credit  Billing Act, Fair
Credit  Reporting Act and related  statutes.  These federal laws impose specific
statutory  liabilities upon lenders who originate mortgage loans and who fail to
comply with the  provisions of the law. In some cases this  liability may affect
assignees of the mortgage loans.

         Generally,  Article 9 of the UCC  governs  foreclosure  on  Cooperative
shares and the related  proprietary  lease or occupancy  agreement.  Some courts
have interpreted  section 9-504 of the UCC to prohibit a deficiency award unless
the creditor  establishes that the sale of the collateral (which, in the case of
a  Cooperative  Loan,  would be the shares of the  Cooperative  and the  related
proprietary  lease or  occupancy  agreement)  was  conducted  in a  commercially
reasonable manner.

ENVIRONMENTAL LEGISLATION

         Certain states impose a statutory lien for associated costs on property
that is the  subject of a cleanup  action by the state on  account of  hazardous
wastes or hazardous  substances released or disposed of on the property.  Such a
lien will generally have priority over all subsequent liens on the property and,
in  certain of these  states,  will have  priority  over  prior  recorded  liens
including  the lien of a mortgage.  In  addition,  under  federal  environmental
legislation  and under  state law in a number of  states,  a secured  party that
takes a deed in lieu of  foreclosure  or  acquires  a  mortgaged  property  at a
foreclosure  sale or  becomes  involved  in the  operation  or  management  of a
property  so as to be deemed an "owner" or  "operator"  of the  property  may be
liable for the costs of cleaning up a  contaminated  site.  Although  such costs
could be  substantial,  it is unclear  whether they would be imposed on a lender
(such as a Trust Fund) secured by residential  real property.  In the event that
title to a  Mortgaged  Property  securing  a  Mortgage  Loan in a Trust Fund was
acquired  by the Trust Fund and  cleanup  costs were  incurred in respect of the
Mortgaged  Property,  the holders of the related  series of  Certificates  might
realize a loss if such costs were required to be paid by the Trust Fund.

DUE-ON-SALE CLAUSES

         Unless the  related  Prospectus  Supplement  indicates  otherwise,  the
Mortgage Loans will contain due-on-sale clauses. These clauses generally provide
that the lender may accelerate the maturity of the loan if the mortgagor  sells,
transfers  or conveys the related  Mortgaged  Property.  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.  Due-on-sale  clauses  contained  in mortgage  loans  originated  by
federal  savings  and loan  associations  of  federal  savings  banks  are fully
enforceable  pursuant to regulations of the United States Federal Home Loan Bank
Board, as succeeded by the Office of Thrift Supervision, which preempt state law
restrictions  on the  enforcement  of  such  clauses.  Similarly,  "due-on-sale"
clauses in mortgage  loans made by national  banks and federal credit unions are
now fully enforceable  pursuant to preemptive  regulations of the Comptroller of
the Currency and the National Credit Union Administration, respectively.

         The  Garn-St.  Germain Act also sets forth nine  specific  instances in
which a mortgage  lender covered by the act (including  federal savings and loan
associations and federal savings banks) may not exercise a "due-on-sale" clause,
notwithstanding  the fact that a transfer  of the  property  may have  occurred.
These include  intra-family  transfers,  certain  transfers by operation of law,
leases of fewer  than  three  years and the  creation  of a junior  encumbrance.
Regulations  promulgated  under  the  Garn-St  Germain  Act  also  prohibit  the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale  clause. The inability to enforce a "due-on-sale"  clause may result
in a mortgage  that bears an interest  rate below the current  market rate being
assumed by a new home  buyer  rather  than being paid off,  which may affect the
average  life of the Mortgage  Loans and the number of Mortgage  Loans which may
extend to maturity.

PREPAYMENT CHARGES

         Under certain state laws, prepayment charges may not be imposed after a
certain  period of time  following the  origination of mortgage loans secured by
liens encumbering  owner-occupied residential properties, if such loans are paid
prior  to   maturity.   Since  many  of  the   Mortgaged   Properties   will  be
owner-occupied,  it is anticipated  that  prepayment  charges may not be imposed
with respect to many of the Mortgage  Loans.  The absence of such a restraint on
prepayment, particularly with respect to fixed rate Mortgage Loans having higher
Mortgage  Rates,  may  increase the  likelihood  of  refinancing  or other early
retirement of such loans.

SUBORDINATE FINANCING

         Where a 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.

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 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 Office of Thrift  Supervision  is authorized to issue rules
and regulations and to publish interpretations governing implementation of Title
V. 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  mortgagor  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 mortgagor to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

ALTERNATIVE MORTGAGE INSTRUMENTS

         Alternative  mortgage  instruments,  including adjustable rate mortgage
loans and early ownership mortgage loans,  originated by non-federally chartered
lenders  have  historically  been  subject  to a variety of  restrictions.  Such
restrictions  differed  from  state  to  state,  resulting  in  difficulties  in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated  substantially as a result of the enactment of Title VIII of the
Garn-St  Germain Act ("Title VIII").  Title VIII provides that,  notwithstanding
any state law to the contrary,  state-chartered  banks may originate alternative
mortgage   instruments  in  accordance  with  regulations   promulgated  by  the
Comptroller of the Currency with respect to origination of alternative  mortgage
instruments  by national  banks;  state-chartered  credit  unions may  originate
alternative mortgage  instruments in accordance with regulations  promulgated by
the  National  Credit  Union  Administration  with  respect  to  origination  of
alternative  mortgage  instruments  by  federal  credit  unions;  and all  other
non-federally chartered housing creditors, including state-chartered savings and
loan  associations,  state-chartered  savings banks and mutual savings banks and
mortgage banking companies,  may originate  alternative  mortgage instruments in
accordance with the regulations promulgated by the Federal Home Loan Bank Board,
predecessor to the Office of Thrift Supervision,  with respect to origination of
alternative mortgage instruments by federal savings and loan associations. Title
VIII provides that any state may reject applicability of the provisions of Title
VIII by adopting,  prior to October 15, 1985, a law or constitutional  provision
expressly  rejecting the  applicability of such provisions.  Certain states have
taken such action.

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 or  Cadwalader,  Wickersham  & Taft,
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.  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, or Brown & Wood LLP or Cadwalader, 
Wickersham & Taft 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 Chapter 1 of  Subtitle  A 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 under Code
Section 68(b) (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 and (ii) 80% of the amount of itemized deductions otherwise allowable for
such taxable year. In general, 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  or, with
respect to original  issue  discount or certain other income items for which the
Certificateholder has made an election, as such amounts are accrued by the Trust
Fund on a constant  interest  basis,  and will be entitled to claim its pro rata
share of deductions (subject to the foregoing limitations) when such amounts are
paid or such  Certificateholder  would  otherwise  be  entitled  to  claim  such
deductions  had  it  held  the  Mortgage  Assets   directly.   A  Grantor  Trust
Certificateholder  using an accrual method of accounting  must take into account
its pro rata  share of income as  payment  becomes  due or is paid to the Master
Servicer,  whichever  is  earlier,  and may deduct its pro rata share of expense
items (subject to the foregoing  limitations) when such amounts are paid or such
Certificateholder  otherwise  would be entitled to claim such  deductions had it
held the Mortgage  Assets  directly.  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  or
otherwise  provided  below,  as to each  Series of  Certificates  counsel to the
Depositor 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)(4)(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 that 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.

         BUYDOWN LOANS. The assets constituting  certain Trust Funds may include
Buydown  Loans.  The  characterization  of any  investment in Buydown Loans will
depend  upon the  precise  terms of the related  buydown  agreement,  but to the
extent that such  Buydown  Loans are secured in part by a bank  account or other
personal property, they may not be treated in their entirety as assets described
in the  foregoing  sections  of the  Code.  There  are  no  directly  applicable
precedents   with   respect  to  the  federal   income  tax   treatment  or  the
characterization  of investments in Buydown  Loans.  Accordingly,  Grantor Trust
Certificateholders  should  consult  their own tax advisors  with respect to the
characterization  of investments in Grantor Trust  Certificates  representing an
interest in a Trust Fund that includes Buydown Loans.

         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 Internal  Revenue  Service (the "IRS") issued
final  regulations (the  "Amortizable  Bond Premium  Regulations")  dealing with
amortizable bond premium.  These regulations,  which generally are effective for
bonds  issued or acquired on or after March 2, 1998 (or,  for holders  making an
election  for the taxable  year that  includes  March 2, 1998 or any  subsequent
taxable year, shall apply to bonds held on or after the first day of the taxable
year of the election).  The Amortizable Bond Premium Regulations specifically do
not apply to prepayable  debt  instruments or any pool of debt  instruments  the
yield on which may be affected by prepayments, such as the Trust Fund, which are
subject to Section  1272(a)(6) of the Code. Absent further guidance from the IRS
and unless otherwise specified in the related Prospectus Supplement, the Trustee
will  account  for  amortizable  bond  premium  in the manner  described  above.
Prospective  purchasers should consult their tax advisors regarding  amortizable
bond premium and the Amortizable Bond Premium Regulations.

         ORIGINAL ISSUE DISCOUNT.  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 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.

         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 "Premium" herein. The election to accrue
interest,  discount  and premium on a constant  yield  method with  respect to a
Certificate is irrevocable.

         ANTI-ABUSE  RULE. The IRS can apply or depart from the rules  contained
in the OID  Regulations  as  necessary  or  appropriate  to achieve a reasonable
result where a principal purpose in structuring a Mortgage Asset,  Mortgage Loan
or Grantor Trust Certificate or the effect of applying the otherwise  applicable
rules is to achieve a result that is  unreasonable  in light of the  purposes of
the  applicable  statutes  (which  generally  are  intended to achieve the clear
reflection of income for both issuers and holders of debt instruments).

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. Unless otherwise
specified in the related  Prospectus  Supplement,  all payments  from a Mortgage
Asset  underlying  a  Stripped  Coupon  Certificate  will 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,  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)(4)(A) and "loans . . . secured by, an interest in
real property  which is . . . residential  real property"  within the meaning of
Code Section  7701(a)(19)(C)(v),  and interest  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,  by an
interest in real property" within the meaning of Code Section 860G(a)(3)(A).

         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 issued 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")  on the issue date of such Grantor Trust  Certificate,
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.  In the  absence  of such  regulations,  the
Prepayment  Assumption  used will 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
stated  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  capital gain 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  recognized by  individuals on capital assets held
less than twelve months are generally  subject to ordinary income tax rates. The
use of capital losses is limited.

         It is possible  that  capital  gain  realized by holders of one or more
classes of Grantor Trust Certificates could be considered gain realized upon the
disposition of property that was part of a "conversion transaction." A sale of a
Grantor  Trust  Certificate  will  be  part  of  a  conversion   transaction  if
substantially  all of the holder's  expected  return is attributable to the time
value of the holder's net investment, and (i) the holder entered the contract to
sell  the  Grantor  Trust  Certificate   substantially   contemporaneously  with
acquiring the Grantor Trust  Certificate,  (ii) the Grantor Trust Certificate is
part of a straddle,  (iii) the Grantor Trust  Certificate is marketed or sold as
producing  capital gain, or (iv) other  transactions to be specified in Treasury
regulations that have not yet been issued. If the sale or other disposition of a
Grantor  Trust  Certificate  is part  of a  conversion  transaction,  all or any
portion of the gain realized upon the sale or other disposition would be treated
as ordinary income instead of capital gain.

         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,  unless such income is effectively connected with a
U.S. trade or business of such owner or beneficial owner. 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).  To the extent  payments to
Grantor  Trust  Certificateholders  that are not U.S.  Persons  are  payments of
"contingent  interest" on the underlying  Mortgage Assets, or such Grantor Trust
Certificateholder  is ineligible  for the  exemption  described in the preceding
sentence,  the 30% withholding tax will apply unless such withholding  taxes are
reduced or  eliminated  by an  applicable  tax treaty and such holder  meets the
eligibility and certification  requirements  necessary to obtain the benefits of
such  treaty.  Additional  restrictions  apply to  Mortgage  Assets of where the
mortgagor  is not a natural  person in order to qualify for the  exemption  from
withholding.  If  capital  gain  derived  from  the  sale,  retirement  or other
disposition of a Grantor Trust Certificate is effectively  connected with a U.S.
trade  or  business  of a  Grantor  Trust  Certificateholder  that is not a U.S.
Person, such Certificateholder will be taxed on the net gain under the graduated
U.S.  federal income tax rates  applicable to U.S. Persons (and, with respect to
Grantor Trust  Certificates  held by or on behalf of  corporations,  also may be
subject to branch profits tax). In addition, if the Trust Fund acquires a United
States real property interest through  foreclosure,  deed in lieu of foreclosure
or otherwise  on a Mortgage  Asset  secured by such an interest  (which for this
purpose  includes  real  property  located in the  United  States and the Virgin
Islands),  a Grantor  Trust  Certificateholder  that is not a U.S.  Person  will
potentially  be subject to federal income tax on any gain  attributable  to such
real property interest that is allocable to such holder. Non-U.S. Persons should
consult their tax advisors  regarding the  application  to them of the foregoing
rules.

         As used  herein,  a "U.S.  Person"  means a citizen or  resident of the
United States, a corporation or a partnership  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 U.S. Person under any applicable Treasury regulations),
an  estate  the  income of which  from  sources  outside  the  United  States is
includible  in gross income for federal  income tax purposes  regardless  of its
connection with the conduct of a trade or business within the United States 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 U.S. Persons have
the authority to control all  substantial  decisions of the trust.  In addition,
certain  trusts  treated as U.S.  Persons  before  August 20,  1996 may elect to
continue to be so treated to the extent provided in regulations.

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 to
registered owners who are not "exempt recipients." In addition, upon the sale of
a Grantor Trust  Certificate to (or through) a broker,  the broker must withhold
31% of the entire purchase price,  unless either (i) the broker  determines that
the  seller is a  corporation  or other  exempt  recipient,  or (ii) the  seller
provides,  in the required manner,  certain identifying  information and, in the
case of a non-U.S.  Person, certifies that such seller is a Non-U.S. Person, and
certain  other  conditions  are met.  Such as sale must also be  reported by the
broker to the IRS, unless either (a) the broker determines that the seller is an
exempt  recipient or (b) the seller  certifies  its non-U.S.  Person status (and
certain other  conditions  are met).  Certification  of the  registered  owner's
non-U.S. Person status normally would be made on IRS Form W-8 under penalties of
perjury,  although  in  certain  cases  it  may  be  possible  to  submit  other
documentary evidence. 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.

         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 or Cadwalader,  Wickersham
& Taft 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  sole  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.

         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)(4)(A);  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 some  instances the Mortgage  Assets may not be treated  entirely as
assets described in the foregoing sections.  See, in this regard, the discussion
of Buydown Loans contained in "--Non-REMIC Certificates--Single Class of Grantor
Trust  Certificates"  above. REMIC Certificates held by a real estate investment
trust will not  constitute  "Government  Securities"  within the meaning of Code
Section  856(c)(4)(A),  and REMIC  Certificates  held by a regulated  investment
company will not constitute  "Government  Securities" within the meaning of Code
Section   851(b)(4)(A)(ii).   REMIC   Certificates  held  by  certain  financial
institutions will constitute  "evidences of indebtedness"  within the meaning of
Code Section 582(c)(1).

         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. The REMIC Regulations  provide that manufactured  housing or mobile homes
(not  including  recreational  vehicles,  campers or similar  vehicles) that are
"single  family  residences"  under Code Section  25(e)(10) will qualify as real
property  without  regard  to state  law  classifications.  Under  Code  Section
25(e)(10),  a single family residence  includes any manufactured home that has a
minimum of 400 square feet of living space and a minimum  width in excess of 102
inches and that is of a kind customarily used at a fixed location.

         TIERED REMIC  STRUCTURES.  For certain Series of  Certificates,  two or
more 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 or Cadwalader,  Wickersham & Taft, 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 or REMICs,
respectively,  will be  considered  to evidence  ownership of regular  interests
("REMIC  Regular   Certificates")   or  residual   interests   ("REMIC  Residual
Certificates") in the related REMIC within the meaning of the REMIC provisions.

         Other than the  residual  interest in a  Subsidiary  REMIC,  only REMIC
Certificates  issued  by  the  Master  REMIC  will  be  offered  hereunder.  The
Subsidiary  REMIC or REMICs  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)(4)(A)  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.

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 Tax  Reform Act of 1986 (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
of the 1986 Act (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.  The IRS might contend, however, that
certain  contingent  payment rules contained in final regulations issued on June
11,  1996,  with  respect  to  original  issue  discount,  should  apply to such
Certificates.  Although such rules are not applicable to instruments governed by
Code Section 1272(a)(6),  they represent the only guidance regarding the current
views  of the  IRS  with  respect  to  contingent  payment  instruments.  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.

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

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

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

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

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

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

         PREMIUM. A purchaser of a REMIC Regular  Certificate that purchases the
REMIC Regular  Certificate at a cost (not  including  accrued  qualified  stated
interest) greater than its remaining stated redemption price at maturity will be
considered to have purchased the REMIC Regular  Certificate at a premium and may
elect  to   amortize   such   premium   under  a  constant   yield   method.   A
Certificateholder that makes this election for a Certificate that is acquired at
a premium will be deemed to have made an election to amortize  bond premium with
respect  to all debt  instruments  having  amortizable  bond  premium  that such
Certificateholder  acquires during the year of the election or thereafter. It is
not clear  whether  the  Prepayment  Assumption  would be taken into  account in
determining the life of the REMIC Regular Certificate for this purpose. However,
the  Legislative  History  states  that the same  rules that apply to accrual of
market discount (which rules require use of a Prepayment  Assumption in accruing
market  discount with respect to REMIC Regular  Certificates  without  regard to
whether such  Certificates  have OID) will also apply in amortizing bond premium
under Code Section 171. The Code provides that  amortizable bond premium will be
allocated  among the interest  payments on such REMIC Regular  Certificates  and
will be applied as an offset  against such interest  payment.  On June 27, 1996,
the  IRS  published  in  the  Federal  Register  proposed   regulations  on  the
amortization of bond premium.  The foregoing discussion is based in part on such
proposed regulations.  On December 30, 1997, the IRS issued the Amortizable Bond
Premium  Regulations,  which  generally are  effective for bonds  acquired on or
after March 2, 1998 or, for holders  making an election to amortize bond premium
as  described  above for the  taxable  year that  includes  March 2, 1998 or any
subsequent  taxable year,  will apply to bonds held on or after the first day of
the taxable year in which the election is made. Neither the proposed regulations
nor  the  final  regulations,  by  their  express  terms,  apply  to  prepayable
securities  described  in  Section  1272(a)(6)  of the  Code,  such as the REMIC
Regular  Certificates.  Certificateholders  should  consult  their tax  advisors
regarding  the  possibility  of making an  election  to  amortize  any such bond
premium.

         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.

         Such capital gain or loss will  generally be long-term  capital gain or
loss if the REMIC Regular Certificate was held for more than one year. Long-term
capital  gains of  individuals  are  subject to reduced  maximum tax rates while
capital gains  recognized by individuals on capital assets held less than twelve
months are generally  subject to ordinary  income tax rates.  The use 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.  Gain from the sale or other  disposition  of a REMIC  Regular
Certificate  that might  otherwise  be capita  gain will be treated as  ordinary
income  if the  REMIC  Regular  Certificate  is held  as  part of a  "conversion
transaction"  as defined in Code section  1258(c),  up to the amount of interest
that would have accrued on the REMIC Regular  Certificateholder's net investment
in the conversion transaction at 120% of the appropriate applicable federal rate
under Code section  1274(d) in effect at the time the taxpayer  entered into the
transaction minus any amount previously  treated as ordinary income with respect
to any prior  disposition of property that was held as part of such transaction,
or if the REMIC  Regular  Certificate  is held as part of a straddle.  Potential
investors  should consult their tax advisors with respect to tax consequences of
ownership and  disposition  of an investment  in REMIC Regular  Certificates  in
their particular circumstances.

         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.  If the  interest on a REMIC  Regular  Certificate  is  effectively
connected  with the conduct by a holder that is a non-U.S.  Person of a trade or
business in the United  States,  then such holder will not be subject to the 30%
withholding tax on gross income therefrom but will be subject to U.S. income tax
at  regular  graduated  rates  on its  net  income  and,  if  such  holder  is a
corporation, may be subject to U.S. branch profits tax as well.

         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. In addition,  the IRS may assert
that  non-U.S  Persons  that own  directly  or  indirectly,  a greater  than 10%
interest in any Mortgagor, and foreign corporations that are "controlled foreign
corporations"  as to the United  States of which such a  Mortgagor  is a "United
States  shareholder"  within  the  meaning of  Section  951(b) of the Code,  are
subject to United States withholding tax on interest  distributed to them to the
extent of interest concurrently paid by the related Mortgagor.

         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 with respect to
any payments to registered owners who are not "exempt  recipients." In addition,
upon the sale of a REMIC  Regular  Certificate  to (or  through)  a broker,  the
broker must  withhold 31% of the entire  purchase  price,  unless either (i) the
broker determines that the seller is a corporation or other exempt recipient, or
(ii)  the  seller  provides,   in  the  required  manner,   certain  identifying
information and, in the case of a non-U.S. Person, certifies that such seller is
a Non-U.S.  Person, and certain other conditions are met. Such as sale must also
be reported by the broker to the IRS,  unless  either (a) the broker  determines
that the seller is an exempt  recipient or (b) the seller certifies its non-U.S.
Person  status (and certain  other  conditions  are met).  Certification  of the
registered owner's non-U.S. Person status normally would be made on IRS Form W-8
under  penalties  of perjury,  although  in certain  cases it may be possible to
submit other  documentary  evidence.  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.

         On October 6, 1997, the Treasury Department issued 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 or
cause the REMIC Residual  Certificate to have negative "value." 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
may 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   finalized   regulations   (the
"Mark-to-Market  Regulations")  which provide that a REMIC Residual  Certificate
acquired  after January 3, 1995 cannot be marked to market.  The  Mark-to-Market
Regulations  replaced  the  temporary   regulations  which  allowed  a  Residual
Certificate to be marked to market  provided that it was not a "negative  value"
residual  interest  and did not have the same  economic  effect  as a  "negative
value" residual interest.

         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,  except as described  below,  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.

         Except as discussed  in the  following  paragraph,  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, the amount of
any  alternative  minimum tax net  operating  loss  deductions  must be computed
without regard to any excess inclusions.  Third, a residual holder's alternative
minimum taxable income for a tax year cannot be less than excess  inclusions for
the year. The effect of this last  statutory  amendment is to prevent the use of
nonrefundable  tax credits to reduce a taxpayer's income tax below its tentative
minimum tax computed  only on excess  inclusions.  These rules are effective for
tax years beginning after December 31, 1986,  unless a residual holder elects to
have such rules apply only to tax years beginning after August 20, 1996.

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

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

         Such capital gain or loss will  generally be long-term  capital gain or
loss if the REMIC Regular Certificate was held for more than one year. Long-term
capital  gains of  individuals  are  subject to reduced  maximum tax rates while
capital gains  recognized by individuals on capital assets held less than twelve
months are generally  subject to ordinary  income tax rates.  The use 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 Servicer's, Trustee's or Depositor's
obligations,  as the case may be, under the related  Agreement  for such Series,
such tax will be borne by such Servicer,  Trustee or Depositor,  as the case may
be, out of its own funds or (ii) the  Depositor's  obligation  to  repurchase  a
Mortgage Loan,  such tax will be borne by the Depositor.  In the event that such
Servicer,  Trustee  or  Depositor,  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 (ii) 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.  Electing  large  partnerships
(generally,  non-service  partnerships  with 100 or more members  electing to be
subject to simplified IRS reporting  provisions  under Code sections 771 through
777)  will be  taxable  on  excess  inclusion  income  as if all  partners  were
disqualified organizations.

         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  Sates  trade  or  business.  A REMIC  Residual
Certificate is deemed to have a tax avoidance  potential  unless, at the time of
transfer, the transferor reasonably expect 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 Pooling and Servicing  Agreement will
provide  that no record or  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 IRS 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.

                           CERTAIN ERISA CONSIDERATIONS

GENERAL

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

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

PROHIBITED TRANSACTIONS

         GENERAL

         Section 406 of ERISA  prohibits  parties in interest  with respect to a
Plan from  engaging  in  certain  transactions  involving  a Plan and its assets
unless a  statutory  or  administrative  exemption  applies to the  transaction.
Section 4975 of the Code  imposes  certain  excise  taxes (or, in some cases,  a
civil penalty may be assessed pursuant to Section 502(i) of ERISA) on parties in
interest which engage in non-exempt 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 Asset Seller, the Master Servicer, the Trustee,
any insurer of the Mortgage Assets and other persons, in providing services with
respect to the assets of the Trust,  may be parties in interest,  subject to the
fiduciary  responsibility   provisions  of  Title  I  of  ERISA,  including  the
prohibited  transaction  provisions of Section 406 of ERISA (and of Section 4975
of the Code),  with respect to  transactions  involving  such assets unless such
transactions are subject to a statutory or administrative exemption.

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

AVAILABILITY OF UNDERWRITER'S EXEMPTION FOR CERTIFICATES

         Labor has  granted  to Morgan  Stanley  & Co.  Incorporated  Prohibited
Transaction  Exemption  90-24,  Exemption  Application No. D-8019,  55 Fed. Reg.
20548  (1990)  (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  Morgan
Stanley & Co.  Incorporated 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 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;

                  (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  generic  rating  categories  from any of Duff &
                  Phelps Inc., Fitch Investors Service,  Inc., Moody's Investors
                  Service, Inc. and Standard & Poor's Ratings Group.

                  (4) The Trustee is not an  affiliate of the  Underwriter,  the
                  Asset Seller, the Master Servicer, any insurer of the Mortgage
                  Assets,  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
                  Underwriter  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 Asset Seller  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 Master Servicer represent
                  not  more  than   reasonable   compensation   for  the  Master
                  Servicer's   services   under  the   Pooling   Agreement   and
                  reimbursement of the Master Servicer's  reasonable expenses in
                  connection therewith; and

                  (6) The Plan investing in the  Certificates  is an "accredited
                  investor" as defined in Rule  501(a)(1) of Regulation D of the
                  Securities and Exchange Commission under the Securities Act of
                  1933 as amended.

         Before  purchasing a  Certificate,  a fiduciary of a Plan should itself
confirm (a) that the Certificates constitute  "certificates" for purposes of the
Exemption  and (b) that the  specific  and general  conditions  set forth in the
Exemption  and the  other  requirements  set  forth  in the  Exemption  would be
satisfied.  The Exemption will apply to Certificates purchased by Plans during a
"pre-funding  period," if any, in which additional  Mortgage Loans will be added
to the Trust,  provided certain  conditions in the Exemption are satisfied.  The
Prospectus Supplement for each Series of Certificates will specify whether there
is a  "pre-funding  period"  and  whether  such  additional  conditions  will be
satisfied.

REVIEW BY PLAN FIDUCIARIES

         Any Plan fiduciary  considering whether to purchase any Certificates on
behalf of a Plan should consult with its counsel  regarding the applicability of
the fiduciary  responsibility and prohibited transaction provisions of ERISA and
the  Code  to  such  investment.  Among  other  things,  before  purchasing  any
Certificates,  a fiduciary  of a Plan  subject to the  fiduciary  responsibility
provisions  of ERISA or an  employee  benefit  plan  subject  to the  prohibited
transaction  provisions of the Code should make its own  determination as to the
availability  of the  exemptive  relief  provided  in the  Exemption,  and  also
consider the availability of any other  prohibited  transaction  exemptions.  In
particular,   in  connection  with  a  contemplated   purchase  of  Certificates
representing  a  beneficial  ownership  interest  in a  pool  of  single  family
residential  first  mortgage  loans,  such Plan  fiduciary  should  consider the
availability  of the Exemption or Prohibited  Transaction  Class  Exemption 83-1
("PTCE  83-1") for  certain  transactions  involving  mortgage  pool  investment
trusts.  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

         Each  class  of  Offered  Certificates  will be  rated  at the  date of
issuance in one of the four  highest  rating  categories  by at least one Rating
Agency.  Unless otherwise specified in the related Prospectus  Supplement,  each
such class that is rated in one of the two highest rating categories by at least
one  Rating  Agency  will  constitute   "mortgage  related  securities"  ("SMMEA
Certificates")  for purposes of the Secondary Mortgage Market Enhancement Act of
1984 ("SMMEA") and, as such,  will  constitute  legal  investments  for persons,
trusts, corporations,  partnerships,  associations, business trusts and business
entities  (including,  but not limited to,  depository  institutions,  insurance
companies,  pension funds) created pursuant to or existing under the laws of the
United  States or of any state  (including  the  District of Columbia and Puerto
Rico) whose  authorized  investments are subject to state regulation to the same
extent that,  under  applicable law,  obligations  issued by or guaranteed as to
principal  and  interest by the United  States or any agency or  instrumentality
thereof  constitute  legal  investments  for such  entities.  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 3, 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.
Investors  affected by such  legislation  will be  authorized to invest in SMMEA
Certificates  only to the extent provided in such  legislation.  SMMEA provides,
however,  that in no event will the enactment of any such legislation affect the
validity of any contractual commitment to purchase,  hold or invest in "mortgage
related   securities,"  or  require  the  sale  or  other  disposition  of  such
securities,  so long as such contractual  commitment was made or such securities
acquired prior to the enactment of such legislation.

         SMMEA  also  amended  the  legal  investment   authority  of  federally
chartered  depository   institutions  as  follows:   federal  savings  and  loan
associations  and federal  savings  banks may invest in, sell or otherwise  deal
with "mortgage related  securities"  without  limitation as to the percentage of
their  assets  represented  thereby,  federal  credit  unions may invest in such
securities,  and  national  banks may  purchase  such  securities  for their own
account  without regard to the  limitations  generally  applicable to investment
securities  set forth in 12 U.S.C.  24  (Seventh),  subject in each case to such
regulations as the applicable  federal regulatory  authority may prescribe.  The
National Credit Union Administration  ("NCUA") has adopted rules, codified at 12
C.F.R.  Section 703,  which permit  federal credit unions to invest in "mortgage
related  securities"  under certain limited  circumstances,  other than stripped
mortgage related securities,  residual interests in mortgage related securities,
and commercial  mortgage related securities unless the credit union has obtained
written approval from the NCUA to participate in the "investment  pilot program"
described in 12 C.F.R. Section 703.140.

         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 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 ("FFIEC"),  for example,  has issued a "Supervisory  Policy
Statement on Investment  Securities and End-User  Derivatives  Activities"  (the
"1998 Policy Statement") which the has been adopted by the Board of Governors of
the Federal Reserve System, the Federal Deposit Insurance  Corporation,  the OCC
and the Office of Thrift  Supervision  effective May 26, 1998,  and by the NCUA,
effective  October  1,  1998.  The 1998  Policy  Statement  sets  forth  general
guidelines  which  depository   institutions   must  follow  in  managing  risks
(including  market,  credit,  liquidity,  operational  (transaction),  and legal
risks) applicable to all securities (including mortgage pass-through  securities
and mortgage-derivative products) used for investment purposes. Until October 1,
1998, federal credit unions will still be subject to the FFIEC's  now-superseded
"Supervisory Policy Statement on Securities  Activities" dated January 28, 1992,
as adopted by the NCUA with certain  modifications,  which prohibited depository
institutions from investing in certain "high-risk  mortgage  securities," except
under limited circumstances,  and sets forth certain investment practices deemed
to be unsuitable for regulated institutions.

         The  predecessor  to the OTS  issued a  bulletin,  entitled,  "Mortgage
Derivative  Products  and  Mortgage  Swaps",   which  is  applicable  to  thrift
institutions  regulated by the OTS. The bulletin established  guidelines for the
investment by savings  institutions in certain  "high-risk"  mortgage derivative
securities  and  limitations  on  the  use  of  such  securities  by  insolvent,
undercapitalized  or  otherwise  "troubled"   institutions.   According  to  the
bulletin,  such "high-risk"  mortgage  derivative  securities include securities
having certain specified  characteristics,  which may include certain classes of
Certificates.  In  accordance  with  Section 402 of the  Financial  Institutions
Reform, Recovery and Enhancement Act of 1989, the foregoing bulletin will remain
in effect unless and until modified,  terminated, set aside or superseded by the
FDIC.   Similar  policy   statements  have  been  issued  by  regulators  having
jurisdiction over the types of depository institutions.

         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.

         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  Offered   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 Offered  Certificates)  may adversely affect the liquidity of the Offered
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.  Accordingly,  all investors whose investment  activities
are  subject  to legal  investment  laws  and  regulations,  regulatory  capital
requirements or review by regulatory  authorities  should consult with their own
legal  advisors  in   determining   whether  and  to  what  extent  the  Offered
Certificates  of any  class  constitute  legal  investments  or are  subject  to
investment, capital or other restrictions, and, if applicable, whether SMMEA has
been overridden in any jurisdiction relevant to such investor.

                              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 Morgan Stanley & Co. Incorporated
("Morgan Stanley") 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 Morgan Stanley acting as agent or in some
cases as principal with respect to Offered  Certificates  that it has previously
purchased or agreed to purchase.  If Morgan Stanley acts as agent in the sale of
Offered  Certificates,  Morgan  Stanley 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 Morgan Stanley  elects to purchase  Offered  Certificates  as
principal,  Morgan  Stanley  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  Morgan  Stanley  and any  underwriters
against certain civil  liabilities,  including  liabilities under the Securities
Act of 1933, or will contribute to payments Morgan Stanley and any  underwriters
may be required to make in respect thereof.

         In the ordinary  course of business,  Morgan  Stanley 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 Cadwalader, Wickersham & Taft or 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  be  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.



<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS

                                                               PAGE(S) ON WHICH
                                                               TERM IS DEFINED
TERMS                                                          IN THE PROSPECTUS

Accrual Certificates:.....................................................9, 30
Accrued Certificate Interest:................................................32
ARM Loans:...............................................................22, 77
Asset Seller:................................................................21
ASSETS:...................................................................1, 20
Available Distribution Amount:...............................................31
Balloon Mortgage Loans:......................................................17
Book-Entry Certificates:.....................................................30
Buydown Mortgage Loans:......................................................28
Buydown Period:..............................................................28
Cash Flow Agreement:......................................................8, 24
Cede:.....................................................................4, 38
Certificate Account:.........................................................42
Certificate Balance:......................................................9, 33
Certificate:.................................................................39
Certificateholders:.......................................................4, 20
Certificates:.................................................................6
Commission:...................................................................3
Contributions Tax:...........................................................96
Cooperatives:................................................................21
Covered Trust:...........................................................18, 56
CPR:.........................................................................27
CREDIT SUPPORT:........................................................1, 8, 24
Cut-off Date:................................................................10
Definitive Certificates:.................................................30, 38
Depositor:...................................................................20
Determination Date:..........................................................31
Distribution Date:...........................................................10
DTC:......................................................................4, 37
Due Period:..................................................................31
ERISA:..................................................................13, 100
Exchange Act:.................................................................4
Exemption:..................................................................101
FDIC:...................................................................42, 103
Grantor Trust Certificates:..................................................12
Indirect Participants:.......................................................38
Insurance Proceeds:..........................................................43
L/C Bank:....................................................................57
Liquidation Proceeds:........................................................43
Loan-to-Value Ratio:.........................................................21
Lock-out Date:...............................................................22
Lock-out Period:.............................................................22
Master Servicer:..............................................................6
MBS Agreement:...............................................................22
MBS Issuer:..................................................................22
MBS Servicer:................................................................22
MBS Trustee:.................................................................22
MBS:...................................................................1, 6, 20
Morgan Stanley:.............................................................105
MORTGAGE ASSETS:..............................................................1
MORTGAGE LOANS:........................................................1, 6, 20
Mortgage Notes:..............................................................21
Mortgages:...................................................................21
Nonrecoverable Advance:......................................................34
OFFERED CERTIFICATES:.........................................................1
Originator:..................................................................21
Participants:................................................................37
Pass-Through Rate:........................................................9, 32
Permitted Investments:.......................................................42
Plans:......................................................................100
Prepayment Assumption:.......................................................77
Prepayment Premium:..........................................................22
Purchase Price:..............................................................41
Rating Agency:...............................................................13
Record Date:.................................................................31
Refinance Loans:.............................................................21
Related Proceeds:............................................................34
Relief Act:..................................................................70
REMIC Certificates:..........................................................81
REMIC Regular Certificates:..............................................12, 81
REMIC Regulations:...........................................................71
REMIC Residual Certificates:.............................................12, 81
REMIC:.......................................................................12
Restricted Group:...........................................................102
Retained Interest:...........................................................51
Senior Certificates:......................................................9, 30
Servicing Standard:..........................................................46
SMMEA:..................................................................13, 102
SPA:.........................................................................27
Stripped Interest Certificates:...........................................9, 30
Stripped Principal Certificates:..........................................9, 30
Subordinate Certificates:.................................................9, 30
Sub-Servicer:................................................................47
Sub-Servicing Agreement:.....................................................47
Title V:.....................................................................69
Trust Assets:.................................................................3
TRUST FUND:...................................................................1
Trustee:......................................................................6
Underlying MBS:..............................................................20
Value:.......................................................................21
Voting Rights:...............................................................20
Warrantying Party:...........................................................41

                                                                     [VERSION 2]

                 SUBJECT TO COMPLETION, DATED _________________

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

                               $_________________

PROSPECTUS SUPPLEMENT
(To Prospectus dated ____, 199_)

                         MORGAN STANLEY CAPITAL I INC..
                                    DEPOSITOR

         MORTGAGE PASS-THROUGH CERTIFICATES, SERIES _______

         The   Series   199_-_   Mortgage    Pass-Through    Certificates   (the
"Certificates") will consist of ____ classes of Certificates,  designated as the
Class [ ] Certificates,  Class [ ] Certificates and Class [ ] Certificates  (the
Class [ ] Certificates,  collectively, the "Subordinate Certificates").  It is a
condition of the issuance of the Class [ ] Certificates  that they be rated [not
lower than] "_______________" by _________________.

         The Certificates  will represent in the aggregate the entire beneficial
interest in a trust fund (the "Trust Fund") to be  established by Morgan Stanley
Capital I Inc. (the  "Depositor").  The Trust Fund will consist  primarily of [a
pool (the "Mortgage  Pool") of [fixed rate]  [adjustable  rate] mortgage  loans,
with  terms to  maturity  of not more than ___  years  (the  "Mortgage  Loans"),
secured by [first and/or junior] liens on [multifamily][commercial] properties,]
[mortgage participations,  mortgage pass-through certificates,  mortgaged-backed
securities  evidencing  interests therein or secured thereby (the "MBS"),] [and]
[certain direct  obligations of the United States,  agencies thereof or agencies
created  thereby  (the  "Government  Securities")].   The  Mortgage  Loans  were
originated or acquired by ___________  (the "Mortgage Asset Seller") and will be
sold to the  Depositor  on or  prior  to the  date of  initial  issuance  of the
Certificates.

         The Class [ ] Certificates will evidence  approximately an initial ___%
undivided  interest in the Trust Fund and the Subordinate  Certificates,  in the
aggregate, will evidence approximately an initial ___% undivided interest in the
Trust Fund. Only the Class [ ] Certificates are being offered hereby.

         INVESTORS SHOULD CONSIDER,  AMONG OTHER THINGS, CERTAIN RISKS SET FORTH
UNDER THE CAPTION "RISK FACTORS" HEREIN AND IN THE PROSPECTUS.

         [The MBS will [consist of]  [include] the following  series and classes
of securities:  [identify title[s] and class[es] of MBS][,  including  [title[s]
and class[es] of MBS].] [The  [title[s] and class[es] of MBS] are  [subordinate]
[interest-only] securities.] [See "Summary--The MBS."]]

         [The yield to investors  in the  [interest-only]  Certificates  will be
[extremely]  sensitive to the rate and timing of principal  payments  (including
prepayments,  repurchases,  defaults and  liquidations)  in the Mortgage  Loans,
which may  fluctuate  significantly  over  time.  An  [extremely]  rapid rate of
principal  payments  on the  Mortgage  Loans  could  result  in the  failure  of
investors  in  the   [interest-only]   Certificates  to  recover  their  initial
investments.]

         [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.

                                   ----------

                              MORGAN STANLEY & CO.
                                  INCORPORATED

___________, 19__



<PAGE>


         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 __th day of each [month] [__] or, if any such day is
not a business day, on the next succeeding business day, beginning in __________
(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 "Certificate Balance")] [notional balance (the "Notional Balance")] of such
class  [or  each  component  thereof]  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
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".]

         [_______________ will act as master servicer of the Mortgage Loans (the
"Master  Servicer").  The obligations of the Master Servicer with respect to the
Certificates  will be limited to its contractual  servicing  obligations and the
obligation    under   certain    circumstances   to   make   Advances   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 Mortgage  Asset Seller  certain  representations  and
warranties  with respect to the Mortgage  Loans and to assign to the Trustee the
obligation of the Mortgage  Asset Seller to  repurchase  or  substitute  for any
Mortgage  Loan as to which there exists an uncured  material  breach of any such
representation or warranty.]

                                   ----------

PROCEEDS  OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON THE
CLASS [ ] CERTIFICATES.  THE CLASS [ ] CERTIFICATES DO NOT REPRESENT AN INTEREST
IN OR OBLIGATION OF THE DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE OR ANY OF
THEIR RESPECTIVE AFFILIATES. NEITHER THE CLASS [ ] CERTIFICATES NOR THE MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR
BY THE DEPOSITOR, THE MASTER SERVICER, THE TRUSTEE 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.]

                                   ----------

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

         The yield to maturity on the Class [ ] Certificates  will depend on the
rate and timing of  principal  payments  (including  prepayments,  defaults  and
liquidations) on the Mortgage Loans. See "Risk Factors" herein and "Risk Factors
- -- Average Life of Certificates; Prepayments; Yields" and "Yield Considerations"
in the Prospectus.  As further  described  herein,  losses on the Mortgage Loans
will be allocated to the  Subordinate  Certificates  prior to  allocation to the
Class [ ] Certificates. See "Description of the Certificates -- Distributions --
Priority" herein.

         There is currently no secondary  market for the Class [ ] Certificates.
Morgan Stanley & Co. Incorporated (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 Class [ ]  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  Class [ ]  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 Class [ ] Certificates  are offered subject to prior sale, when, as
and if accepted  by the  Underwriter,  and subject to approval of certain  legal
matters by __________, counsel for the Underwriter. It is expected that delivery
of the Class [ ] Certificates  [in book-entry  form] [in  registered,  certified
form] will be made on or about ___________, 199_, [through the facilities of The
Depository  Trust  Company] [at the offices of the  Underwriter,  New York,  New
York] against payment therefor in immediately available funds.

                                   ----------

         THE  CLASS  [ ]  CERTIFICATES  OFFERED  BY THIS  PROSPECTUS  SUPPLEMENT
CONSTITUTE PART OF A SEPARATE SERIES OF CERTIFICATES ISSUED BY THE DEPOSITOR AND
ARE BEING OFFERED  PURSUANT TO ITS PROSPECTUS  DATED  _______________,  199_, OF
WHICH THIS PROSPECTUS SUPPLEMENT IS A PART AND WHICH ACCOMPANIES THIS PROSPECTUS
SUPPLEMENT.   THE  PROSPECTUS  CONTAINS  IMPORTANT  INFORMATION  REGARDING  THIS
OFFERING WHICH IS NOT CONTAINED HEREIN,  AND PROSPECTIVE  INVESTORS ARE URGED TO
READ THE PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT IN FULL. SALES OF THE CLASS [
]  CERTIFICATES  MAY NOT BE  CONSUMMATED  UNLESS THE PURCHASER HAS RECEIVED BOTH
THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

                              Prospectus Supplement

Summary..................................................................   S
Risk Factors.............................................................   S
Description of the Mortgage Pool.........................................   S
Description of the Certificates..........................................   S
Pooling and Servicing Agreement..........................................   S
Use of Proceeds..........................................................   S
Certain Federal Income Tax Consequences..................................   S
ERISA Considerations.....................................................   S
Legal Investment.........................................................   S
Plan of Distribution.....................................................   S
Legal Matters............................................................   S
Rating...................................................................   S

                                   Prospectus

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

                                   ----------

         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.

                                   ----------

         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 in connection with
the  offer  contained  in  this  Prospectus   Supplement  and  the  accompanying
Prospectus,  and, if given,  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  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 is correct as of any time  subsequent to
the date hereof.



<PAGE>



                        SUMMARY OF PROSPECTUS SUPPLEMENT


         The following  summary is qualified in its entirety by reference to the
detailed  information  appearing elsewhere in this Prospectus  Supplement and in
the accompanying Prospectus.  CERTAIN CAPITALIZED TERMS 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............................   Morgan   Stanley   Capital  I  Inc.,   a
                                        Delaware  corporation and a wholly-owned
                                        limited  purpose  finance  subsidiary of
                                        Morgan   Stanley  Group  Inc.  See  "The
                                        Depositor" in the Prospectus.

Master Servicer.....................    _______________, a ________________. See
                                        "Pooling and Servicing  Agreement -- The
                                        Master Servicer" herein.

[Sub-Servicers......................    _______________, a ________________]

[Special Servicers..................    _______________, a ________________]

Trustee.............................    _____________, a ____________________.

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 __ day of each
                                        [month]  [ ] or,  if any  such __ 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
                                        [ ] Certificate 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 [ ]  Certificate
                                        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] [adjustable rate] Mortgage
                                        Loans secured by [first]  [junior] liens
                                        on [multifamily] [commercial] properties
                                        (the "Mortgaged  Properties") located in
                                        __    different    states,]    [mortgage
                                        participations,   mortgage  pass-through
                                        certificates,           mortgaged-backed
                                        securities  evidencing interests therein
                                        or secured  thereby (the "MBS"),]  [and]
                                        [certain   direct   obligations  of  the
                                        United  States,   agencies   thereof  or
                                        agencies     created     thereby    (the
                                        "Government Securities")]. [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 Closing
                                        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 Mortgage Asset Seller.]

                                        [_____    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
                                        [identify  day or  days]  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    limitations    on   the   periodic
                                        adjustment of the related Mortgage Rate,
                                        and  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,
                                        subject, in the case of several Mortgage
                                        Loans, to payment caps,  which limit the
                                        amount by which the Monthly  Payment may
                                        adjust on any Payment Adjustment Date as
                                        described   herein.   _______   of   the
                                        Mortgage Loans,  representing __% of the
                                        Mortgage  Loans (by aggregate  principal
                                        balance as of the Cut-off Date,  provide
                                        for  Payment  Adjustment  Dates to occur
                                        annually,  while  the  remainder  of the
                                        Mortgage  Loans provide for  adjustments
                                        of the Monthly Payment to occur monthly,
                                        quarterly or semi-annually.]

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

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

                                        [ Mortgage Loans,  representing % of the
                                        Mortgage  Loans by  aggregate  principal
                                        balance as of the Cut-off Date,  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 MBS.............................   [Title   and   issuer   of    underlying
                                        securities, amount deposited or pledged,
                                        amount originally issued, maturity date,
                                        interest rate, [redemption  provisions],
                                        description of other material terms.]

[The Index...........................   As of any Interest Rate Adjustment Date,
                                        the Index used to determine the Mortgage
                                        Rate on each  Mortgage  Loan will be the
                                        ____________.  See  "Description  of the
                                        Mortgage Pool -- The Index" 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 [(i)
                                        the   aggregate   amount   of   negative
                                        amortization  in respect of the Mortgage
                                        Loans  for  their  respective  Due Dates
                                        occurring  during the related Due Period
                                        and  (ii)]  the  aggregate   portion  of
                                        Prepayment  Interest Shortfalls incurred
                                        during the  related  Due Period that was
                                        not  covered by the  application  of the
                                        Master Servicer's servicing compensation
                                        for 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,  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.]]

[Special Prepayment
  Considerations.....................   The rate of  principal  payments  on the
                                        Class [ ] Certificates collectively will
                                        depend   on  the  rate  and   timing  of
                                        principal      payments       (including
                                        prepayments,  defaults and liquidations)
                                        on the  Mortgage  Loans.  As is the case
                                        with     mortgage-backed      securities
                                        generally,  the  Class [ ]  Certificates
                                        are  subject  to  substantial   inherent
                                        cash-flow   uncertainties   because  the
                                        Mortgage  Loans  may be  prepaid  at any
                                        time.    Generally,    when   prevailing
                                        interest    rates    are     increasing,
                                        prepayment  rates on mortgage loans tend
                                        to  decrease,  resulting  in  a  reduced
                                        return of  principal  to  investors at a
                                        time when  reinvestment  at such  higher
                                        prevailing  rates  would  be  desirable.
                                        Conversely,   when  prevailing  interest
                                        rates are declining, prepayment rates on
                                        mortgage   loans   tend   to   increase,
                                        resulting   in  a   greater   return  of
                                        principal  to  investors  at a time when
                                        reinvestment  at  comparable  yields may
                                        not be possible.

                                        [The  multiple  class  structure  of the
                                        Class [ ]  Certificates  results  in the
                                        allocation of prepayments  among certain
                                        classes as follows  [to be  included  as
                                        appropriate]:

                                        [SEQUENTIALLY   PAYING  CLASSES:   [All]
                                        classes  of the  Class [ ]  Certificates
                                        are  subject to various  priorities  for
                                        payment  of   principal   as   described
                                        herein.  Distributions on classes having
                                        an earlier  priority of payment  will be
                                        immediately  affected by the  prepayment
                                        speed of the Mortgage Loans early in the
                                        life of the Mortgage Pool. Distributions
                                        on  classes  with a  later  priority  of
                                        payment will not be directly affected by
                                        the prepayment  speed until such time as
                                        principal  is   distributable   on  such
                                        classes;    however,   the   timing   of
                                        commencement of principal  distributions
                                        and the weighted  average  lives of such
                                        classes   will   be   affected   by  the
                                        prepayment speed experienced both before
                                        and after the  commencement of principal
                                        distributions on such classes.]

                                        [[SCHEDULED]   CERTIFICATES:   Principal
                                        distributions    on   the    [Scheduled]
                                        Certificates  will be payable in amounts
                                        determined   based   on   schedules   as
                                        described  herein,   provided  that  the
                                        prepayment  speed of the Mortgage  Loans
                                        each month remains [at a constant  level
                                        of] [between  approximately ___% CPR (as
                                        defined herein) and] ___% CPR. [However,
                                        as discussed  herein,  actual  principal
                                        distributions are likely to deviate from
                                        the  described  amounts,  because  it is
                                        highly    unlikely   that   the   actual
                                        prepayment  speed of the Mortgage  Loans
                                        each month  will  remain at or near ___%
                                        CPR.]  If the  prepayment  speed  of the
                                        Mortgage  Loans is  consistently  higher
                                        than  ___%  CPR,  then  the  [Companion]
                                        Certificates  will be retired before all
                                        of  the  [Scheduled]   Certificates  are
                                        retired,   and  the  rate  of  principal
                                        distributions  and the weighted  average
                                        lives  of  the   remaining   [Scheduled]
                                        Certificates  will become  significantly
                                        more   sensitive   to   changes  in  the
                                        prepayment  speed of the Mortgage  Loans
                                        and principal distributions thereon will
                                        be  more  likely  to  deviate  from  the
                                        described amounts.]

                                        [[COMPANION]  CERTIFICATES:  Because  of
                                        the application of amounts available for
                                        principal  distributions among the Class
                                        [  ],   Class   [  ]  and   Class   [  ]
                                        Certificates  in any given month,  first
                                        to the  [Scheduled]  Certificates  up to
                                        the  described  amounts  and then to the
                                        [Companion]  Certificates,  the  rate of
                                        principal distributions and the weighted
                                        average   lives   of   the   [Companion]
                                        Certificates will be extremely sensitive
                                        to  changes in the  prepayment  speed of
                                        the Mortgage Loans. The weighted average
                                        lives  of the  [Companion]  Certificates
                                        will be significantly  more sensitive to
                                        changes  in the  prepayment  speed  than
                                        that of the [Scheduled]  Certificates or
                                        a fractional  undivided  interest in the
                                        Mortgage Loans.]]

[Special Yield
  Considerations.....................   The yield to maturity on each respective
                                        class of the Class [ ] Certificates will
                                        depend   on  the  rate  and   timing  of
                                        principal      payments       (including
                                        prepayments,  defaults and liquidations)
                                        on the Mortgage Loans and the allocation
                                        thereof   (and  of  any  losses  on  the
                                        Mortgage    Loans)   to    reduce    the
                                        Certificate    Principal   Balance   (or
                                        Notional  Amount) of such class, as well
                                        as   other    factors    such   as   the
                                        Pass-Through  Rate (and any  adjustments
                                        thereto) and the purchase price for such
                                        Certificates.  The yield to investors on
                                        any class of 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.

                                        In general,  if a Class [ ]  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 Class [ ] 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    that    originally
                                        anticipated.

                                        The   Class   [  ]   Certificates   were
                                        structured   based   on  a   number   of
                                        assumptions,   including  a   prepayment
                                        assumption  of  ___%  CPR  and  weighted
                                        average lives  corresponding  thereto as
                                        set   forth   herein   under    "Special
                                        Prepayment  Considerations."  The  yield
                                        assumptions  for the respective  classes
                                        of  Offered  Certificates  will  vary as
                                        determined at the time of sale.

                                        [The  multiple  class  structure  of the
                                        Senior Certificates causes the yields of
                                        certain   classes  to  be   particularly
                                        sensitive  to changes in the  prepayment
                                        speed of the  Mortgage  Loans  and other
                                        factors,  as follows  [to be included as
                                        appropriate]:]

                                        [INTEREST   STRIP  AND  INVERSE  FLOATER
                                        CLASSES:  The yield to  investors on the
                                        [identify  classes]  will  be  extremely
                                        sensitive  to the  rate  and  timing  of
                                        principal payments on the Mortgage Loans
                                        (including  prepayments,   defaults  and
                                        liquidations),   which   may   fluctuate
                                        significantly over time. A rapid rate of
                                        principal payments on the Mortgage Loans
                                        could result in the failure of investors
                                        in  the  [identify  interest  strip  and
                                        inverse   floater   strip   classes]  to
                                        recover their initial investments, and a
                                        slower   than    anticipated   rate   of
                                        principal payments on the Mortgage Loans
                                        could  adversely  affect  the  yield  to
                                        investors  on  the  [identify  non-strip
                                        inverse floater classes].]

                                        [[VARIABLE   STRIP]   CERTIFICATES.   In
                                        addition to the foregoing,  the yield on
                                        the [Variable Strip]  Certificates  will
                                        be  materially  adversely  affected to a
                                        greater  extent  than the  yields on the
                                        other  Class  [ ]  Certificates  if  the
                                        Mortgage  Loans  with  higher   Mortgage
                                        Rates  prepay  faster than the  Mortgage
                                        Loans with lower Mortgage Rates, because
                                        holders   of   the   [Variable    Strip]
                                        Certificates  generally  have  rights to
                                        relatively  larger  portions of interest
                                        payments  on  the  Mortgage  Loans  with
                                        higher  Mortgage  Rates than on Mortgage
                                        Loans with lower Mortgage Rates.]

                                        [ADJUSTABLE   RATE  (INCLUDING   INVERSE
                                        FLOATER)  CLASSES:   The  yield  on  the
                                        [identify floating rate classes] will be
                                        sensitive,   and   the   yield   on  the
                                        [identify  inverse floater classes] will
                                        be extremely sensitive,  to fluctuations
                                        in  the  level  of  [the   index].   THE
                                        PASS-THROUGH   RATE  ON  THE   [IDENTIFY
                                        INVERSE   FLOATER   CLASSES]  WILL  VARY
                                        INVERSELY  WITH,  AND AT A MULTIPLE  OF,
                                        [THE INDEX].]

                                        [Inverse floater companion  classes:  In
                                        addition to the foregoing,  in the event
                                        of relatively  low  prevailing  interest
                                        rates   (including   [the   index]   and
                                        relatively   high  rates  of   principal
                                        prepayments  over  an  extended  period,
                                        while investors in the [identify inverse
                                        floater  companion  classes] may then be
                                        experiencing  a high  current  yield  on
                                        such  Certificates,  such  yield  may be
                                        realized  only over a  relatively  short
                                        period,  and it is  unlikely  that  such
                                        investors would be able to reinvest such
                                        principal     prepayments     on    such
                                        Certificates at a comparable yield.]

                                        [RESIDUAL  CERTIFICATES:  Holders of the
                                        Residual  Certificates  are  entitled to
                                        receive  distributions  of principal and
                                        interest as described  herein;  however,
                                        holders  of such  Certificates  may have
                                        tax  liabilities  with  respect to their
                                        Certificates  during the early  years of
                                        their term that substantially exceed the
                                        principal and interest  payable  thereon
                                        during such periods. [In addition,  such
                                        distributions  will  be  reduced  to the
                                        extent  that they are  subject to United
                                        States federal income tax withholding.]

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

Certain Federal Income Tax
  Consequences.......................   [An  election  will be made to treat the
                                        Trust  Fund  as a real  estate  mortgage
                                        investment conduit ("REMIC") for federal
                                        income tax  purposes.  Upon the issuance
                                        of the Class [ ]  Certificates,  Brown &
                                        Wood LLP or Cadwalader,   Wickersham  &
                                        Taft,  counsel  to the  Depositor,  will
                                        deliver  its  opinion  generally  to the
                                        effect that assuming compliance with all
                                        provisions  of the Pooling and Servicing
                                        Agreement,   for   federal   income  tax
                                        purposes, the Trust Fund will qualify as
                                        a REMIC under Sections 860A through 860G
                                        of the  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
                                        ("ERISA"),  or Section  4975 of the Code
                                        should review  carefully  with its legal
                                        advisors whether the purchase or holding
                                        of  Class [ ]  Certificates  could  give
                                        rise to a transaction that is prohibited
                                        or is  not  otherwise  permitted  either
                                        under ERISA or Section  4975 of the Code
                                        or whether there exists any statutory or
                                        administrative  exemption  applicable to
                                        an   investment   therein.]   [The  U.S.
                                        Department   of  Labor  has   issued  an
                                        individual     exemption,     Prohibited
                                        Transaction   Exemption  90-24,  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  such as the
                                        Trust  Fund,   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 [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.



<PAGE>


                                  RISK FACTORS
       [Description will depend on the particulars of the Mortgage Assets]


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

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

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

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

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

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

         [RISKS  ASSOCIATED  WITH  CERTAIN OF THE MORTGAGE  LOANS AND  MORTGAGED
PROPERTIES.]  [Description  of type of  property,  lease  provisions,  nature of
tenants and operating income.]

         [Because the Mortgage Loans are  adjustable  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.]

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

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

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

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

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

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

         [TROUBLED ORIGINATORS.  The Mortgage Loans were originated or purchased
by  the  [Originating  Institutions],  each  of  which  is  subject  to  an  RTC
receivership.  It is possible that the financial difficulties experienced by the
[Originating Institutions] may have adversely affected either or both of (i) the
standards and procedures pursuant to which the Mortgage Loans were originated or
purchased by such  [Originating  Institutions] and (ii) the manner in which such
Mortgage   Loans  have  been   serviced   prior  to   assumption   of  servicing
responsibilities by the Master Servicer.  The Mortgage Loans will be acquired by
the  Depositor  on or before the Closing Date from the  Mortgage  Asset  Seller,
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".]

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


                    DESCRIPTION OF THE [MORTGAGE POOL] [MBS]

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
$____________,]  [mortgage participations,  mortgage pass-through  certificates,
mortgaged-backed securities evidencing interests therein or secured thereby (the
"MBS"),]  [and]  [certain  direct  obligations  of the United  States,  agencies
thereof or  agencies  created  thereby  (the  "Government  Securities")].  [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][junior] fee lien on a  [multifamily][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
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 or acquired by  ________________  (the  "Mortgage  Asset Seller") and
will comply with the underwriting  criteria described herein. The Depositor will
purchase the Mortgage Loans to be included in the Mortgage Pool on or before the
Closing Date from the Mortgage  Asset  Seller  pursuant to a seller's  agreement
(the  "Seller's  Agreement"),  to be dated as  of____________,  199_ between the
Mortgage Asset Seller and the  Depositor.  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.

         Under  the  Seller's  Agreement,  _______________,  as  seller  of  the
Mortgage Loans to the Depositor,  will make certain representations,  warranties
and  covenants  to the  Depositor  relating  to,  among  other  things,  the due
execution   and   enforceability   of  the   Seller's   Agreement   and  certain
characteristics  of the Mortgage  Loans,  and will be obligated to repurchase or
substitute  for  any  Mortgage   Loans  as  to  which  there  exists   deficient
documentation or an uncured material breach of any such representation, warranty
or covenant. Under the Pooling and Servicing Agreement the Depositor will assign
all its  right,  title and  interest  in such  representations,  warranties  and
covenants   (including   ____________________'s   repurchase   or   substitution
obligation)  to the  Trustee for the Trust Fund.  The  Depositor  will make [no]
representations  or warranties  with respect to the Mortgage Loans and will have
no obligation to repurchase  or  substitute  for Mortgage  Loans with  deficient
documentation [or which are otherwise  defective].  _____________,  as seller of
the Mortgage  Loans to the  Depositor,  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.]

[THE MBS

         [Title  and  issuer  of  underlying  securities,  amount  deposited  or
pledged,  amount originally issued,  maturity date,  interest rate,  [redemption
provisions], together with description of other material terms.]

         [Description of principal and interest distributions on the MBS.]

         [Description  of  advances  by  the  servicer  of  the  mortgage  loans
underlying the MBS.]

         [Description  of  effect  on the MBS of  allocation  of  losses  on the
underlying mortgage loans.]

         As to each  series of MBS  included  in the  Trust  Fund,  the  various
classes of certificates  from such series  [(including  classes not in the Trust
Fund but from the same series as classes that are in the Trust Fund] are listed,
together  with the  related  pass-through  rates and certain  other  information
applicable thereto, in Annex B hereto.] [THE INDEX

         As of  any  Payment  Adjustment  Date,  the  Index  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 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           1990      1991      1992      1993      1994      1995
- ---------------           ----      ----      ----      ----      ----      ----

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  fifteenth day
of each month.]

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

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

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

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

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

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

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

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

                                                                   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.



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

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

                                                                   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.



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

                                 [Gross Margins]
                                 ---------------

                                                                   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.



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

                  [Frequency of Adjustments to Mortgage Rates]
                  --------------------------------------------

                                                                   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.



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

                 [Frequency of Adjustments to Monthly Payments]
                 ----------------------------------------------

                                                                   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.



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

                        [Maximum Lifetime Mortgage Rates]
                        ---------------------------------

                                                                   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.



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

                        [Minimum Lifetime Mortgage Rates]
                        ---------------------------------

                                                                   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.



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

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

                                                                   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.



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

                       Original Term to Maturity in Months
                       -----------------------------------

                                                                   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.



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

                                                                   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.



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

                        Mortgage Loan Year of Origination
                        ---------------------------------

                                                                   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.

         The following  table sets forth the range of Original LTV Ratios of the
Mortgage  Loans.  An  "Original  LTV  Ratio"  is  a  fraction,  expressed  as  a
percentage,  the numerator of which is the principal  balance of a Mortgage Loan
on the date of its origination, and the denominator of which is [in general] the
lesser  of  (i)  the  appraised  value  of the  related  Mortgaged  Property  as
determined by an appraisal  thereof  obtained in connection with the origination
of such Mortgage Loan and (ii), the sale price of such Mortgaged Property at the
time of such  origination.  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
value  thereof  (determined  through an  appraisal  or  otherwise)  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 Original LTV Ratio,  notwithstanding
any positive amortization of such Mortgage Loan.


                               Original LTV Ratios
                               -------------------

                                                                   Percent by
                                                 Aggregate         Aggregate
                  Number of      Percent         Principal         Principal
   Original        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 Original
LTV Ratio:

Note: Percentage totals may not add due to rounding.

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


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

                                                                   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.



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

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

                                                                   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]

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



                         [Mortgage Loan Lock-out Dates]
                         ------------------------------

                                                                   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.



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

                       [Mortgage Loan Prepayment Premiums]
                       -----------------------------------

                                                                   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.

         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.]

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 Certificate  Account and any account  established in connection
with REO Properties  (the "REO  Account");  and (iv) the rights of the mortgagee
under all insurance  policies with respect to the Mortgage Loans. Only the Class
[ ] Certificates are offered hereby.

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

         [None of the Class [ ] Certificates are offered hereby.]

DISTRIBUTIONS

         METHOD,  TIMING AND AMOUNT.  Distributions on the Certificates  will be
made on the ____ day of each month or, if such ____ 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 Closing 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  Certificate
Account as of the close of business on the related  Determination Date, (ii) the
aggregate  amount of any Advances made by the Master Servicer in respect of such
Distribution  Date and  (iii)  the  aggregate  amount  deposited  by the  Master
Servicer  in the  Certificate  Account in respect of such  Distribution  Date in
connection with Prepayment  Interest  Shortfalls incurred during the related Due
Period,  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 or (iii) any amounts payable or reimbursable therefrom to any
person.

         PRIORITY.  On each  Distribution  Date, the Master Servicer shall apply
amounts on deposit in the  Certificate  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 Subordinate afforded the
Class [ ] Certificates by the Subordinate Certificates.]

         [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].  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  Sub-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."]

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 Certificate Account that are not required to
be part of the Available  Distribution  Amount for such Distribution Date, in an
amount equal to the aggregate of (i) all Monthly  Payments (net of the Servicing
Fee), other than Balloon  Payments,  which were due on the Mortgage Loans during
the related Due Period and delinquent as of the related  Determination  Date and
(ii) in the case of each  Mortgage  Loan  delinquent  in respect of its  Balloon
Payment as of the related  Determination  Date, an amount sufficient to amortize
fully  the  principal  portion  of  such  Balloon  Payment  over  the  remaining
amortization  term of such Mortgage Loan and to pay interest at the Net Mortgage
Rate in effect for such Mortgage Loan for the one month period preceding its Due
Date in the  related  Due  Period  (but  only to the  extent  that  the  related
mortgagor  has not made a payment  sufficient  to cover  such  amount  under any
forbearance  arrangement  that has been included in the  Available  Distribution
Amount for such Distribution  Date). 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, if made,  would be recoverable out of general funds on deposit in
the Certificate  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  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, 1993.....
____________ 25, 1994.....
____________ 25, 1995.....
____________ 25, 1996.....
____________ 25, 1997.....
____________ 25, 1998.....
____________ 25, 1999.....
____________ 25, 2000.....
____________ 25, 2001.....
____________ 25, 2002.....
____________ 25, 2003.....

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.]



                         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  Morgan  Stanley & Co.
Incorporated, ____________________________ New York, New York _____.

ASSIGNMENT OF THE MORTGAGE LOANS

         On or prior to the Closing 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 Closing 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 File"): (i) 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; (ii) 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; (iii)
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; (iv) 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;  (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. The Pooling and Servicing Agreement will require the Depositor promptly
(and in any  event  within  _____  days  of the  Closing  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 [multifamily][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

         The Master Servicer is permitted, at its own expense, to utilize agents
or  attorneys  in  performing  any of its  obligations  under  the  Pooling  and
Servicing  Agreement,  but will not thereby be relieved of any such  obligation,
and will be  responsible  for the  acts and  omissions  of any  such  agents  or
attorneys.

         The  Master  Servicer  currently  intends  to  engage   [_____________]
("__________"),  a  _____________  corporation,  as its agent to perform certain
servicing functions primarily related to property  inspections,  foreclosure and
the operation and sale of REO Property.  See  "Description  of the Agreements --
Realization     Upon    Defaulted    Whole    Loans"    in    the    Prospectus.
____________________________       is      [describe       organization]      of
[multifamily][commercial]   properties  and  has  extensive  experience  in  the
[describe relevant experience] of [multifamily] [commercial] properties.]

CERTIFICATE ACCOUNT

         The Master Servicer is required to deposit on a daily basis all amounts
received  with respect to the Mortgage  Loans of the Mortgage  Pool,  net of its
servicing  compensation,  into a separate  Certificate  Account  maintained with
____________.  Interest  or other  income  earned  on  funds in the  Certificate
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  --  Certificate  Account and Other  Collection
Accounts" in the Prospectus.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
[Include description of Servicing Standard]
 -----------------------------------------

         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
[weighted  average]  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.]

         As additional servicing  compensation,  the Master Servicer is entitled
to retain all assumption fees, prepayment penalties and late payment charges, to
the extent collected from mortgagors, together with any interest or other income
earned on funds held in the  Certificate  Account and any escrow  accounts.  The
Servicing  Standard  requires  the  Master  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
Master 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  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.  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.

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.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21 years from the death of the survivor of certain persons named in such Pooling
and Servicing Agreement.

         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,
_______________________________,  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 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"  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 assets  described  in
Section  7701(a)(19)(C) of the Code] and "real estate assets" within the meaning
of Section  856(c)(4)(A)  of the Code 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)(4)(A) 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 -- REMICS" in the Prospectus.


                              ERISA CONSIDERATIONS


         [A fiduciary of any employee benefit plan or other retirement plans and
arrangements,  including  individual  retirement  accounts and annuities,  Keogh
plans  and  collective  investment  funds  and  separate  accounts  and  certain
insurance company general 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 [90-24] (the "Exemption"), [on May 17, 1990] to
Morgan Stanley & Co. Incorporated,  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 502(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) Morgan Stanley & Co. Incorporated,  (b)
any  person  directly  or  indirectly,   through  one  or  more  intermediaries,
controlling,  controlled  by or under common  control with Morgan  Stanley & Co.
Incorporated 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  or a transaction in connection  with the servicing,  operation and
management  of the Trust Fund to be eligible for  exemptive  relief  thereunder.
First, the acquisition of the Class [ ] Certificates by certain employee benefit
plans subject to ERISA or Section 4975 of the Code (each, a "Plan"),  must be on
terms (including the price for such Certificates) 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 Trust with  respect to the right to receive  payment in the
event of default or delinquencies in the underlying assets of the Trust.  Third,
the Class [ ] Certificates  at the time of acquisition by the Plan must be rated
in one of the three  highest  generic  rating  categories  by  Standard & Poor's
Corporation, Moody's Investors Service, Inc., Duff & Phelps Credit Rating Co. or
Fitch Investors Service,  Inc. Fourth, the Trustee cannot be an affiliate of any
member  of the  "Restricted  Group",  which  consists  of any  Underwriter,  the
Depositor,  the Asset Seller,  the Master  Servicer,  each  sub-servicer and any
mortgagor  with  respect  to  Mortgage  Loans  constituting  more than 5% of the
aggregate  unamortized principal balance of the Mortgage Loans as of the date of
initial  issuance of the Class [ ] Certificates.  Fifth, the sum of all payments
made to and retained by the Underwriter  must represent not more than reasonable
compensation  for  underwriting  the  Class  [ ]  Certificates;  the  sum of all
payments made to and retained by the  Underwriter  must  represent not more than
reasonable compensation for underwriting the Class [ ] Certificates;  the sum of
all payments made to and retained by the Depositor pursuant to the assignment of
the  Mortgage  Loans to the  Trust  Fund must  represent  not more than the fair
market  value  of such  obligations;  and the  sum of all  payments  made to and
retained by the Master  Servicer and any  sub-servicer  must  represent not more
than reasonable  compensation for such person's services under the Agreement and
reimbursement  of such person's  reasonable  expenses in  connection  therewith.
Sixth,  the  investing  Plan must be an  accredited  investor as defined in Rule
501(a)(1) of Regulation D of the  Securities and Exchange  Commission  under the
Securities Act of 1933, as amended.

         Because the Class [ ]  Certificates  are not  subordinate  to any other
class of Certificates  with respect to the right to receive payment in the event
of default or  delinquencies  on the underlying  assets of the Trust, 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. Prospective purchasers that
are insurance  companies should consult with their counsel regarding whether the
United  States  Supreme  Court's  decision in the case of John Hancock v. Harris
Trust Savings Bank,  510 U.S. 86 (1993)  affects their ability to make purchases
of Class [ ] Certificates and the extent to which Prohibited  Transaction  Class
Exemption 95-60 may be available. See "ERISA Considerations" in the Prospectus.


                                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  by
___________________________, and for the Underwriter by ____________________.


                                     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 Closing 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.



<PAGE>


                                     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:



<PAGE>



1.       Loan ID number

2.       Original balance

3.       Current balance

4.       Current rate

5.       Current payment

6.       Note date

7.       Original term

8.       Remaining term

9.       Maturity date

10.      Amortization

11.      Origination appraisal

12.      Borrowing entity

13.      Property name

14.      Street

15.      City

16.      State

17.      Zip code

18.      Rate index

19.      First rate change

20.      Next rate change

21.      First payment change

22.      Next payment change

23.      Rate adjustment frequency

24.      Payment adjustment frequency

25.      Period payment cap

26.      Life rate cap

27.      Life rate floor

28.      Negative amortization cap amount

29.      annualized recent net operating cost

30.      Annualized recent net operating income

31.      Most recent net operating income year

32.      Most recent debt service coverage ratio

33.      LTV and current balance based upon the Appraised Value



<PAGE>



                                                                         ANNEX B

                             [TITLE, SERIES OF MBS]
                                   TERM SHEET

<TABLE>
<CAPTION>
<S>                                 <C>                        <C>                                             <C>               
CUT-OFF DATE:                       [               ]          MORTGAGE POOL CUT-OFF DATE BALANCE:             $[               ]
DATE OF INITIAL ISSUANCE:           [               ]          REFERENCE DATE BALANCE:                         $[               ]
RELATED TRUSTEE:                    [               ]          PERCENT OF ORIGINAL MORTGAGE POOL REMAINING          [          ]%
                                                               AS OF REFERENCE DATE:
MATURITY DATE:                      [               ]
</TABLE>

        CLASS            PASS-THROUGH      INITIAL CERTIFICATE
   OF CERTIFICATES           RATE           PRINCIPAL BALANCE           FEATURES

          [ ]              [        ]%         $[          ]              [   ]










[First  MBS  Distribution  Date on  which  the  MBS may  receive  a  portion  of
prepayments: [date]

MINIMUM SERVICING FEE RATE:*         [   ]% per annum
MAXIMUM SERVICING FEE RATE:*         [   ]% per annum

                                                                 AS OF DATE OF
                                                                INITIAL ISSUANCE
                                                                ----------------
- ----------
*  Combined Related Master Servicing 
     and Subservicing Fee Rate            SPECIAL HAZARD AMOUNT:       $[   ]
                                          FRAUD LOSS AMOUNT:           $[   ]
                                          BANKRUPTCY AMOUNT:           $[   ]

                           AS OF DATE OF                  AS OF
                          INITIAL ISSUANCE            DELIVERY DATE
                          ----------------            -------------

 SENIOR PERCENTAGE:           [   ]%                   [   ]%
 SUBORDINATE PERCENTAGE:      [   ]%                   [   ]%




                        CLASS            RATING AGENCY          VOTING RIGHTS:
                        -----            -------------          --------------
RATINGS:                [   ]               [   ]                   [   ]
                        [   ]               [   ]
                        [   ]               [   ]


<PAGE>

<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
PROSPECTUS

                       MORTGAGE PASS-THROUGH CERTIFICATES
                              (ISSUABLE IN SERIES)
                          MORGAN STANLEY CAPITAL I INC.
                                    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 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,  mortgage-backed securities
evidencing  interests  therein or secured  thereby (the "MBS"),  certain  direct
obligations of the United States,  agencies  thereof or agencies created thereby
(the  "Government  Securities") or a combination of Mortgage  Loans,  MBS and/or
Government Securities (with respect to any series,  collectively,  "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.  The  Mortgage  Loans  and MBS are
collectively referred to herein as the "Mortgage Assets." 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 adjustable  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."

                                                  (cover continued on next page)

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

         Investors should consider,  among other things, certain risks set forth
under  the  caption  "Risk  Factors"  herein  and  in  the  related   Prospectus
Supplement.

         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 "Plan of  Distribution"  herein and in the
         related Prospectus Supplement.

                              MORGAN STANLEY & CO.
                                  INCORPORATED
_________________


<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,  Morgan  Stanley  & Co.  Incorporated,  any  Master
Servicer,  any  Sub-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 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.

         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.

         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.

         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.


                              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 Sub-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.

         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") of 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.

         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  than  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.

         A Master Servicer or the Trustee will be required to mail to holders of
Offered  Certificates 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 holders of interests in the Certificates (the "Certificateholders")
upon request to their  respective  DTC  participants.  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.


                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 Morgan  Stanley  Capital I Inc.,  c/o Morgan Stanley &
Co.  Incorporated,  1585  Broadway,  37th  Floor,  New  York,  New  York  10036,
Attention: John E. Westerfield, or by telephone at (212) 761-4700. The Depositor
has determined that its financial statements are not material to the offering of
any Offered Certificates.



<PAGE>


                                TABLE OF CONTENTS

                                                                            PAGE

PROSPECTUS SUPPLEMENT..........................................................2
AVAILABLE INFORMATION..........................................................2
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE..............................3
SUMMARY OF PROSPECTUS..........................................................4
RISK FACTORS...................................................................9
DESCRIPTION OF THE TRUST FUNDS................................................15
USE OF PROCEEDS...............................................................21
YIELD CONSIDERATIONS..........................................................21
THE DEPOSITOR.................................................................24
DESCRIPTION OF THE CERTIFICATES...............................................25
DESCRIPTION OF THE AGREEMENTS.................................................32
DESCRIPTION OF CREDIT SUPPORT.................................................47
CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS AND THE LEASES....................49
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.......................................62
STATE TAX CONSIDERATIONS .....................................................85
CERTAIN ERISA CONSIDERATIONS..................................................86
LEGAL INVESTMENT..............................................................88
PLAN OF DISTRIBUTION..........................................................89
LEGAL MATTERS.................................................................90
FINANCIAL INFORMATION.........................................................90
RATING........................................................................90
INDEX OF PRINCIPAL DEFINITIONS................................................91



                              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

Morgan Stanley Capital I Inc., a wholly-owned subsidiary of Morgan Stanley Group
Inc. 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."

TRUSTEE

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

THE TRUST ASSETS

Each  series  of  Certificates  will  represent  in  the  aggregate  the  entire
beneficial ownership interest in a Trust Fund consisting primarily of:

 (a) MORTGAGE ASSETS

The Mortgage Assets with respect to each series of Certificates  will consist of
a pool of  multifamily  and/or  commercial  mortgage  loans  (collectively,  the
"Mortgage   Loans")   and   mortgage   participations,   mortgage   pass-through
certificates  or other  mortgage-backed  securities  evidencing  interests in or
secured by Mortgage Loans (collectively, the "MBS") or a combination of Mortgage
Loans and MBS.  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.  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,  shopping centers,  retail stores,  hotels or motels,  nursing homes,
hospitals or other health-care related facilities,  mobile home parks, warehouse
facilities,  mini-warehouse  facilities or self-storage  facilities,  industrial
plants,  congregate  care  facilities,  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 any one of the fifty  states,  the
District  of  Columbia  or the  Commonwealth  of  Puerto  Rico.  The  Prospectus
Supplement  will  indicate  additional  jurisdictions,  if  any,  in  which  the
Mortgaged  Properties may be located.  Unless otherwise  provided in the related
Prospectus  Supplement,  all  Mortgage  Loans  will  have  individual  principal
balances at  origination of not less than $25,000 and 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 Rate") that is fixed over its
term or that  adjusts  from  time to  time,  or that  may be  converted  from an
adjustable to a fixed Mortgage  Rate, or from a fixed to an adjustable  Mortgage
Rate, from time to time at the mortgagor's  election,  in each case as described
in the related Prospectus Supplement.  Adjustable Mortgage 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 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) GOVERNMENT SECURITIES

If so provided in the related Prospectus Supplement, the Trust Fund may include,
in addition to Mortgage Assets, certain direct obligations of the United States,
agencies  thereof or  agencies  created  thereby  which  provide  for payment of
interest and/or principal (collectively, "Government Securities").

 (c) 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--Certificate Account and Other Collection Accounts."

 (d) 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 MBS 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 MBS. See "Risk Factors--Credit
Support Limitations" and "Description of Credit Support."

 (e) 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 Assets or on one or
more classes of Certificates. (Currency exchange agreements might be included in
the Trust Fund if some or all of the  Mortgage  Assets  (such as Mortgage  Loans
secured  by  Mortgaged  Properties  located  outside  the  United  States)  were
denominated in a non-United  States  currency.) 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  MBS will  describe  any cash flow
agreements that are included as part of the trust fund evidenced by or providing
security  for  such  MBS.  See  "Description  of  the  Trust   Funds--Cash  Flow
Agreements." Description of Certificates.

DISTRIBUTIONS ON 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.  Pooling and 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  adjustable  interest  rate (a
"Pass-Through  Rate").  The  related  Prospectus  Supplement  will  specify  the
Certificate  Balance,  if any,  and the  Pass-Through  Rate  for  each  class of
Certificates or, in the case of a variable or adjustable  Pass-Through Rate, the
method for determining the Pass-Through Rate.

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   adjustable   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.  See "Risk  Factors--Average  Life of
Certificates;  Prepayments;  Yields," "Yield Considerations" and "Description of
the Certificates--Distributions of Interest on the Certificates."

 (b) PRINCIPAL

The  Certificates  of each series  initially will have an aggregate  Certificate
Balance no greater than the outstanding  principal  balance of the 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 Master
Servicer  will be obligated as part of its  servicing  responsibilities  to make
certain  advances  that in its good faith  judgment  it deems  recoverable  with
respect to delinquent  scheduled payments on the Whole Loans in such Trust Fund.
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,  the  Master  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  MBS  will  describe  any  corresponding   advancing
obligation of any person in connection  with such MBS. 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
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 Assets of the
Trust Fund,  or of a  sufficient  portion of such Assets to retire such class or
classes,  or purchase such 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")  and  "residual  interests"  ("REMIC  Residual
Certificates")  in a Trust Fund treated as a 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.

A portion  (or,  in  certain  cases,  all) of the  income  from  REMIC  Residual
Certificates  (i) may not be offset by any losses from other  activities  of the
holder of such REMIC  Residual  Certificates,  (ii) may be treated as  unrelated
business  taxable  income for holders of REMIC  Residual  Certificates  that are
subject to tax on unrelated  business  taxable income (as defined in Section 511
of the  Code),  and (iii) may be  subject  to  foreign  withholding  rules.  See
"Certain  Federal Income Tax  Consequences--REMICs--Taxation  of Owners of REMIC
Residual Certificates".

The  Offered  Certificates  will be treated as (i) 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)(4)(A)  of the
Code, in each case to the extent  described  herein and in the  Prospectus.  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 real estate mortgage  investment conduit ("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  interests 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 or other  retirement  plan or
arrangement,  including an individual  retirement  account or annuity or a Keogh
plan,  and any  collective  investment  fund or  insurance  company  general  or
separate  account in which such plans,  accounts,  annuities or arrangements are
invested,  that is subject to Title I of the Employee Retirement Income Security
Act of 1974, as amended ("ERISA"),  or Section 4975 of the Code should carefully
review  with its legal  advisors  whether  the  purchase  or  holding of Offered
Certificates  could  give rise to a  transaction  that is  prohibited  or is not
otherwise  permissible  either  under  ERISA or  Section  4975 of the Code.  See
"Certain ERISA Considerations"  herein and in the related Prospectus Supplement.
To the extent specified 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,  will not cause the assets of the
Trust to be deemed "plan assets" for purposes of ERISA and the Code and will not
subject  the  Trustee,  the  Depositor  or the  Master  Servicer  to  additional
obligations.  See  "Certain  ERISA  Considerations"  herein  and in the  related
Prospectus Supplement.

LEGAL INVESTMENT

The related  Prospectus  Supplement will specify whether any class or classes of
the Offered  Certificates  will  constitute  "mortgage  related  securities" for
purposes of the Secondary  Mortgage Market  Enhancement Act of 1984, as amended.
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.


                                  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".   Morgan   Stanley   &  Co.
Incorporated  currently  expects  to  make a  secondary  market  in the  Offered
Certificates, but has no obligation to do so.

LIMITED ASSETS

         The Certificates will not represent an interest in or obligation of the
Depositor, the Master Servicer, or any of their affiliates. The only obligations
with respect to the  Certificates or the Assets will be the obligations (if any)
of the  Warrantying  Party (as  defined  herein)  pursuant  to  certain  limited
representations  and  warranties  made with respect to the Mortgage  Loans,  the
Master  Servicer's,  any Special  Servicer's  and any  Sub-Servicer's  servicing
obligations  under the related  Pooling and Servicing  Agreement  (including the
limited obligation to make certain advances in the event of delinquencies on the
Mortgage  Loans,  but only to the  extent  deemed  recoverable).  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, the Master 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, the Master Servicer, any Special Servicer, any Sub-Servicer or any of
their affiliates.  Proceeds of the assets included in the related Trust Fund for
each  series  of  Certificates  (including  the  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 Certificate 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 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.

AVERAGE LIFE OF CERTIFICATES; PREPAYMENTS; 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 adjustable  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 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,  hospital,  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
hospitals,  nursing homes and  convalescent  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,  a Sub-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,  a Sub-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 single family mortgage loans. 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 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.

SUBORDINATION OF THE SUBORDINATE CERTIFICATES; EFFECT OF LOSSES ON THE ASSETS

         The rights of Subordinate  Certificateholders  to receive distributions
to which they would  otherwise  be entitled  with  respect to the Assets will be
subordinate to the rights of the Master  Servicer (to the extent that the Master
Servicer is paid its servicing  fee,  including any unpaid  servicing  fees with
respect  to one or  more  prior  Due  Periods,  and is  reimbursed  for  certain
unreimbursed  advances and  unreimbursed  liquidation  expenses)  and the Senior
Certificateholders to the extent described herein. As a result of the foregoing,
investors  must be  prepared to bear the risk that they may be subject to delays
in payment and may not recover  their  initial  investments  in the  Subordinate
Certificates.  See "Description of the  Certificates--General" and "--Allocation
of Losses and Shortfalls."

         The yields on the Subordinate  Certificates may be extremely  sensitive
to the loss  experience of the Assets and the timing of any such losses.  If the
actual rate and amount of losses  experienced  by the Assets exceed the rate and
amount of such  losses  assumed by an  investor,  the yields to  maturity on the
Subordinate Certificates may be lower than anticipated.

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.  Moreover, the presence of hazardous or
toxic  substances,  or the failure to remediate  such  property,  may  adversely
affect  the  owner or  operator's  ability  to borrow  using  such  property  as
collateral.  In  addition,  under the laws of some  states and under the federal
Comprehensive  Environmental  Response,  Compensation  and Liability Act of 1980
("CERCLA"),  and other  federal  law, 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
under  certain   circumstances.   Unless  otherwise  specified  in  the  related
Prospectus  Supplement,  each Pooling and Servicing  Agreement will provide that
none of the Master Servicer, the Sub-Servicer or the Special 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  the  Master  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, 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 (ii) if the  Mortgaged  Property is not so in compliance or such
circumstances are so present,  then it would be in the best economic interest of
the Trust Fund to acquire  title to the  Mortgaged  Property and further to take
such actions as would be necessary  and  appropriate  to effect such  compliance
and/or respond to such circumstances. See "Certain Legal Aspects of the Mortgage
Loans and the Leases--Environmental Legislation."

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 INCOME TAX CONSIDERATIONS REGARDING REMIC RESIDUAL CERTIFICATES

         Except  as  provided  in  the  Prospectus  Supplement,  REMIC  Residual
Certificates,  if offered  hereunder,  are anticipated to have "phantom  income"
associated  with them. That is, taxable income is anticipated to be allocated to
the REMIC  Residual  Certificates  in the early  years of the  existence  of the
related REMIC, even if the REMIC Residual  Certificates receive no distributions
from the related REMIC,  with a corresponding  amount of losses allocated to the
REMIC Residual  Certificates in later years.  Accordingly,  the present value of
the  tax  detriments   associated  with  the  REMIC  Residual  Certificates  may
significantly  exceed the present value of the tax benefits related thereto, and
the REMIC Residual Certificates may have a negative "value." Moreover, the REMIC
Residual  Certificates  will in effect be  allocated  an amount of gross  income
equal to the  non-interest  expenses  of the REMIC,  but such  expenses  will be
deductible by holders of the REMIC Residual  Certificates  that are  individuals
only as itemized deductions (and be subject to all the limitations applicable to
itemized deductions). Accordingly, investment in the REMIC Residual Certificates
will  generally  not be suitable  for  individuals  or for certain  pass-through
entities,  such as  partnerships  or S  corporations,  that have  individuals as
partners or shareholders.  In addition,  REMIC Residual Certificates are subject
to certain restrictions on transfer. Finally,  prospective purchasers of a REMIC
Residual  Certificate  should be aware that  recently  issued final  regulations
provide  restrictions on the ability to mark-to-market  certain "negative value"
REMIC residual interests. 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  Certificateholders  or their  nominees.  Because  of this,
unless and until Definitive Certificates are issued, Certificateholders will not
be recognized by the Trustee as "Certificateholders" (as that term is to be used
in the related Agreement).  Hence, until such time,  Certificateholders  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 (the  "Assets") will include (i)
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 ("MBS"), (iii) direct
obligations of the United States,  agencies  thereof or agencies created thereby
which are not  subject  to  redemption  prior to  maturity  at the option of the
issuer  and  are  (a)  interest-bearing   securities,  (b)  non-interest-bearing
securities,  (c)  originally  interest-bearing  securities  from  which  coupons
representing  the  right to  payment  of  interest  have  been  removed,  or (d)
interest-bearing  securities  from which the right to payment of  principal  has
been removed (the  "Government  Securities"),  or (iv) a combination of Mortgage
Loans, MBS and Government Securities. As used herein, "Mortgage Loans" refers to
both whole Mortgage Loans and Mortgage Loans underlying MBS. Mortgage Loans that
secure,  or  interests  in which are  evidenced  by,  MBS 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 MBS evidences an interest or which secure an MBS are sometimes referred
to  herein  also  as MBS or as  "Underlying  MBS."  Mortgage  Loans  and MBS are
sometimes  referred to herein as "Mortgage Assets." The Mortgage Assets will not
be guaranteed or insured by Morgan Stanley  Capital I Inc. (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 Asset will be selected by the  Depositor  for inclusion in a Trust
Fund from among those  purchased,  either  directly or indirectly,  from a prior
holder thereof (an "Asset  Seller"),  which may be an affiliate of the Depositor
and, with respect to Mortgage  Assets,  which prior holder may or may not be the
originator of such Mortgage Loan or the issuer of such MBS.

         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 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,  shopping centers, retail stores,
hotels  or  motels,  nursing  homes,  hospitals  or  other  health  care-related
facilities,  mobile home parks, warehouse facilities,  mini-warehouse facilities
or self-storage facilities, industrial plants, congregate care facilities, 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 or
junior  mortgages  or  deeds of trust  or  other  similar  security  instruments
creating a first or junior 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. Unless otherwise specified in the
Prospectus  Supplement,  the term of any such  leasehold will exceed the term of
the related  mortgage note by at least five 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 the Master 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) warehouses,  retail stores, office buildings
and  industrial  plants.  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 and hospitals,
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  Rates or range of  Mortgage  Rates and the
weighted average  Mortgage 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 adjustable Mortgage 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 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 individual principal balances at origination of
not less than $25,000,  (ii) have original terms to maturity of not more than 40
years and (iii)  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  Rate") that is fixed over its term or that adjusts
from  time to  time,  or that may be  converted  from an  adjustable  to a fixed
Mortgage Rate, or from a fixed to an adjustable Mortgage 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  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.

MBS

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

         Distributions of any principal or interest, as applicable, will be made
on MBS on the dates specified in the related Prospectus Supplement.  The MBS 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 MBS by the MBS  Trustee or the MBS  Servicer.
The MBS Issuer or the MBS  Servicer or another  person  specified in the related
Prospectus  Supplement  may  have the  right  or  obligation  to  repurchase  or
substitute  assets  underlying  the MBS  after a  certain  date or  under  other
circumstances specified in the related Prospectus Supplement.

         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 MBS. The
type,  characteristics  and amount of such  credit  support,  if any,  will be a
function of certain  characteristics  of the Mortgage  Loans or  Underlying  MBS
evidenced by or securing such MBS and other factors and generally will have been
established for the MBS on the basis of requirements of either any Rating Agency
that may have assigned a rating to the MBS or the initial purchasers of the MBS.

         The  Prospectus  Supplement  for a series  of  Certificates  evidencing
interests  in Mortgage  Assets  that  include  MBS will  specify,  to the extent
available,  (i) the  aggregate  approximate  initial and  outstanding  principal
amount or notional amount, as applicable,  and type of the MBS to be included in
the Trust Fund,  (ii) the original and remaining term to stated  maturity of the
MBS,  if  applicable,  (iii)  whether  such  MBS is  entitled  only to  interest
payments,  only to principal  payments or to both, (iv) the pass-through or bond
rate  of the  MBS or  formula  for  determining  such  rates,  if  any,  (v) the
applicable  payment provisions for the MBS,  including,  but not limited to, any
priorities,  payment schedules and subordination  features, (vi) the MBS Issuer,
MBS Servicer and MBS 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 MBS or directly to such MBS, (viii) the terms on
which the related  Underlying  Mortgage  Loans or Underlying MBS for such MBS or
the MBS may, or are required to, be purchased prior to their maturity,  (ix) the
terms on which Mortgage  Loans or Underlying  MBS may be  substituted  for those
originally  underlying  the MBS, (x) the  servicing  fees payable  under the MBS
Agreement,  (xi) 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 MBS
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 MBS and (xiii) whether the MBS is in certificated  form,  book-entry form or
held  through  a  depository  such  as  The  Depository  Trust  Company  or  the
Participants Trust Company.

GOVERNMENT SECURITIES

         The  Prospectus  Supplement  for a series  of  Certificates  evidencing
interests  in Assets of a Trust Fund that  include  Government  Securities  will
specify,  to the extent  available,  (i) the aggregate  approximate  initial and
outstanding  principal amounts or notional amounts, as applicable,  and types of
the  Government  Securities to be included in the Trust Fund,  (ii) the original
and  remaining  terms to stated  maturity of the  Government  Securities,  (iii)
whether such Government Securities are entitled only to interest payments,  only
to  principal  payments or to both,  (iv) the interest  rates of the  Government
Securities or the formula to determine  such rates,  if any, (v) the  applicable
payment  provisions  for the Government  Securities and (vi) to what extent,  if
any, the obligation  evidenced thereby is backed by the full faith and credit of
the United States.

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 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--Certificate 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 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 Assets or
on one or more classes of Certificates.  (Currency exchange  agreements might be
included  in the  Trust  Fund if some or all of the  Mortgage  Assets  (such  as
Mortgage  Loans  secured by  Mortgaged  Properties  located  outside  the United
States) were denominated in a non-United  States  currency.) 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 Assets and to pay for certain
expenses  incurred  in  connection  with such  purchase  of  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 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  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
adjustable  Pass-Through  Rates, which may or may not be based upon the interest
rates borne by the 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 adjustable
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  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  "--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  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 Assets (including principal prepayments on Mortgage
Loans   resulting  from  both  voluntary   prepayments  by  the  mortgagors  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
Rates on the Mortgage Loans  comprising or underlying the 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  Assets may
consist  of  Mortgage  Loans  with  different  Mortgage  Rates  and  the  stated
pass-through  or  pay-through  interest  rate of certain  MBS 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 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  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  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  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
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  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 MBS. If any Mortgage Loans comprising or underlying the 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
Assets  will,  to some  extent,  be a function of the mix of Mortgage  Rates and
maturities  of the Mortgage  Loans  comprising or  underlying  such 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 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 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."


                                  THE DEPOSITOR

         Morgan Stanley Capital I Inc., the Depositor,  is a direct wholly-owned
subsidiary  of Morgan  Stanley Group Inc. and was  incorporated  in the State of
Delaware on January 28, 1985. The principal  executive  offices of the Depositor
are  located  at 1585  Broadway,  37th  Floor,  New York,  New York  10036.  Its
telephone number is (212) 761-4700.

         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
adjustable  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 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
Certificate Account as of the corresponding Determination Date, exclusive of:

             (a) all scheduled  payments of principal and interest collected but
due  on a  date  subsequent  to the  related  Due  Period  (unless  the  related
Prospectus  Supplement  provides  otherwise,  a "Due Period" with respect to any
Distribution  Date will  commence  on the  second  day of the month in which the
immediately  preceding  Distribution  Date occurs,  or the day after the Cut-off
Date in the case of the first Due  Period,  and will end on the first day of the
month of the related Distribution Date),

             (b) unless the related Prospectus  Supplement  provides  otherwise,
all  prepayments,  together  with related  payments of the interest  thereon and
related Prepayment Premiums,  Liquidation Proceeds, Insurance Proceeds and other
unscheduled recoveries received subsequent to the related Due Period, and

             (c)  all  amounts  in  the  Certificate  Account  that  are  due or
reimbursable to the Depositor,  the Trustee, an Asset Seller, a Sub-Servicer,  a
Special  Servicer,  the Master  Servicer or any other entity as specified in the
related Prospectus Supplement or that are payable in respect of certain expenses
of the related Trust Fund;

           (ii) if the related  Prospectus  Supplement so provides,  interest or
investment  income on amounts on deposit in the Certificate  Account,  including
any net amounts paid under any Cash Flow Agreements;

           (iii) all advances  made by a Master  Servicer or any other entity as
specified in the related Prospectus Supplement with respect to such Distribution
Date;

           (iv)  if and to the  extent  the  related  Prospectus  Supplement  so
provides,  amounts paid by a Master Servicer or any other entity as specified in
the related Prospectus  Supplement with respect to interest shortfalls resulting
from prepayments during the related Prepayment Period; and

           (v) unless the related Prospectus  Supplement provides otherwise,  to
the  extent  not  on  deposit  in  the  related  Certificate  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 adjustable 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 adjustable  Pass-Through Rate, the
method for determining the Pass-Through Rate. Unless otherwise  specified in the
related Prospectus  Supplement,  interest on the Certificates will be calculated
on the basis of a 360-day year consisting of twelve 30-day months.

         Distributions  of interest in respect of the  Certificates of any class
will  be made on each  Distribution  Date  (other  than  any  class  of  Accrual
Certificates,  which will be  entitled  to  distributions  of  accrued  interest
commencing only on the Distribution Date, or under the circumstances,  specified
in the  related  Prospectus  Supplement,  and any  class of  Stripped  Principal
Certificates  that are not entitled to any  distributions  of interest) based on
the Accrued  Certificate  Interest  for such class and such  Distribution  Date,
subject to the sufficiency of the portion of the Available  Distribution  Amount
allocable to such class on such Distribution Date. Prior to the time interest is
distributable  on any class of  Accrual  Certificates,  the  amount  of  Accrued
Certificate Interest otherwise  distributable on such class will be added to the
Certificate  Balance  thereof on each  Distribution  Date.  With respect to each
class of Certificates and each  Distribution Date (other than certain classes of
Stripped Interest Certificates), "Accrued Certificate Interest" will be equal to
interest accrued for a specified period on the outstanding  Certificate  Balance
thereof   immediately  prior  to  the  Distribution   Date,  at  the  applicable
Pass-Through Rate, reduced as described below.  Unless otherwise provided in the
Prospectus  Supplement,   Accrued  Certificate  Interest  on  Stripped  Interest
Certificates  will be equal to interest  accrued  for a specified  period on the
outstanding notional amount thereof immediately prior to each Distribution Date,
at the applicable  Pass-Through  Rate, reduced as described below. The method of
determining the notional amount for any class of Stripped Interest  Certificates
will be described in the related  Prospectus  Supplement.  Reference to notional
amount is solely for convenience in certain  calculations and does not represent
the right to receive any distributions of principal.  Unless otherwise  provided
in the related  Prospectus  Supplement,  the Accrued  Certificate  Interest on a
series of  Certificates  will be  reduced  in the event of  prepayment  interest
shortfalls,  which are  shortfalls in collections of interest for a full accrual
period resulting from  prepayments  prior to the due date in such accrual period
on the Mortgage Loans  comprising or underlying the Mortgage Assets in the Trust
Fund for such series.  The particular  manner in which such shortfalls are to be
allocated  among some or all of the classes of  Certificates of that series will
be  specified  in the related  Prospectus  Supplement.  The  related  Prospectus
Supplement  will  also  describe  the  extent to which  the  amount  of  Accrued
Certificate  Interest  that is  otherwise  distributable  on (or, in the case of
Accrual Certificates, that may otherwise be added to the Certificate Balance of)
a class  of  Offered  Certificates  may be  reduced  as a  result  of any  other
contingencies,  including  delinquencies,  losses and deferred interest on or in
respect of the Mortgage Loans  comprising or underlying  the Mortgage  Assets in
the related  Trust Fund.  Unless  otherwise  provided in the related  Prospectus
Supplement,  any  reduction  in  the  amount  of  Accrued  Certificate  Interest
otherwise  distributable  on a class of Certificates by reason of the allocation
to such  class of a portion  of any  deferred  interest  on the  Mortgage  Loans
comprising  or  underlying  the Mortgage  Assets in the related  Trust Fund will
result in a corresponding increase in the Certificate Balance of such class. See
"Risk  Factors--Average  Life of Certificates;  Prepayments;  Yields" and "Yield
Considerations."

DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES

         The Certificates of each series, other than certain classes of Stripped
Interest  Certificates,  will have a "Certificate  Balance"  which, at any time,
will equal the then  maximum  amount that the holder will be entitled to receive
in respect  of  principal  out of the  future  cash flow on the 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 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 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 a Trust Fund against  losses and  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,  the
Master 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 Certificate  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  during  the  related  Due Period and were
delinquent on the related  Determination  Date, subject to the Master 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,  the Master 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 the Master  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
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 the Master
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  Certificate   Account  prior  to  any
distributions  being  made on the  Certificates  to the  extent  that the Master
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 Assets otherwise  distributable on
such Subordinate Certificates. If advances have been made by the Master Servicer
from excess funds in the Certificate Account, the Master Servicer is required to
replace such funds in the Certificate Account on any future Distribution Date to
the extent that funds in the Certificate  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 the Master
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,
the Master 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 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  MBS will  describe  any  corresponding
advancing obligation of any person in connection with such MBS.

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 a Master
         Servicer  (and,  if payable  directly out of the related Trust Fund, by
         any Special  Servicer and any  Sub-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 unreimbursed  advances at the close of business on
         such Distribution Date;

(vi)     the aggregate  principal balance of the 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 the Master 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 the Master Servicer or a Special
         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 amount deposited in the reserve fund, if any, on such  Distribution
         Date;

(xvii)   the amount  remaining in the reserve  fund,  if any, as of the close of
         business on such Distribution Date;

(xviii)  the aggregate  unpaid  Accrued  Certificate  Interest,  if any, on each
         class of  Certificates  at the close of business  on such  Distribution
         Date;

(xix)    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;

(xx)     in the case of Certificates with an adjustable  Pass-Through  Rate, for
         statements to be distributed  in any month in which an adjustment  date
         occurs,   the   adjustable   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;

(xxi)    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

(xxii)   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), (xviii) and (xix) 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 MBS. 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.  See  "Description  of  the
Certificates--Book-Entry Registration and Definitive Certificates."

TERMINATION

         The   obligations   created  by  the   Agreement  for  each  series  of
Certificates  will  terminate  upon the  payment to  Certificateholders  of that
series of all amounts held in the Certificate Account or by the Master Servicer,
if any,  or the  Trustee  and  required  to be paid  to  them  pursuant  to such
Agreement following the earlier of (i) the final payment or other liquidation of
the last 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  Agreement
continue beyond the date specified in the related Prospectus Supplement. Written
notice of termination of the Agreement 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 Morgan Stanley & Co.
Incorporated,  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  ("Certificate Owners") will receive
all   distributions  on  the  Book-Entry   Certificates   through  DTC  and  its
Participants.  Under  a  book-entry  format,  Certificate  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 Certificate 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 Certificate Owners will not be recognized by the Trustee
as Certificateholders under the Agreement.  Certificate Owners will be permitted
to exercise the rights of  Certificateholders  under the related  Agreement 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  Certificate  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 Certificate 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 Certificate
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.

         Unless  otherwise  specified  in  the  related  Prospectus  Supplement,
Certificates  initially  issued  in  book-entry  form  will be  issued  in fully
registered,   certificated   form  to  Certificate   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  Certificate
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 Certificate  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, any Special Servicer appointed
as of the date of the Pooling  and  Servicing  Agreement  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.  Any Master  Servicer,  any such 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.
Such servicer will service all or a significant  number of Whole Loans  directly
without a Sub-Servicer.  Unless  otherwise  specified in the related  Prospectus
Supplement,  the  obligations  of any such servicer shall be  commensurate  with
those of the Master Servicer described herein.  References in this prospectus to
Master Servicer and its rights and obligations,  unless  otherwise  specified in
the related Prospectus Supplement,  shall be deemed to also be references to any
servicer  servicing  Whole Loans  directly.  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 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 Agreement  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 Agreement 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 Agreement (without
exhibits)  relating to any series of  Certificates  without  charge upon written
request of a holder of a Certificate of such series  addressed to Morgan Stanley
Capital I Inc.,  c/o Morgan  Stanley & Co.  Incorporated,  1585  Broadway,  37th
Floor, New York, New York 10036, Attention: John E. Westerfield.

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 Assets to be
included in the related Trust Fund,  together with all principal and interest to
be received on or with respect to such 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 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  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 MBS included in the related Trust Fund,  including without limitation,  the
MBS Issuer,  MBS  Servicer  and MBS 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 Depositor  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 specified in the related Prospectus Supplement,  the Asset Seller will
be required to agree to repurchase,  or substitute  for, each such Mortgage Loan
that is  subsequently  in default if the  enforcement  thereof or of the related
Mortgage  is  materially  adversely  affected  by the  absence  of the  original
Mortgage Note. Unless otherwise provided in the related  Prospectus  Supplement,
the related  Agreement  will require the  Depositor or another  party  specified
therein to promptly cause each such assignment of Mortgage to be recorded in the
appropriate  public  office for real  property  records,  except in the State of
California or in other states where, in the opinion of counsel acceptable to the
Trustee, such recording is not required to protect the Trustee's interest in the
related  Whole  Loan  against  the  claim of any  subsequent  transferee  or any
successor to or creditor of the  Depositor,  the Master  Servicer,  the relevant
Asset Seller or any other prior holder of the Whole Loan.

         The Trustee  (or a  custodian)  will  review such Whole Loan  documents
within a specified period of days after receipt  thereof,  and the Trustee (or a
custodian)   will  hold  such   documents  in  trust  for  the  benefit  of  the
Certificateholders.   Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  if any such  document  is found to be missing or  defective  in any
material respect,  the Trustee (or such custodian) shall immediately  notify the
Master  Servicer and the Depositor,  and the Master  Servicer shall  immediately
notify the relevant  Asset Seller.  If the Asset Seller 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 Asset
Seller 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.  There can be no assurance that an
Asset  Seller will fulfill  this  repurchase  or  substitution  obligation,  and
neither the Master Servicer nor the Depositor will be obligated to repurchase or
substitute  for  such  Mortgage  Loan  if  the  Asset  Seller  defaults  on  its
obligation.  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  Asset  or
repurchasing or substituting for such Asset, the Asset Seller 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
Master 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 Government  Security or MBS 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
Government  Security or MBS, as  applicable,  together  with bond power or other
instruments,  certifications  or  documents  required  to  transfer  fully  such
Government Security or MBS, as applicable, to the Trustee for the benefit of the
Certificateholders.   With  respect  to  each  Government  Security  or  MBS  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
Government  Security  or MBS 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 MBS and Government Securities 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  certain
representations  and warranties,  as of a specified date (the person making such
representations  and warranties,  the "Warrantying  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 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 Warrantying 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 Warrantying  Party, if other than the Depositor,  shall be an Asset
Seller or an affiliate  thereof or such other person acceptable to the Depositor
and shall be identified in the related Prospectus Supplement.

         Representations and warranties made in respect of a Whole Loan may have
been made as of a date  prior to the  applicable  Cut-off  Date.  A  substantial
period  of time may  have  elapsed  between  such  date and the date of  initial
issuance of the related  series of  Certificates  evidencing an interest in such
Whole Loan. Unless otherwise specified in the related Prospectus Supplement,  in
the event of a breach of any such  representation  or warranty,  the Warrantying
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
Warrantying  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,  each
Agreement will provide that the Master  Servicer and/or Trustee will be required
to  notify  promptly  the  relevant  Warrantying  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 Warrantying Party cannot cure such breach within
a specified  period  following the date on which such party was notified of such
breach,  then such Warrantying  Party will be obligated to repurchase such Whole
Loan  from the  Trustee  within a  specified  period  from the date on which the
Warrantying  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 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 the Master  Servicer.  If so  provided  in the  Prospectus
Supplement for a series,  a Warrantying  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 Warrantying  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
Warrantying Party.

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

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

         A Master  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 of
the Master 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 the Master Servicer by the Trustee or
the Depositor,  or to the Master 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.  See
"Events of Default" and "Rights Upon Event of Default."

CERTIFICATE ACCOUNT AND OTHER COLLECTION ACCOUNTS

    GENERAL

         The Master  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  Assets
(collectively,  the "Certificate Account"),  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 in the  Certificate  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 the Certificate 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 the  Certificate  Account  is limited to United
States government securities and other investment grade obligations specified in
the Agreement ("Permitted Investments"). A Certificate 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 the
Certificate  Account  will be paid  to a  Master  Servicer  or its  designee  as
additional  servicing  compensation.  The Certificate  Account may be maintained
with an institution that is an affiliate of the Master Servicer,  if applicable,
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,  a  Certificate  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 the
Master Servicer or serviced or master serviced by it on behalf of others.

    DEPOSITS

         A Master  Servicer or the Trustee will deposit or cause to be deposited
in the Certificate  Account for one or more Trust Funds on a daily basis, unless
otherwise  provided  in  the  related  Agreement,  the  following  payments  and
collections received, or advances made, by the Master Servicer or the Trustee or
on its behalf  subsequent  to the Cut-off  Date (other than  payments  due on or
before the Cut-off Date,  and exclusive of any amounts  representing  a Retained
Interest):

          (i)      all  payments  on  account  of principal, including principal
                   prepayments, on the Assets;

          (ii)     all payments on account of interest on the Assets,  including
                   any  default  interest  collected,  in each  case  net of any
                   portion thereof retained by a Master Servicer, a Sub-Servicer
                   or a Special  Servicer as its servicing  compensation and net
                   of any Retained Interest;

          (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 Master
                   Servicer  or the related  Sub-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 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 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";

          (v)      any  advances made as described  under  "Description  of  the
                   Certificates--Advances in Respect of Delinquencies";

          (vi)      any amounts representing Prepayment Premiums;

          (vii)    any amounts paid under any Cash Flow Agreement,  as described
                   under "Description of the Trust Funds--Cash Flow Agreements";

          (viii)   all  proceeds of any Asset or, with  respect to a Whole Loan,
                   property   acquired  in  respect  thereof  purchased  by  the
                   Depositor,  any Asset Seller or any other specified person as
                   described  under  "Assignment  of  Assets;  Repurchases"  and
                   "Representations  and Warranties;  Repurchases," all proceeds
                   of any defaulted  Mortgage Loan purchased as described  under
                   "Realization Upon Defaulted Whole Loans," and all proceeds of
                   any Asset  purchased as described  under  "Description of the
                   Certificates Termination" (also, "Liquidation Proceeds");

          (ix)     any  amounts  paid by a  Master  Servicer  to  cover  certain
                   interest  shortfalls  arising out of the  prepayment of Whole
                   Loans in the Trust Fund as described  under  "Description  of
                   the Agreements Retained Interest;  Servicing Compensation and
                   Payment of Expenses";

          (x)      to  the  extent  that  any  such  item  does  not  constitute
                   additional servicing  compensation to a Master Servicer,  any
                   payments on account of modification or assumption  fees, late
                   payment charges, Prepayment Premiums or Equity Participations
                   on the  Mortgage  Assets;  (xi) all  payments  required to be
                   deposited  in the  Certificate  Account  with  respect to any
                   deductible  clause in any blanket  insurance policy described
                   under "Hazard Insurance Policies";

          (xi)     any amount  required to be deposited by a Master  Servicer or
                   the Trustee in connection with losses realized on investments
                   for the benefit of the Master Servicer or the Trustee, as the
                   case may be, of funds held in the Certificate Account; and

          (xii)    any other amounts required to be deposited in the Certificate
                   Account as provided in the related Agreement and described in
                   the related Prospectus Supplement.

 WITHDRAWALS

         A Master  Servicer  or the  Trustee  may,  from  time to  time,  unless
otherwise  provided  in the  related  Agreement  and  described  in the  related
Prospectus  Supplement,  make withdrawals from the Certificate  Account for each
Trust Fund for any of the following purposes:

         (i)  to  make   distributions   to  the   Certificateholders   on  each
Distribution Date;

         (ii) to reimburse a Master 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 the Master  Servicer as late  collections of interest
(net of related  servicing  fees and Retained  Interest) on and principal of the
particular  Whole Loans with respect to which the  advances  were made or out of
amounts drawn under any form of Credit Support with respect to such Whole Loans;

         (iii) to reimburse a Master  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 or out of amounts drawn under any form of Credit  Support
with respect to such Whole Loans and properties;

         (iv) to  reimburse a Master  Servicer  for any  advances  described  in
clause (ii) above and any  servicing  expenses  described  in clause (iii) above
which, in the Master  Servicer's  good faith  judgment,  will not be recoverable
from the  amounts  described  in  clauses  (ii) and  (iii),  respectively,  such
reimbursement  to be made from  amounts  collected on other 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
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;

         (v)  if  and  to  the  extent  described  in  the  related   Prospectus
Supplement,  to pay a Master Servicer interest accrued on the advances described
in clause (ii) above and the servicing  expenses described in clause (iii) above
while such remain outstanding and unreimbursed;

         (vi) to pay for  costs and  expenses  incurred  by the  Trust  Fund for
environmental site assessments with respect to, and for containment, clean-up or
remediation  of  hazardous  wastes,   substances  and  materials  on,  Mortgaged
Properties  securing  defaulted Whole Loans as described under "Realization Upon
Defaulted Whole Loans";

         (vii) to reimburse a Master  Servicer,  the Depositor,  or any of their
respective  directors,  officers,  employees and agents, as the case may be, for
certain expenses,  costs and liabilities  incurred thereby, as and to the extent
described under "Certain Matters Regarding a Master Servicer and the Depositor";

         (viii)  if and to  the  extent  described  in  the  related  Prospectus
Supplement,  to pay (or to  transfer  to a  separate  account  for  purposes  of
escrowing for the payment of) the Trustee's fees;

         (ix)  to  reimburse  the  Trustee  or any of its  directors,  officers,
employees  and  agents,  as the case may be,  for  certain  expenses,  costs and
liabilities  incurred  thereby,  as and to the extent  described  under "Certain
Matters Regarding the Trustee";

         (x) unless otherwise provided in the related Prospectus Supplement,  to
pay a Master  Servicer,  as  additional  servicing  compensation,  interest  and
investment income earned in respect of amounts held in the Certificate Account;

         (xi) to pay the person  entitled  thereto any amounts  deposited in the
Certificate  Account that were  identified and applied by the Master Servicer as
recoveries of Retained Interest;

         (xii) to pay for  costs  reasonably  incurred  in  connection  with 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;

         (xiii) if one or more  elections have been made to treat the Trust Fund
or designated  portions  thereof as a REMIC, to pay any federal,  state or local
taxes  imposed on the Trust Fund or its  assets or  transactions,  as and to the
extent      described      under      "Certain      Federal      Income      Tax
Consequences--REMICS--Prohibited Transactions Tax and Other Taxes";

         (xiv) to pay for the cost of an  independent  appraiser or other expert
in real estate  matters  retained 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;

         (xv) to pay for  the  cost of  various  opinions  of  counsel  obtained
pursuant to the related Agreement for the benefit of Certificateholders;

         (xvi) to pay for the costs of recording  the related  Agreement if such
recordation    materially   and   beneficially    affects   the   interests   of
Certificateholders,  provided  that such payment  shall not  constitute a waiver
with respect to the obligation of the Warrantying  Party to remedy any breach of
representation or warranty under the Agreement;

         (xvii) to pay the person entitled thereto any amounts  deposited in the
Certificate Account in error,  including amounts received on any Asset after its
removal  from the Trust Fund  whether by reason of purchase or  substitution  as
contemplated  by "Assignment of Assets;  Repurchase"  and  "Representations  and
Warranties; Repurchases" or otherwise;

         (xviii)  to  make  any  other  withdrawals  permitted  by  the  related
Agreement and described in the related Prospectus Supplement; and

         (xix) to clear and terminate the Certificate Account at the termination
of the Trust Fund.

    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  Sub-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
Certificate 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   Certificate   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

         The Master Servicer, directly or through Sub-Servicers,  is required to
make reasonable  efforts to collect all scheduled payments under the Whole 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 Whole Loans and
held for its own account,  provided such  procedures are consistent with (i) the
terms of the related  Agreement and any related hazard,  business  interruption,
rental  interruption  or general  liability  insurance  policy or  instrument of
Credit  Support  included in the related  Trust Fund  described  herein or under
"Description  of Credit  Support,"  (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").  In connection  therewith,  the Master  Servicer will be
permitted in its discretion to waive any late payment charge or penalty interest
in respect of a late Whole Loan payment.

         Each Master  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  Whole  Loan;
processing assumptions or substitutions in those cases where the Master 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  Whole  Loans.  Unless  otherwise  specified  in  the  related
Prospectus  Supplement,  the Master  Servicer will be responsible for filing and
settling  claims in respect  of  particular  Whole  Loans  under any  applicable
instrument of Credit Support. See "Description of Credit Support."

         The Master Servicer may agree to modify, waive or amend any term of any
Whole 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 Whole Loan or (ii) in its
judgment,  materially  impair  the  security  for the Whole  Loan or reduce  the
likelihood of timely  payment of amounts due thereon.  The Master  Servicer also
may agree to any  modification,  waiver  or  amendment  that  would so affect or
impair the payments on, or the security for, a Whole Loan if,  unless  otherwise
provided in the related Prospectus  Supplement,  (i) in its judgment, a material
default on the Whole 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 Whole Loan on a present  value
basis than would  liquidation.  The Master  Servicer  is  required to notify the
Trustee in the event of any modification, waiver or amendment of any Whole Loan.

SUB-SERVICERS

         A Master Servicer may delegate its servicing  obligations in respect of
the Whole Loans to  third-party  servicers  (each, a  "Sub-Servicer"),  but such
Master  Servicer  will  remain  obligated  under  the  related  Agreement.  Each
sub-servicing  agreement  between  a  Master  Servicer  and  a  Sub-Servicer  (a
"Sub-Servicing  Agreement")  must be  consistent  with the terms of the  related
Agreement and must provide  that, if for any reason the Master  Servicer for the
related series of Certificates is no longer acting in such capacity, the Trustee
or any successor  Master  Servicer may assume the Master  Servicer's  rights and
obligations under such Sub-Servicing Agreement.

         Unless otherwise  provided in the related  Prospectus  Supplement,  the
Master  Servicer  will  be  solely  liable  for  all  fees  owed  by it  to  any
Sub-Servicer,   irrespective  of  whether  the  Master  Servicer's  compensation
pursuant to the related  Agreement is  sufficient to pay such fees.  However,  a
Sub-Servicer may be entitled to a Retained Interest in certain Whole Loans. Each
Sub-Servicer will be reimbursed by the Master Servicer for certain  expenditures
which it makes,  generally  to the same  extent  the  Master  Servicer  would be
reimbursed under an Agreement.  See "Retained Interest,  Servicing  Compensation
and Payment of Expenses."

SPECIAL SERVICERS

         To the extent so  specified  in the related  Prospectus  Supplement,  a
special  servicer  (the  "Special  Servicer")  may  be  appointed.  The  related
Prospectus Supplement will describe the rights,  obligations and compensation of
a Special Servicer.  The Master Servicer will only be responsible for the duties
and obligations of a Special  Servicer to the extent set forth in the Prospectus
Supplement.

REALIZATION UPON DEFAULTED WHOLE LOANS

         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,  the Master  Servicer is required to monitor any Whole 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  Master  Servicer  is able to
assess  the  success  of such  corrective  action  or the  need  for  additional
initiatives.

         The  time  within   which  the  Master   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 Whole Loan, the Mortgaged Property, the mortgagor, the presence of an
acceptable  party to assume the Whole Loan and the laws of the  jurisdiction  in
which the  Mortgaged  Property is located.  Under  federal  bankruptcy  law, the
Master Servicer in certain cases may not be permitted to accelerate a Whole 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  Whole 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 Whole 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."

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Master  Servicer  may offer to sell any  defaulted  Whole Loan  described in the
preceding  paragraph and not otherwise purchased by any person having a right of
first refusal with respect thereto, if and when the Master Servicer  determines,
consistent with the Servicing Standard, that such a sale would produce a greater
recovery on a present value basis than would liquidation  through foreclosure or
similar proceeding. The related Agreement will provide that any such offering be
made in a  commercially  reasonable  manner for a specified  period and that the
Master Servicer accept the highest cash bid received from any person  (including
itself,  an  affiliate  of the Master  Servicer or any  Certificateholder)  that
constitutes  a fair price for such  defaulted  Whole Loan. In the absence of any
bid determined in accordance  with the related  Agreement to be fair, the Master
Servicer shall proceed with respect to such defaulted Mortgage Loan as described
below. Any bid in an amount at least equal to the Purchase Price described under
"Representations and Warranties; Repurchases" will in all cases be deemed fair.

         The  Master  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 Whole Loan by operation of law or otherwise,  if
such action is  consistent  with the  Servicing  Standard  and a default on such
Whole Loan has  occurred  or, in the Master  Servicer's  judgment,  is imminent.
Unless  otherwise  specified in the related  Prospectus  Supplement,  the Master
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 Master 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 either:

       (i) the Mortgaged Property is in compliance with applicable environmental
laws, 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

       (ii)  if  the  Mortgaged  Property  is  not  so  in  compliance  or  such
circumstances are so present,  then it would be in the best economic interest of
the Trust Fund to acquire  title to the  Mortgaged  Property and further to take
such actions as would be necessary  and  appropriate  to effect such  compliance
and/or  respond  to such  circumstances  (the cost of which  actions  will be an
expense of the Trust Fund).

         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 Master  Servicer,  on behalf of the Trust Fund, will
be  required  to sell the  Mortgaged  Property  prior to the  close of the third
calendar year following the year of  acquisition  of such Mortgaged  Property by
the Trust Fund,  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 such period 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
Master 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 Master
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 Master  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  Whole Loan under any related  instrument of
Credit  Support is not  available,  the  Master  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 Whole Loan. If
the proceeds of any  liquidation  of the property  securing the defaulted  Whole
Loan are less than the outstanding principal balance of the defaulted Whole Loan
plus interest  accrued thereon at the Mortgage Rate plus the aggregate amount of
expenses incurred by the Master 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 Master  Servicer  will be  entitled  to
withdraw  or  cause to be  withdrawn  from the  Certificate  Account  out of the
Liquidation  Proceeds  recovered  on any  defaulted  Whole  Loan,  prior  to the
distribution  of  such  Liquidation  Proceeds  to  Certificateholders,   amounts
representing its normal servicing  compensation on the Whole Loan,  unreimbursed
servicing  expenses incurred with respect to the Whole Loan and any unreimbursed
advances of delinquent payments made with respect to the Whole Loan.

         If any  property  securing  a  defaulted  Whole  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 Master  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 Whole 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.

         As servicer of the Whole Loans, a Master Servicer, 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 Whole Loans.

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

HAZARD INSURANCE POLICIES

         Unless otherwise specified in the related Prospectus  Supplement,  each
Agreement  for a Trust Fund that  includes  Whole Loans will  require the Master
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  or, if any  Mortgage  permits  the  holder  thereof  to dictate to the
mortgagor  the  insurance  coverage to be  maintained  on the related  Mortgaged
Property,  then such  coverage as is  consistent  with the  Servicing  Standard.
Unless otherwise specified in the related Prospectus  Supplement,  such coverage
will be in general in an amount  equal to the  lesser of the  principal  balance
owing on such Whole Loan and the amount  necessary to fully  compensate  for any
damage or loss to the  improvements  on the Mortgaged  Property on a replacement
cost basis,  but in either case 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 Master 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 Master 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
Master  Servicer's  normal  servicing  procedures,  subject  to  the  terms  and
conditions of the related  Mortgage and Mortgage  Note) will be deposited in the
Certificate  Account.  The Agreement  will provide that the Master  Servicer may
satisfy  its  obligation  to cause  each  mortgagor  to  maintain  such a hazard
insurance policy by the Master Servicer's  maintaining a blanket policy insuring
against  hazard  losses on the Whole Loans.  If such blanket  policy  contains a
deductible  clause,  the  Master  Servicer  will be  required  to deposit in the
Certificate Account all sums that would have been deposited therein but for such
clause.

         In general,  the  standard  form of fire and extended  coverage  policy
covers physical damage to or destruction of the  improvements of the property by
fire,  lightning,  explosion,  smoke,  windstorm and hail, and riot,  strike and
civil  commotion,  subject to the conditions  and  exclusions  specified in each
policy.  Although the policies  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.

         Each  Agreement for a Trust Fund that includes Whole Loans will require
the Master  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 and the  Servicing  Standard,  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 Master
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,  and the
related  Agreement  may require  the Master  Servicer,  Sub-Servicer  or Special
Servicer  to  maintain  public  liability  insurance  with  respect  to any  REO
Properties.  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
the Master Servicer,  Sub-Servicer or Special Servicer, as the case may be, from
the Collection Account, with interest thereon, as provided by the Agreement.

         Under  the terms of the  Whole  Loans,  mortgagors  will  generally  be
required  to  present  claims  to  insurers  under  hazard  insurance   policies
maintained on the related Mortgaged  Properties.  The Master Servicer, on behalf
of the Trustee and  Certificateholders,  is  obligated to present or cause to be
presented  claims under any blanket  insurance  policy  insuring  against hazard
losses on Mortgaged Properties securing the Whole Loans. However, the ability of
the Master Servicer to present or cause to be presented such claims is dependent
upon the extent to which  information  in this regard is furnished to the Master
Servicer by mortgagors.

RENTAL INTERRUPTION INSURANCE POLICY

         If so  specified  in the  related  Prospectus  Supplement,  the  Master
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 Master  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 Master 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 Master
Servicer  under  the  rental  interruption  policy in the  nature  of  insurance
proceeds will be deposited in the Certificate Account.

FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

         Unless otherwise specified in the related Prospectus  Supplement,  each
Agreement will require that the Master Servicer and any Special  Servicer 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 the  Master  Servicer  or the  Special  Servicer,  as
applicable. The related Agreement will allow the Master Servicer and any Special
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 Agreement 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 Master 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  in a
manner consistent with the Servicing Standard. Unless otherwise specified in the
related Prospectus  Supplement,  any fee collected by or on behalf of the Master
Servicer for entering  into an  assumption  agreement  will be retained by or on
behalf of the Master 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  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 an 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,  the
Master  Servicer's and a  Sub-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 Asset. Since any Retained Interest and
a Master  Servicer's  primary  compensation  are  percentages  of the  principal
balance of each  Asset,  such  amounts  will  decrease  in  accordance  with the
amortization of the 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,  the Master  Servicer  or the
Sub-Servicers 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 the  Certificate
Account or any account established by a Sub-Servicer pursuant to the Agreement.

         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 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  Agreement  relating  to Assets  which  include  Whole  Loans will
provide  that on or before a  specified  date in each year,  beginning  with the
first such date at least six months  after the related  Cut-off  Date, 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 or the Audit Program for Mortgages serviced for the Federal
Home Loan Mortgage Corporation  ("FHLMC"),  the servicing by or on behalf of the
Master  Servicer  of  mortgage  loans under  pooling  and  servicing  agreements
substantially  similar to each  other  (including  the  related  Agreement)  was
conducted  in  compliance  with the  terms  of such  agreements  except  for any
significant  exceptions  or errors in records  that, in the opinion of the firm,
either the Audit Program for Mortgages serviced for FHLMC, or paragraph 4 of the
Uniform Single Attestation Program for Mortgage Bankers,  requires it to report.
In rendering  its statement  such firm may rely,  as to matters  relating to the
direct servicing of mortgage loans by Sub-Servicers,  upon comparable statements
for examinations  conducted  substantially in compliance with the Uniform Single
Attestation  Program for  Mortgage  Bankers or the Audit  Program for  Mortgages
serviced  for FHLMC  (rendered  within one year of such  statement)  of firms of
independent public accountants with respect to the related Sub-Servicer.

         Each such Agreement  will also provide for delivery to the Trustee,  on
or before a specified  date in each year, of an annual  statement  signed by two
officers  of the Master  Servicer  to the effect  that the Master  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  without  charge upon written  request to the
Master Servicer at the address set forth in the related Prospectus Supplement.

CERTAIN MATTERS REGARDING A MASTER SERVICER AND THE DEPOSITOR

         The Master Servicer,  if any, or a servicer for  substantially  all the
Whole  Loans  under  each  Agreement  will be  named in the  related  Prospectus
Supplement.  The entity serving as Master  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 the Master
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 the Master  Servicer may resign from its
obligations  and duties  thereunder  only upon a  determination  that its duties
under the Agreement are no longer  permissible  under  applicable  law or are in
material conflict by reason of applicable law with any other activities  carried
on by it, the other activities of the Master Servicer so causing such a conflict
being of a type and nature carried on by the Master  Servicer at the date of the
Agreement.  No such  resignation  will become  effective  until the Trustee or a
successor  servicer  has assumed the Master  Servicer's  obligations  and duties
under the Agreement.

         Unless otherwise specified in the related Prospectus  Supplement,  each
Agreement will further provide that neither any Master  Servicer,  the Depositor
nor any  director,  officer,  employee,  or agent of a  Master  Servicer  or the
Depositor   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 good faith pursuant to the Agreement;  provided,  however,  that
neither a Master  Servicer,  the Depositor nor any such person will be protected
against  any  breach of a  representation,  warranty  or  covenant  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 gross negligence in the performance of obligations or duties thereunder
or by reason of reckless disregard of obligations and duties thereunder.  Unless
otherwise  specified in the related Prospectus  Supplement,  each Agreement will
further  provide  that any Master  Servicer,  the  Depositor  and any  director,
officer,  employee  or agent  of a  Master  Servicer  or the  Depositor  will be
entitled to  indemnification by the related Trust Fund and will be held harmless
against any loss,  liability or expense  incurred in  connection  with any legal
action relating to the Agreement or the Certificates;  provided,  however,  that
such  indemnification  will not extend to any loss,  liability  or  expense  (i)
specifically   imposed  by  such  Agreement  or  otherwise   incidental  to  the
performance of obligations and duties  thereunder,  including,  in the case of a
Master  Servicer,  the  prosecution of an  enforcement  action in respect of any
specific  Whole  Loan or Whole  Loans  (except as any such  loss,  liability  or
expense  shall be  otherwise  reimbursable  pursuant  to such  Agreement);  (ii)
incurred in connection with any breach of a representation, warranty or covenant
made in such Agreement;  (iii) incurred by reason of  misfeasance,  bad faith or
gross negligence in the performance of obligations or duties  thereunder,  or by
reason of reckless  disregard of such  obligations  or duties;  (iv) incurred in
connection  with any  violation of any state or federal  securities  law; or (v)
imposed  by any  taxing  authority  if such  loss,  liability  or expense is not
specifically  reimbursable  pursuant to the terms of the related  Agreement.  In
addition,  each Agreement will provide that neither any Master  Servicer nor the
Depositor  will be under any  obligation  to appear in,  prosecute or defend any
legal action which is not  incidental to its respective  responsibilities  under
the  Agreement  and  which in its  opinion  may  involve  it in any  expense  or
liability.  Any such  Master  Servicer or the  Depositor  may,  however,  in its
discretion  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  Master
Servicer or the Depositor, as the case may be, will be entitled to be reimbursed
therefor and to charge the Certificate Account.

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

EVENTS OF DEFAULT

         Unless otherwise  provided in the related  Prospectus  Supplement for a
Trust  Fund that  includes  Whole  Loans,  Events of Default  under the  related
Agreement  will include (i) any failure by the Master  Servicer to distribute or
cause to be  distributed to  Certificateholders,  or to remit to the Trustee for
distribution to  Certificateholders,  any required payment;  (ii) any failure by
the Master  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 the  Master  Servicer  by the  Trustee  or the  Depositor,  or to the  Master
Servicer,  the  Depositor  and  the  Trustee  by  the  holders  of  Certificates
evidencing  not less  than 25% of the  Voting  Rights;  (iii)  any  breach  of a
representation or warranty made by the Master 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 the Master  Servicer  by the Trustee or the  Depositor,  or to the
Master  Servicer,  the Depositor and the Trustee by the holders of  Certificates
evidencing  not less than 25% of the Voting  Rights;  and (iv) certain events of
insolvency,  readjustment  of debt,  marshalling  of assets and  liabilities  or
similar  proceedings  and certain actions by or on behalf of the Master Servicer
indicating  its  insolvency  or  inability  to  pay  its  obligations.  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 51% of the Voting  Rights,  the  Trustee
shall,  terminate all of the rights and obligations of the Master 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
Trustee will succeed to all of the  responsibilities,  duties and liabilities of
the  Master  Servicer  under  the  Agreement  (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 51% 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.

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 Asset or related document
and is not  accountable for the use or application by or on behalf of any Master
Servicer of any funds paid to the Master Servicer or its designee or any Special
Servicer in respect of the  Certificates  or the Assets,  or  deposited  into or
withdrawn from the  Certificate  Account or any other account by or on behalf of
the Master Servicer or any Special 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 Agreement.  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 Agreement.

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  Certificate  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  Agreement,  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 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  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 Certificate  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 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 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 MBS

         If  so  provided  in  the   Prospectus   Supplement  for  a  series  of
Certificates,  the MBS in the  related  Trust  Fund  and/or the  Mortgage  Loans
underlying such MBS 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.  Unless otherwise  specified in the Prospectus  Supplement,
the  Depositor  or the  Asset  Seller  will  make  certain  representations  and
warranties in the Agreement with respect to the Mortgage Loans which are secured
by an interest in a leasehold estate. Such representation and warranties will be
set forth in the Prospectus Supplement if applicable.

LEASES AND RENTS

         Mortgages  that  encumber  income-producing  property  often contain an
assignment  of rents and  leases,  pursuant to which the  mortgagor  assigns its
right,  title and interest as landlord  under each lease and the income  derived
therefrom  to the lender,  while the  mortgagor  retains a revocable  license to
collect  the rents for so long as there is no default.  Under such  assignments,
the mortgagor  typically  assigns its right,  title and interest as lessor under
each lease and the income derived therefrom to the mortgagee,  while retaining a
license  to  collect  the  rents  for so long as there is no  default  under the
mortgage loan documentation.  The manner of perfecting the mortgagee's  interest
in rents may depend on whether the  mortgagor's  assignment  was absolute or one
granted as security for the loan.  Failure to properly  perfect the  mortgagee's
interest  in rents may result in the loss of  substantial  pool of funds,  which
could  otherwise  serve as a source of repayment for such loan. If the mortgagor
defaults,  the  license  terminates  and the lender is  entitled  to collect the
rents.  Local law may require  that the lender take  possession  of the property
and/or obtain a court-appointed receiver before becoming entitled to collect the
rents.  In most states,  hotel and motel room revenues are  considered  accounts
receivable  under the UCC;  generally  these revenues are either assigned by the
mortgagor,  which remains entitled to collect such revenues 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
revenues 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 revenues 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 revenues 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.

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,  if any,  that 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.

    REO PROPERTIES

         If title to any Mortgaged Property is acquired by the Trustee on behalf
of the  Certificateholders,  the Master Servicer or any related  Sub-servicer or
the Special  Servicer,  on behalf of such holders,  will be required to sell the
Mortgaged  Property  prior to the close of the third calendar year following the
year of acquisition of such Mortgaged Property by the Trust Fund, unless (i) the
Internal  Revenue  Service grants an extension of time to sell such property (an
"REO  Extension")  or (ii) it obtains an  opinion  of counsel  generally  to the
effect that the holding of the property  beyond the close of the third  calendar
year after its  acquisition  will not result in the  imposition  of a tax on the
Trust Fund or cause any REMIC  created  pursuant to the  Pooling  and  Servicing
Agreement  to  fail to  qualify  as a  REMIC  under  the  Code.  Subject  to the
foregoing,  the Master  Servicer  or any  related  Sub-servicer  or the  Special
Servicer will  generally be required to 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.  The Master Servicer or any related Sub-servicer or the
Special Servicer may retain an independent  contractor to operate and manage any
REO Property;  however,  the  retention of an  independent  contractor  will not
relieve the Master Servicer or any related  Sub-servicer or the Special Servicer
of its obligations with respect to such REO Property.

         In general,  the Master  Servicer or any  related  Sub-servicer  or the
Special Servicer or an independent contractor employed by the Master Servicer or
any related  Sub-servicer  or the  Special  Servicer at the expense of the Trust
Fund will be obligated to operate and manage any Mortgaged  Property acquired as
REO  Property  in a manner  that  would,  to the extent  commercially  feasible,
maximize the Trust Fund's net after-tax  proceeds from such property.  After the
Master Servicer or any related  Sub-servicer or the Special Servicer reviews the
operation of such  property and consults with the Trustee to determine the Trust
Fund's  federal  income tax reporting  position with respect to the income it is
anticipated  that the Trust Fund would  derive  from such  property,  the Master
Servicer or any related  Sub-servicer  or the Special  Servicer could  determine
(particularly  in  the  case  of  an  REO  Property  that  is a  hospitality  or
residential health care facility) that it would not be commercially  feasible to
manage and operate such property in a manner that would avoid the  imposition of
a tax on "net income from foreclosure  property,"  within the meaning of Section
857(b)(4)(B)  of the Code (an "REO Tax") at the highest  marginal  corporate tax
rate  (currently  35%).  The  determination  as to  whether  income  from an REO
Property  would be subject to an REO Tax will depend on the  specific  facts and
circumstances relating to the management and operation of each REO Property. Any
REO Tax imposed on the Trust Fund's income from an REO Property would reduce the
amount available for distribution to Certificateholders.  Certificateholders are
advised to consult their tax advisors  regarding the possible  imposition of REO
Taxes in connection  with the operation of commercial  REO Properties by REMICs.
See "Certain Federal Income Tax Consequences" herein and "Certain Federal Income
Tax Consequences-REMICs" in the Prospectus.

    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 beyond the close of the third  calendar
year following the year of acquisition. 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 beyond the close of the
third calendar year  following the year of  acquisition 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.

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  to 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.

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES OR BENEFICIARIES

         To the extent specified in the related Prospectus  Supplement,  some of
the Mortgage Loans for a series will be secured by junior  mortgages or deeds of
trust which are subordinated to senior mortgages or deeds of trust held by other
lenders or institutional  investors. The rights of the Trust Fund (and therefore
the related Certificateholders),  as beneficiary under a junior deed of trust or
as mortgagee under a junior mortgage,  are subordinate to those of the mortgagee
or beneficiary  under the senior mortgage or deed of trust,  including the prior
rights of the senior mortgagee or beneficiary to receive rents, hazard insurance
and  condemnation  proceeds  and to cause the  Mortgaged  Property  securing the
Mortgage  Loan to be sold upon  default of the  Mortgagor  or  trustor,  thereby
extinguishing  the junior  mortgagee's or junior  beneficiary's  lien unless the
Master  Servicer or Special  Servicer,  as applicable,  asserts its  subordinate
interest in a Mortgaged  Property in  foreclosure  litigation  or satisfies  the
defaulted  senior loan. As discussed  more fully below,  in many states a junior
mortgagee or  beneficiary  may satisfy a defaulted  senior loan in full,  or may
cure such default and bring the senior loan current,  in either event adding the
amounts  expended to the balance due on the junior  loan.  Absent a provision in
the senior mortgage,  no notice of default is required to be given to the junior
mortgagee unless otherwise required by law.

         The form of the  mortgage  or deed of trust used by many  institutional
lenders  confers on the mortgagee or  beneficiary  the right both to receive all
proceeds  collected  under any hazard  insurance  policy and all awards  made in
connection  with any  condemnation  proceedings,  and to apply such proceeds and
awards to any  indebtedness  secured by the  mortgage or deed of trust,  in such
order  as the  mortgagee  or  beneficiary  may  determine.  Thus,  in the  event
improvements on the property are damaged or destroyed by fire or other casualty,
or in the  event  the  property  is  taken by  condemnation,  the  mortgagee  or
beneficiary under the senior mortgage or deed of trust will have the prior right
to collect any insurance  proceeds payable under the hazard insurance policy and
any award of damages in connection with the  condemnation  and to apply the same
to the indebtedness secured by the senior mortgage or deed of trust. Proceeds in
excess of the amount of senior  mortgage  indebtedness  will, in most cases,  be
applied to the  indebtedness  of a junior  mortgage or trust  deed.  The laws of
certain states may limit the ability of mortgagees or beneficiaries to apply the
proceeds  of hazard  insurance  and partial  condemnation  awards to the secured
indebtedness.  In such states,  the  mortgagor or trustor must be allowed to use
the proceeds of hazard insurance to repair the damage unless the security of the
mortgagee or beneficiary has been impaired.  Similarly,  in certain states,  the
mortgagee or beneficiary is entitled to the award for a partial  condemnation of
the real property security only to the extent that its security is impaired.

         The  form  of  mortgage  or deed of  trust  used by many  institutional
lenders typically contains a "future advance" clause, which provides in essence,
that additional  amounts advanced to or on behalf of the mortgagor or trustor by
the mortgagee or beneficiary are to be secured by the mortgage or deed of trust.
While such a clause is valid under the laws of most states,  the priority of any
advance made under the clause  depends,  in some states,  on whether the advance
was an  "obligatory" or "optional"  advance.  If the mortgagee or beneficiary is
obligated  to advance  the  additional  amounts,  the advance may be entitled to
receive the same priority as amounts  initially  made under the mortgage or deed
of trust,  notwithstanding  that there may be  intervening  junior  mortgages or
deeds of trust and other liens  between the date of recording of the mortgage or
deed of trust and the date of the future advance,  and notwithstanding  that the
mortgagee  or  beneficiary  had  actual  knowledge  of such  intervening  junior
mortgages  or deeds of trust and other liens at the time of the  advance.  Where
the mortgagee or beneficiary is not obligated to advance the additional  amounts
and has actual  knowledge of the intervening  junior mortgages or deeds of trust
and other liens,  the advance may be  subordinated  to such  intervening  junior
mortgages  or deeds of trust and  other  liens.  Priority  of  advances  under a
"future  advance"  clause  rests,  in many  other  states,  on state law  giving
priority to all advances  made under the loan  agreement up to a "credit  limit"
amount stated in the recorded mortgage.

         Another  provision  typically found in the form of the mortgage or deed
of trust used by many  institutional  lenders obligates the mortgagor or trustor
to pay before  delinquency  all taxes and  assessments on the property and, when
due, all  encumbrances,  charges and liens on the property which appear prior to
the  mortgage or deed of trust,  to provide and maintain  fire  insurance on the
property,  to maintain  and repair the  property and not to commit or permit any
waste thereof,  and to appear in and defend any action or proceeding  purporting
to affect the property or the rights of the mortgagee or  beneficiary  under the
mortgage or deed of trust. Upon a failure of the mortgagor or trustor to perform
any of these obligations,  the mortgagee or beneficiary is given the right under
the mortgage or deed of trust to perform the obligation itself, at its election,
with the mortgagor or trustor agreeing to reimburse the mortgagee or beneficiary
on behalf of the mortgagor or trustor.  All sums so expended by the mortgagee or
beneficiary  become part of the indebtedness  secured by the mortgage or deed of
trust.

         The  form  of  mortgage  or deed of  trust  used by many  institutional
lenders typically requires the mortgagor or trustor to obtain the consent of the
mortgagee or beneficiary in respect of actions affecting the mortgaged property,
including,  without  limitation,  leasing  activities  (including new leases and
termination or modification of existing leases), alterations and improvements to
buildings  forming a part of the mortgaged  property and  management and leasing
agreements  for the mortgaged  property.  Tenants will often refuse to execute a
lease unless the mortgagee or beneficiary  executes a written agreement with the
tenant not to disturb the tenant's  possession of its premises in the event of a
foreclosure.  A senior mortgagee or beneficiary may refuse to consent to matters
approved by a junior  mortgagee or beneficiary with the result that the value of
the  security  for the  junior  mortgage  or deed of  trust is  diminished.  For
example,  a senior  mortgagee or beneficiary may decide not to approve the lease
or to refuse to grant a tenant a non-disturbance agreement. If, as a result, the
lease is not executed, the value of the mortgaged property may be diminished.

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.

         The  presence  of  hazardous  or toxic  substances,  or the  failure to
remediate such property  properly,  may adversely affect the market value of the
property,  as well as the  owner's  ability to sell or use the real estate or to
borrow using the real estate as collateral.  In addition,  certain environmental
laws and  common  law  principles  govern the  responsibility  for the  removal,
encapsulation  or disturbance  of asbestos  containing  materials  ("ACMs") when
these  ACMs are in poor  condition  or when a property  with ACMs is  undergoing
repair,  renovation  or  demolition.  Such  laws  could  also be used to  impose
liability upon owners and operators of real  properties for release of ACMs into
the air that cause personal  injury or other damage.  In addition to cleanup and
natural resource  damages actions brought by federal,  state, and local agencies
and private parties, the presence of hazardous substances on a property may lead
to claims of  personal  injury,  property  damage,  or other  claims by  private
plaintiffs.

         Under the federal Comprehensive  Environmental  Response,  Compensation
and Liability Act of 1980,  as amended  ("CERCLA"),  and under other federal law
and the law of certain  states,  a secured party which takes a  deed-in-lieu  of
foreclosure, purchases a mortgaged property at a foreclosure sale, or operates a
Mortgaged  Property  may  become  liable  in some  circumstances  either  to the
government or to private parties for cleanup costs,  even if the lender does not
cause or contribute to the contamination.  Liability under some federal or state
statutes may not be limited to the original or unamortized  principal balance of
a loan or to the value of the property  securing a loan.  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 an encroachment
on the actual management of a facility or property,  so as to render the secured
creditor  exemption  unavailable  to the  lender  has been a matter of  judicial
interpretation of the statutory language,  and court decisions have historically
been inconsistent.

         This scope of the secured creditor  exemption has been clarified by the
enactment of the Asset  Conservation,  Lender  Liability  and Deposit  Insurance
Protection Act of 1996 (the "Asset Conservation Act"), which was signed into law
by President Clinton on September 30, 1996, and which lists permissible  actions
that may be undertaken by a lender holding  security in a contaminated  facility
without  exceeding  the bounds of the  secured  creditor  exemption,  subject to
certain conditions and limitations.  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
the  borrower.  The Asset  Conservation  Act also  provides  that a lender  will
continue  to have the  benefit  of the  secured  creditor  exemption  even if it
forecloses  on a  mortgaged  property,  purchases  it at a  foreclosure  sale or
accepts a deed-in-lieu of foreclosure provided that the lender seeks to sell the
mortgaged property at the earliest practicable  commercially  reasonable time on
commercially  reasonable terms. The protections afforded lenders under the Asset
Conversion Act are subject to terms and conditions  that have not been clarified
by the courts.

         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.  In addition,  the
secured  creditor  exemption  does not govern  liability for cleanup costs under
federal laws other than CERCLA or under state law. CERCLA's jurisdiction extends
to the investigation and remediation of releases of "hazardous  substances." The
definition  of  "hazardous   substances"  under  CERCLA  specifically   excludes
petroleum products.  Therefore, a federal statute of particular  significance is
Subtitle I of the Resource Conservation and Recovery Act ("RCRA"), which governs
the operation and management of underground  petroleum storage tanks.  Under the
Asset Conservation Act, the holders of security interests in underground storage
tanks or properties  containing such tanks are accorded  protections  similar to
the protections  accorded to lenders under CERCLA. 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 protection for secured creditors.

         In a few states,  transfer of some types of properties  is  conditioned
upon clean up of contamination prior to transfer.  In these cases, a lender that
becomes the owner of a property through foreclosure, deed-in-lieu of foreclosure
or otherwise,  may be required to cleanup the  contamination  before  selling or
otherwise transferring the property.

         Beyond statute-based  environmental  liability,  there exist common law
causes of action  (for  example,  actions  based on  nuisance  or on toxic  tort
resulting in death,  personal injury or damage to property) related to hazardous
environmental conditions on a property. While it may be more difficult to hold a
lender liable in such cases,  unanticipated  or  uninsurable  liabilities of the
borrower may jeopardize the borrower's ability to meet its loan obligations.

         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.

         Unless otherwise  provided in the related  Prospectus  Supplement,  the
Warrantying  Party with respect to any Whole Loan included in a Trust Fund for a
particular  series of Certificates will represent that a "Phase I Assessment" as
described in and meeting the requirements of the then current version of Chapter
5 of the Federal National Mortgage  Association  ("FNMA")  Multifamily Guide has
been  received and  reviewed.  In  addition,  unless  otherwise  provided in the
related  Prospectus  Supplement,  the related  Agreement  will  provide that the
Master  Servicer,  acting on behalf of the Trustee,  may not acquire  title to a
Mortgaged  Property or take over its  operation  unless the Master  Servicer has
previously  determined,  based on a report  prepared  by a person who  regularly
conducts   environmental  audits,  that:  (i)  such  Mortgaged  Property  is  in
compliance with applicable  environmental  laws, 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 (ii) if such Mortgaged  Property is not so in compliance or such
circumstances are so present,  then it would be in the best economic interest of
the Trust Fund to acquire  title to the  Mortgaged  Property and further to take
such actions as would be necessary  and  appropriate  to effect such  compliance
and/or respond to such  circumstances.  This requirement  effectively  precludes
enforcement  of the security for the related  Mortgage Note until a satisfactory
environmental  inquiry is undertaken or any required remedial action is provided
for,  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 Master
Servicer or a Special  Servicer,  as the case may be,  will detect all  possible
Environmental Hazard Conditions 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.
See "Description of the Agreements--Realization Upon Defaulted Whole Loans."

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Depositor generally will not have determined whether  environmental  assessments
have been  conducted  with respect to the Mortgaged  Properties  relating to the
Mortgage Loans included in the Mortgage Pool for a Series, and it is likely that
any  environmental  assessments  which would have been conducted with respect to
any of the  Mortgaged  Properties  would have been  conducted at the time of the
origination of the related  Mortgage Loans and not  thereafter.  If specified in
the related  Prospectus  Supplement,  a  Warrantying  Party will  represent  and
warrant that, as of the date of initial issuance of the Certificates of a Series
or as of another specified date, no related Mortgaged  Property is affected by a
Disqualifying  Condition  (as defined  below).  In the event  that,  following a
default  in  payment  on a Mortgage  Loan that  continues  for 60 days,  (i) the
environmental  inquiry conducted by the Master Servicer or Special Servicer,  as
the  case  may  be,  prior  to  any  foreclosure  indicates  the  presence  of a
Disqualifying  Condition that arose prior to the date of initial issuance of the
Certificates  of a Series and (ii) the Master  Servicer or the Special  Servicer
certify that it has acted in compliance with the Servicing Standard and has not,
by any action,  created,  caused or contributed to a Disqualifying Condition the
Warrantying  Party,  at its option,  will  reimburse  the Trust Fund,  cure such
Disqualifying  Condition or repurchase or substitute the affected Whole Loan, as
described under "Description of the  Agreements--Representations and Warranties;
Repurchases." No such person will however,  be responsible for any Disqualifying
Condition  which may arise on a  Mortgaged  Property  after the date of  initial
issuance of the  Certificates of the related  Series,  whether due to actions of
the Mortgagor, the Master 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 initial issuance of the Certificates of a
Series.

         A  "Disqualifying  Condition"  is  defined  generally  as a  condition,
existing as a result of, or arising  from,  the presence of Hazardous  Materials
(as defined below) on a Mortgaged Property,  such that the Mortgage Loan secured
by the affected Mortgaged Property would be ineligible, solely by reason of such
condition,  for  purchase  by FNMA  under  the  relevant  provisions  of  FNMA's
Multifamily  Seller/Servicer  Guide in effect as of the date of initial issuance
of the Certificates of such series,  including a condition that would constitute
a material  violation of  applicable  federal state or local law in effect as of
their date of initial issuance of the Certificates of such series.

         "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 RCRA, and specifically  including,  asbestos and asbestos
containing  materials,  polychlorinated  biphenyls,  radon  gas,  petroleum  and
petroleum products, urea formaldehyde and any substances classified as being "in
inventory," "usable work in process" or similar  classification  which would, if
classified as unusable, be included in the foregoing definition.

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 related 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 a 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  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  mortgagor  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 mortgagor 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 or  Cadwalader,  Wickersham & Taft or
such other  counsel as may be  specified in the related  Prospectus  Supplement,
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.  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 or  Cadwalader,
Wickersham  & Taft or such other  counsel  as may be  specified  in the  related
Prospectus  Supplement  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 Chapter 1 of Subtitle A 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 under Code
Section 68(b) (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 and (ii) 80% of the amount of itemized deductions otherwise allowable for
such taxable year. In general, a Grantor Trust  Certificateholder using the cash
method of accounting  must take into account its pro rata share of income as and
deductions  as and when  collected  by or paid to the Master  Servicer  or, with
respect to original  issue  discount or certain other income items for which the
Certificateholder has made an election, as such amounts are accrued by the Trust
Fund on a constant  interest  basis,  and will be entitled to claim its pro rata
share of deductions (subject to the foregoing limitations) when such amounts are
paid or such  Certificateholder  would  otherwise  be  entitled  to  claim  such
deductions  had  it  held  the  Mortgage  Assets   directly.   A  Grantor  Trust
Certificateholder  using an accrual method of accounting  must take into account
its pro rata  share of income as  payment  becomes  due or is made to the Master
Servicer,  whichever  is  earlier  and may  deduct its pro rata share of expense
items (subject to the foregoing  limitations) when such amounts are paid or such
Certificateholder  otherwise  would be entitled to claim such  deductions had it
held the Mortgage  Assets  directly.  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  or
otherwise  provided  below,  as to each Series of  Certificates,  counsel to the
Depositor 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)(4)(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; 

         (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); and

         (iv)  a  Grantor  Trust   Certificate   owned  by  a  financial   asset
securitization  investment  trust will represent  "permitted  assets" within the
meaning of Code Section 860L(c).

         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 that 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 Mortgage Asset or any other debt  instrument 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 representing an
interest in a Mortgage  Asset or  Mortgage  Loan  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 Internal  Revenue  Service (the "IRS") issued
final  regulations (the  "Amortizable  Bond Premium  Regulations")  dealing with
amortizable bond premium.  These regulations,  which generally are effective for
bonds  issued or acquired on or after March 2, 1998 (or,  for holders  making an
election  for the taxable  year that  includes  March 2, 1998 or any  subsequent
taxable year, shall apply to bonds held on or after the first day of the taxable
year of the election).  The Amortizable Bond Premium Regulations specifically do
not apply to prepayable  debt  instruments or any pool of debt  instruments  the
yield on which may be affected by prepayments, such as the Trust Fund, which are
subject to Section  1272(a)(6) of the Code. Absent further guidance from the IRS
and unless otherwise specified in the related Prospectus Supplement, the Trustee
will  account  for  amortizable  bond  premium  in the manner  described  above.
Prospective  purchasers should consult their tax advisors regarding  amortizable
bond premium and the Amortizable Bond Premium Regulations.

         Original Issue Discount.  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 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.

         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  "--Premium"  herein.  The election to
accrue interest, discount and premium on a constant yield method with respect to
a Certificate is irrevocable without consent of the IRS.

         Anti-Abuse  Rule. The IRS can apply or depart from the rules  contained
in the OID  Regulations  as  necessary  or  appropriate  to achieve a reasonable
result where a principal purpose in structuring a Mortgage Asset,  Mortgage Loan
or Grantor Trust  Certificate or applying the otherwise  applicable  rules is to
achieve a result that is unreasonable in light of the purposes of the applicable
statutes (which generally are intended to achieve the clear reflection of income
for both issuers and holders of debt instruments).

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. Unless otherwise
specified in the related  prospectus  supplement,  all payments  from a Mortgage
Asset  underlying  a  Stripped  Coupon  Certificate  will 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 sufficiently faster than the assumed prepayment rate
so that the Certificateholder will not recover its investment.  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,  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)(4)(A) and "loans . . . secured by, an interest in
real property  which is . . . residential  real property"  within the meaning of
Code Section  7701(a)(19)(C)(v),  and interest  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 by an
interest in real property" within the meaning of Code Section  860G(a)(3)(A) and
"permitted assets" within the meaning of Code Section 860L(c).

         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")  on the issue date of such Grantor Trust  Certificate,
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.  In the  absence  of such  regulations,  the
Prepayment  Assumption  used will 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
stated  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  capital gain 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  recognized  by
individuals on capital assets held less than twelve months are generally subject
to ordinary income tax rates. The use of capital losses is limited.

         It is possible  that  capital  gain  realized by holders of one or more
classes of Grantor Trust Certificates could be considered gain realized upon the
disposition of property that was part of a "conversion transaction." A sale of a
Grantor  Trust  Certificate  will  be  part  of  a  conversion   transaction  if
substantially  all of the holder's  expected  return is attributable to the time
value of the holder's net investment, and (i) the holder entered the contract to
sell  the  Grantor  Trust  Certificate   substantially   contemporaneously  with
acquiring the Grantor Trust  Certificate,  (ii) the Grantor Trust Certificate is
part of a straddle,  (iii) the Grantor Trust  Certificate is marketed or sold as
producing  capital gain, or (iv) other  transactions to be specified in Treasury
regulations that have not yet been issued. If the sale or other disposition of a
Grantor  Trust  Certificate  is part  of a  conversion  transaction,  all or any
portion of the gain realized upon the sale or other disposition would be treated
as ordinary income instead of capital gain.

         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,  unless such income is effectively connected with a
U.S. trade or business of such owner or beneficial owner. 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).  To the extent  payments to
Grantor  Trust  Certificateholders  that are not U.S.  Persons  are  payments of
"contingent  interest" on the underlying  Mortgage Assets, or such Grantor Trust
Certificateholder  is ineligible  for the  exemption  described in the preceding
sentence,  the 30% withholding tax will apply unless such withholding  taxes are
reduced or  eliminated  by an  applicable  tax treaty and such holder  meets the
eligibility and certification  requirements  necessary to obtain the benefits of
such  treaty.  Additional  restrictions  apply  to  Mortgage  Assets  where  the
mortgagor  is not a natural  person in order to qualify for the  exemption  from
withholding.  If  capital  gain  derived  from  the  sale,  retirement  or other
disposition of a Grantor Trust Certificate is effectively  connected with a U.S.
trade  or  business  of a  Grantor  Trust  Certificateholder  that is not a U.S.
Person, such Certificateholder will be taxed on the net gain under the graduated
U.S.  federal income tax rates  applicable to U.S. Persons (and, with respect to
Grantor Trust  Certificates  held by or on behalf of  corporations,  also may be
subject to branch profits tax). In addition, if the Trust Fund acquires a United
States real property interest through  foreclosure,  deed in lieu of foreclosure
or otherwise  on a Mortgage  Asset  secured by such an interest  (which for this
purpose  includes  real  property  located in the  United  States and the Virgin
Islands),  a Grantor  Trust  Certificateholder  that is not a U.S.  Person  will
potentially  be subject to federal income tax on any gain  attributable  to such
real property interest that is allocable to such holder. Non-U.S. Persons should
consult their tax advisors  regarding the  application  to them of the foregoing
rules.

         As used  herein,  a "U.S.  Person"  means a citizen or  resident of the
United States, a corporation or a partnership  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 U.S. Person under any applicable Treasury regulations),
an  estate  the  income of which  from  sources  outside  the  United  States is
includible  in gross income for federal  income tax purposes  regardless  of its
connection with the conduct of a trade or business within the United States 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 U.S. Persons have
the authority to control all  substantial  decisions of the trust.  In addition,
certain  trusts  treated as U.S.  Persons  before  August 20,  1996 may elect to
continue to be so treated to the extent provided in regulations.

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 to
registered owners who are not "exempt recipients." In addition, upon the sale of
a Grantor Trust  Certificate to (or through) a broker,  the broker must withhold
31% of the entire purchase price,  unless either (i) the broker  determines that
the  seller is a  corporation  or other  exempt  recipient,  or (ii) the  seller
provides,  in the required manner,  certain identifying  information and, in the
case of a non-U.S.  Person, certifies that such seller is a Non-U.S. Person, and
certain  other  conditions  are met.  Such as sale must also be  reported by the
broker to the IRS, unless either (a) the broker determines that the seller is an
exempt  recipient or (b) the seller  certifies  its non-U.S.  Person status (and
certain other  conditions  are met).  Certification  of the  registered  owner's
non-U.S. Person status normally would be made on IRS Form W-8 under penalties of
perjury,  although  in  certain  cases  it  may  be  possible  to  submit  other
documentary evidence. 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.

         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 or Cadwalader,  Wickersham
& Taft or such  other  counsel as may be  specified  in the  related  Prospectus
Supplement  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  sole  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 and any "regular  interest"
in another  REMIC) 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)(4)(A);  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.

         Tiered REMIC  Structures.  For certain Series of  Certificates,  two or
more 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 or  Cadwalader,  Wickersham & Taft or such other
counsel as may be specified in the related Prospectus Supplement, 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 or REMICs,
respectively,  will be  considered  to evidence  ownership of regular  interests
("REMIC  Regular   Certificates")   or  residual   interests   ("REMIC  Residual
Certificates") in the related REMIC within the meaning of the REMIC provisions.

         Other than the  residual  interest in a  Subsidiary  REMIC,  only REMIC
Certificates  issued  by  the  Master  REMIC  will  be  offered  hereunder.  The
Subsidiary  REMIC or REMICs  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)(4)(A)  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.

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 Tax  Reform Act of 1986 (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
of the 1986 Act (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.  The IRS might contend, however, that
certain  contingent  payment rules contained in final regulations issued on June
11,  1996,  with  respect  to  original  issue  discount,  should  apply to such
Certificates.  Although such rules are not applicable to instruments governed by
Code Section 1272(a)(6),  they represent the only guidance regarding the current
views of the IRS with respect to contingent payment instruments.  These proposed
regulations, if applicable,  generally would require holders of Regular Interest
Certificates to take the payments  considered  contingent interest payments into
income on a yield to maturity  basis in accordance  with a schedule of projected
payments  provided by the Depositor and to make annual  adjustments to income to
account for the  difference  between  actual  payments  received  and  projected
payment  amounts  accrued.  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.

         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
Certificates.

         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  discount 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 without the consent of the IRS.

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

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

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

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

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

         Premium. A purchaser of a REMIC Regular  Certificate that purchases the
REMIC Regular  Certificate at a cost (not  including  accrued  qualified  stated
interest) greater than its remaining stated redemption price at maturity will be
considered to have purchased the REMIC Regular  Certificate at a premium and may
elect  to   amortize   such   premium   under  a  constant   yield   method.   A
Certificateholder that makes this election for a Certificate that is acquired at
a premium will be deemed to have made an election to amortize  bond premium with
respect  to all debt  instruments  having  amortizable  bond  premium  that such
Certificateholder  acquires during the year of the election or thereafter. It is
not clear  whether  the  Prepayment  Assumption  would be taken into  account in
determining the life of the REMIC Regular Certificate for this purpose. However,
the  Legislative  History  states  that the same  rules that apply to accrual of
market discount (which rules require use of a Prepayment  Assumption in accruing
market  discount with respect to REMIC Regular  Certificates  without  regard to
whether such  Certificates  have OID) will also apply in amortizing bond premium
under Code Section 171. The Code provides that  amortizable bond premium will be
allocated  among the interest  payments on such REMIC Regular  Certificates  and
will be applied as an offset  against such interest  payment.  On June 27, 1996,
the  IRS  published  in  the  Federal  Register  proposed   regulations  on  the
amortization of bond premium.  The foregoing discussion is based in part on such
proposed regulations.  On December 30, 1997, the IRS issued the Amortizable Bond
Premium  Regulations,  which  generally are  effective for bonds  acquired on or
after March 2, 1998 or, for holders  making an election to amortize bond premium
as  described  above for the  taxable  year that  includes  March 2, 1998 or any
subsequent  taxable year,  will apply to bonds held on or after the first day of
the taxable year in which the election is made. Neither the proposed regulations
nor  the  final  regulations,  by  their  express  terms,  apply  to  prepayable
securities  described  in  Section  1272(a)(6)  of the  Code,  such as the REMIC
Regular  Certificates.  Certificateholders  should  consult  their tax  advisors
regarding  the  possibility  of making an  election  to  amortize  any such bond
premium.

         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.

         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 an  allocable  portion of
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.

         Such capital gain or loss will  generally be long-term  capital gain or
loss if the REMIC Regular Certificate was held for more than one year. Long-term
capital  gains of  individuals  are  subject to reduced  maximum tax rates while
capital gains  recognized by individual on capital  assets held less than twelve
months are generally  subject to ordinary  income tax rates.  The use 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.  Gain from the sale or other  disposition  of a REMIC  Regular
Certificate  that might  otherwise  be capita  gain will be treated as  ordinary
income  if the  REMIC  Regular  Certificate  is held  as  part of a  "conversion
transaction"  as defined in Code section  1258(c),  up to the amount of interest
that would have accrued on the REMIC Regular  Certificateholder's net investment
in the conversion transaction at 120% of the appropriate applicable federal rate
under Code section  1274(d) in effect at the time the taxpayer  entered into the
transaction minus any amount previously  treated as ordinary income with respect
to any prior  disposition of property that was held as part of such transaction,
or if the REMIC  Regular  Certificate  is held as part of a straddle.  Potential
investors  should consult their tax advisors with respect to tax consequences of
ownership and  disposition  of an investment  in REMIC Regular  Certificates  in
their particular circumstances.

         It is possible  that  capital  gain  realized by holders of one or more
classes of REMIC Regular Certificates could be considered gain realized upon the
disposition of property that was part of a "conversion transaction." A sale of a
REMIC  Regular  Certificate  will  be  part  of a  "conversion  transaction"  if
substantially  all of the holder's  expected  return is attributable to the time
value of the holder's net investment, and (i) the holder entered the contract to
sell  the  REMIC  Regular  Certificate   substantially   contemporaneously  with
acquiring the REMIC Regular  Certificate,  (ii) the REMIC Regular Certificate is
part of a straddle,  (iii) the REMIC Regular  Certificate is marketed or sold as
producing capital gains, or (iv) other  transactions to be specified in Treasury
regulations that have not yet been issued. If the sale or other disposition of a
REMIC Regular Certificate is part of a conversion transaction,  all or a portion
of the gain  realized  upon the sale or other  disposition  of the REMIC Regular
Certificate would be treated as ordinary income instead of capital gain.

         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 provide 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
Certificate's  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.

         Effects  of  Defaults,  Delinquencies  and  Losses.  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.

         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.  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.  If the  interest on a REMIC  Regular  Certificate  is  effectively
connected with the conduct by the Non-U.S. REMIC Regular  Certificateholder of a
trade or business  within the United  States,  then the Non-U.S.  REMIC  Regular
Certificateholder will be subject to U.S. income tax at regular graduated rates.
Such a  Non-U.S.  REMIC  Regular  Certificateholder  also may be  subject to the
branch profits tax.

         Further, a REMIC Regular Certificate will not be included in the estate
of a non-resident  alien individual that does not actually or constructively own
10% or more of the combined  voting power of all classes of equity in the Issuer
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. In addition,  the IRS may assert
that  non-U.S  Persons  that own  directly  or  indirectly,  a greater  than 10%
interest in any Mortgagor, and foreign corporations that are "controlled foreign
corporations"  as to the United  States of which such a  Mortgagor  is a "United
States  shareholder"  within  the  meaning of  Section  951(b) of the Code,  are
subject to United States withholding tax on interest  distributed to them to the
extent of interest concurrently paid by the related Mortgagor.

         For these purposes,  a "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, an estate the income of which from sources without the United States is
includible  in gross  income  for United  States  federal  income  tax  purposes
regardless of its connection  with the conduct of a trade or business or a trust
as to  which  (i) a court  in the  United  States  is able to  exercise  primary
supervision over its  administration  and (ii) one or more U.S. Persons have the
right to control all substantial decisions of the trust.

         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 with respect to
any payments to registered owners who are not "exempt  recipients." In addition,
upon the sale of a REMIC  Regular  Certificate  to (or  through)  a broker,  the
broker must  withhold 31% of the entire  purchase  price,  unless either (i) the
broker determines that the seller is a corporation or other exempt recipient, or
(ii)  the  seller  provides,   in  the  required  manner,   certain  identifying
information and, in the case of a non-U.S. Person, certifies that such seller is
a Non-U.S.  Person, and certain other conditions are met. Such as sale must also
be reported by the broker to the IRS,  unless  either (a) the broker  determines
that the seller is an exempt  recipient or (b) the seller certifies its non-U.S.
Person  status (and certain  other  conditions  are met).  Certification  of the
registered owner's non-U.S. Person status normally would be made on IRS Form W-8
under  penalties  of perjury,  although  in certain  cases it may be possible to
submit other  documentary  evidence.  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.

         On October 6, 1997, the Treasury Department issued 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 or
cause the REMIC Residual  Certificate to have negative "value." 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
may 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  has  finalized  regulations  (the
"Mark-to-Market  Regulations")  which provide that a REMIC Residual  Certificate
acquired  after January 3, 1995 cannot be marked to market.  The  Mark-to-Market
Regulations  replaced  the  temporary   regulations  which  allowed  a  Residual
Certificate to be marked to market  provided that it was not a "negative  value"
residual  interest  and did not have the same  economic  effect  as a  "negative
value" residual interest.

         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.  Accordingly,  investment in REMIC Residual Certificates will in general
not be suitable for individuals or for certain  pass-through  entities,  such as
partnerships   and  S  corporations,   that  have  individuals  as  partners  or
shareholders.

         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,  except as described  below,  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.

         Except as discussed  in the  following  paragraph,  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, the amount of
any  alternative  minimum tax net  operating  loss  deductions  must be computed
without regard to any excess inclusions.  Third, a residual holder's alternative
minimum taxable income for a tax year cannot be less than excess  inclusions for
the year. The effect of this last  statutory  amendment is to prevent the use of
nonrefundable  tax credits to reduce a taxpayer's income tax below its tentative
minimum tax computed  only on 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. Such capital gain or loss will
generally be long-term  gain or loss if the REMIC Regular  Certificate  was held
for more than one year.  Long-term  capital gains of individuals  are subject to
reduced  maximum tax rates while capital  gains  recognized  by  individuals  on
capital  assets held less than twelve months are  generally  subject to ordinary
income tax rates. The use of capital losses is limited.  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.  In  addition,  a  transfer  of a REMIC  Residual
Certificate  that  is a  "noneconomic  residual  interest"  may  be  subject  to
different rules. See "--Tax Related  Restrictions on Transfers of REMIC Residual
Certificates--Noneconomic REMIC Residual Certificates" below.

         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 Servicer's, Trustee's or Depositor's
obligations,  as the case may be, under the related  Agreement  for such Series,
such tax will be borne by such Servicer,  Trustee or Depositor,  as the case may
be, out of its own funds or (ii) the  Depositor's  obligation  to  repurchase  a
Mortgage Loan,  such tax will be borne by the Depositor.  In the event that such
Servicer,  Trustee  or  Depositor,  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 (ii) 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,  provided  that all  partners of an  "electing  large
partnership"  as  defined  in  Section  775  of  the  Code,  are  deemed  to  be
disqualified organizations. 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.  Electing  large  partnerships
(generally,  non-service  partnerships  with 100 or more members  electing to be
subject to simplified IRS reporting  provisions  under Code sections 771 through
777)  will be  taxable  on  excess  inclusion  income  as if all  partners  were
disqualified organizations.

         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  Sates  trade  or  business.  A REMIC  Residual
Certificate is deemed to have a tax avoidance  potential  unless, at the time of
transfer, the transferor reasonably expect 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 Pooling and Servicing  Agreement will
provide  that no record or  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 IRS 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.


                              CERTAIN ERISA CONSIDERATIONS

GENERAL

         Title I of the Employee  Retirement  Income  Security  Act of 1974,  as
amended  ("ERISA"),  imposes  certain  restrictions  on employee  benefit  plans
subject  thereto  ("ERISA  Plans") and on persons who are parties in interest or
disqualified  persons  ("parties in interest") with respect to such ERISA 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,  state or local 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 ERISA  Plans are subject to ERISA's  general  fiduciary
requirements,   including   the   requirement   of   investment   prudence   and
diversification  and the requirement that an ERISA Plan's investments be made in
accordance with the documents governing the ERISA Plan.

PROHIBITED TRANSACTIONS

    GENERAL

         Section 406 of ERISA  prohibits  parties in interest with respect to an
ERISA Plan from  engaging in certain  transactions  involving  such Plan and its
assets  unless  a  statutory  or   administrative   exemption   applies  to  the
transaction.  In some cases,  a civil  penalty  may be  assessed  on  non-exempt
prohibited transactions pursuant to Section 502(i) of ERISA. Section 4975 of the
Code imposes  certain  excise  taxes on similar  transactions  between  employee
benefit  plans and certain  other  retirement  plans and  arrangements,  subject
thereto,  including individual retirement accounts or annuities and Keogh plans,
subject  thereto  and  disqualified  persons  with  respect  to such  plans  and
arrangements (together with ERISA Plans, "Plans").

         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 and  Section  4975 of the Code 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  Master  Servicer,  any
Sub-Servicer, the Trustee, any insurer of the Mortgage Assets and other persons,
in  providing  services  with  respect to the  assets of the  Trust,  may become
fiduciaries  subject to the  fiduciary  responsibility  provisions of Title I of
ERISA, or may otherwise become parties in interest or disqualified persons, with
respect to such Plan.  In  addition,  transactions  involving  such assets could
constitute  or result in prohibited  transactions  under Section 406 of ERISA or
Section 4975 of the Code unless such  transactions are subject to a statutory or
administrative exemption.

         The regulations  contain a de minimis safe-harbor rule that exempts the
assets of an 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
(excluding equity interests held by persons who have discretionary  authority or
control with respect to the assets of the entity (or held by  affiliates of such
persons)).  "Benefit  plan  investors"  are defined as Plans as well as employee
benefit  plans not  subject to Title I of ERISA  (e.g.,  governmental  plans and
foreign  plans) and  entities  whose  underlying  assets  include plan assets by
reason of plan investment in such entities.  The 25% limitation must be met with
respect to each class of equity  interests,  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 Morgan  Stanley  & Co.  Incorporated  Prohibited
Transaction  Exemption  90-24,  Exemption  Application No. D-8019,  55 Fed. Reg.
20548  (1990)  (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  Morgan
Stanley & Co.  Incorporated 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 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 with  respect to the right to receive  payment in the
event of default or delinquencies in the underlying assets of the Trust;

         (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  generic  rating
categories from any of Duff & Phelps Credit Rating Co., Fitch Investors Service,
L.P., Moody's Investors Service, Inc. and Standard & Poor's Ratings Services;

         (4) The Trustee is not an affiliate of the Depositor,  any Underwriter,
the Master  Servicer,  any insurer of the Mortgage  Assets,  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  Underwriter 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 Asset  Seller  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 Master
Servicer  represent  not  more  than  reasonable  compensation  for  the  Master
Servicer's  services under the Pooling Agreement and reimbursement of the Master
Servicer's reasonable expenses in connection therewith; and

         (6) The Plan investing in the Certificates is an "accredited  investor"
as defined in Rule  501(a)(1)  of  Regulation D of the  Securities  and Exchange
Commission under the Securities Act of 1933 as amended.

         Before  purchasing  a  Certificate  in  reliance  on the  Exemption,  a
fiduciary of a Plan should itself confirm (a) that the  Certificates  constitute
"certificates" for purposes of the Exemption and (b) that the general conditions
and 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 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.  In
this regard, purchasers that are insurance companies should determine the extent
to which Prohibited  Transaction Class Exemption 95-60 (for certain transactions
involving  insurance company general accounts) may be available.  The Prospectus
Supplement  with  respect to a series of  Certificates  may  contain  additional
information regarding the application of the Exemption,  Prohibited  Transaction
Class  Exemption  83-1  (for  certain   transactions   involving  mortgage  pool
investment  trusts),  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, as amended ("SMMEA").  Generally, only those classes of
Offered  Certificates  that  (i)  are  rated  in one of the two  highest  rating
categories  by one or more  Rating  Agencies  and  (ii)  are  part  of a  series
representing  interests  in a Trust Fund  consisting  of Mortgage  Loans or MBS,
provided that such Mortgage Loans (or the Mortgage Loans underlying the MBS) are
secured by first liens on  Mortgaged  Property  and were  originated  by certain
types  of  originators  as  specified  in  SMMEA,   will  be  "mortgage  related
securities"  for  purposes of SMMEA (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, depository  institutions,
insurance companies, trustees and pension funds) created pursuant to or existing
under the laws of the United States or of any state  (including  the District of
Columbia  and Puerto  Rico) whose  authorized  investments  are subject to state
regulation to the same extent that, under applicable law,  obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for such entities. Pursuant
to SMMEA,  a number of states enacted  legislation,  on or before the October 3,
1991  cutoff  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.  Pursuant to
Section 347 of the Riegle Community  Development and Regulatory  Improvement Act
of 1994, which amended the definition of "mortgage related security"  (effective
December 31, 1996) to include, in relevant part, Offered Certificates satisfying
the rating,  first lien and  qualified  originator  requirements  for  "mortgage
related securities," but representing  interests in a Trust Fund consisting,  in
whole or in part,  of first  liens on one or more  parcels of real  estate  upon
which are located one or more commercial  structures,  states were authorized to
enact legislation,  on or before September 23, 2001,  specifically  referring to
Section 347 and prohibiting or restricting  the purchase,  holding or investment
by state-regulated entities in such types of Offered Certificates.  Accordingly,
investors affected by such legislation,  when and if enacted, will be authorized
to invest in SMMEA Certificates only to the extent provided in such legislation.

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

         All  depository  institutions  considering an investment in the Offered
Certificates  should  review the  "Supervisory  Policy  Statement on  Investment
Securities and End-User Derivatives  Activites" (the "1998 Policy Statement") of
the Federal Financial Institutions  Examination Council (the "FFIEC"), which has
been  adopted by the Board of  Governors  of the  Federal  Reserve  System,  the
Federal  Deposit  Insurance  Corporation,  the  OCC  and the  Office  of  Thrift
Supervision, effective May 26, 1998, and by the NCUA, effective October 1, 1998.
The 1998  Policy  Statement  sets  forth  general  guidelines  which  depository
instituions must follow in managing risks (including market, credit,  liquidity,
operational  (transaction),  and  legal  risks)  applicable  to  all  securities
(including mortgage pass-through  securities and  mortgage-derivative  products)
used for investment purposes.  Until October 1, 1998, federal credit unions will
still be subject to the FFIEC's now-superseded  "Supervisory Policy Statement on
Securities  Activities"  dated  January  28,  1998,  as adopted by the NCUA with
certain modifications,  which prohibited depository  institutions from investing
in certain "high-risk mortgage securities," except under limited  circumstances,
and  sets  forth  certain  investment  practices  deemed  to be  unsuitable  for
regulated institutions.

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

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

         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
such Offered Certificates 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.

         Except as to the  status of certain  classes  of  Offered  Certificates
identified  in the  Prospectus  Supplement  for a series  as  "mortgage  related
securities"  under  SMMEA,  no  representations   are  made  as  to  the  proper
characterization  of the Offered  Certificates  for legal  investment  purposes,
financial  institution  regulatory  purposes,  or other  purposes,  or as to the
ability of  particular  investors  to purchase  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  Offered  Certificates)  may
adversely affect the liquidity of the Offered Certificates.

         Accordingly,  all investors whose investment  activities are subject to
legal investment laws and regulations, regulatory capital requirements or review
by  regulatory  authorities  should  consult  with their own legal  advisors  in
determining  whether and to what extent the  Offered  Certificates  of any class
constitute  legal  investments  or are subject to  investment,  capital or other
restrictions,  and, if  applicable,  whether  SMMEA has been  overridden  in any
jurisdiction relevant to such investor.


                              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 Morgan Stanley & Co. Incorporated
("Morgan Stanley") 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 Morgan Stanley acting as agent or in some
cases as principal with respect to Offered  Certificates  that it has previously
purchased or agreed to purchase.  If Morgan Stanley acts as agent in the sale of
Offered  Certificates,  Morgan  Stanley 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 Morgan Stanley  elects to purchase  Offered  Certificates  as
principal,  Morgan  Stanley  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  Morgan  Stanley  and any  underwriters
against certain civil  liabilities,  including  liabilities under the Securities
Act of 1933, or will contribute to payments Morgan Stanley and any  underwriters
may be required to make in respect thereof.

         In the ordinary  course of business,  Morgan  Stanley 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  Cadwalader,  Wickersham & Taft,  New York, New York or Brown & Wood LLP, New
York,  New  York  or such  other  counsel  as may be  specified  in the  related
Prospectus Supplement.


                              FINANCIAL INFORMATION

         A new  Trust  Fund  will be  formed  with  respect  to each  series  of
Certificates  and no Trust Fund will engage in any business  activities  or have
any  assets  or  obligations  prior to the  issuance  of the  related  series of
Certificates.  Accordingly,  no financial  statements  with respect to any Trust
Fund  will  be  included  in  this  Prospectus  or  in  the  related  Prospectus
Supplement.


                                     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.




<PAGE>




                         INDEX OF PRINCIPAL DEFINITIONS

Term                                                            Page(s) on which
                                                                 term is defined
                                                               in the Prospectus


Accrual Certificates.........................................................7
ADA.........................................................................61
Applicable Amount...........................................................80
ARM Loans...............................................................19, 67
Asset Conservation Act......................................................58
Asset Seller................................................................16
Assets.......................................................................1
Balloon Mortgage Loans......................................................12
Bankruptcy Code.............................................................54
Book-Entry Certificates.....................................................25
Cash Flow Agreement..........................................................6
Cash Flow Agreements.........................................................1
Cede.....................................................................3, 31
CERCLA..................................................................14, 57
Certificate Account.........................................................34
Certificate Balance..........................................................6
Certificate Owners..........................................................31
Certificateholders...........................................................3
Closing Date................................................................71
Commercial Loans............................................................16
Commercial Properties........................................................5
Commission...................................................................2
Contributions Tax...........................................................82
Cooperatives................................................................16
Covered Trust...............................................................46
CPR.........................................................................23
Credit Support........................................................1, 6, 20
Crime Control Act...........................................................62
Deferred Interest...........................................................68
Definitive Certificates.................................................25, 31
Depositor...................................................................16
Determination Date..........................................................25
DTC......................................................................3, 30
Due Period..................................................................25
Environmental Hazard Condition..............................................59
Equity Participations.......................................................19
ERISA.......................................................................85
Exchange Act.................................................................3
Exemption...................................................................86
FDIC........................................................................34
FHLMC.......................................................................43
FNMA........................................................................58
Government Securities.................................................1, 6, 16
Indirect Participants.......................................................31
Insurance Proceeds..........................................................35
IRS.........................................................................64
L/C Bank....................................................................47
Labor.......................................................................85
Lease........................................................................3
Lease Assignment.............................................................1
Legislative History.........................................................71
Lessee.......................................................................3
Liquidation Proceeds........................................................35
Lock-out Date...............................................................19
Lock-out Period.............................................................19
Mark-to-Market Regulations..................................................80
Master REMIC................................................................71
MBS...................................................................1, 5, 15
MBS Agreement...............................................................19
MBS Issuer..................................................................19
MBS Servicer................................................................19
MBS Trustee.................................................................19
Morgan Stanley..............................................................89
Mortgage Loans........................................................1, 5, 15
Mortgage Notes..............................................................16
Mortgage Rate............................................................5, 19
Mortgages...................................................................16
Multifamily Loans...........................................................16
Multifamily Properties...................................................5, 16
NCUA........................................................................88
Nonrecoverable Advance......................................................28
OID.....................................................................63, 64
OID Regulations.............................................................64
Originator..................................................................16
Participants................................................................31
Pass-Through Rate........................................................7, 26
Payment Lag Certificates....................................................76
Permitted Investments.......................................................34
Plans.......................................................................85
Prepayment Assumption.......................................................67
Prepayment Premium..........................................................19
Prohibited Transactions Tax.................................................82
RCRA........................................................................58
Record Date.................................................................25
Related Proceeds............................................................28
Relief Act..................................................................61
REMIC Certificates..........................................................70
REMIC Regular Certificateholders............................................71
REMIC Regular Certificates...............................................8, 70
REMIC Regulations...........................................................62
REMIC Residual Certificateholder............................................77
REMIC Residual Certificates.............................................70, 79
REO Extension...............................................................52
REO Tax.....................................................................52
Restricted Group............................................................86
RICO........................................................................62
Senior Certificates......................................................7, 24
Servicing Standard..........................................................37
SMMEA.......................................................................87
SMMEA Certificates..........................................................87
Special Servicer.........................................................4, 38
Stripped ARM Obligations....................................................68
Stripped Bond Certificates..................................................66
Stripped Coupon Certificates................................................66
Stripped Interest Certificates...........................................7, 24
Stripped Principal Certificates..........................................7, 24
Subordinate Certificates.................................................7, 24
Sub-Servicer................................................................38
Sub-Servicing Agreement.....................................................38
Subsidiary REMIC............................................................71
Super-Premium Certificates..................................................72
Title V.....................................................................60
Trust Assets.................................................................2
Trust Fund...................................................................1
UCC.........................................................................30
Voting Rights...............................................................15
Warrantying Party...........................................................33


                                     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..................................$295
           Blue Sky Fees........................................3,000
           NASD Fees..............................................N/A
           Printing and Engraving Fees.........................50,000
           Legal Fees and Expenses............................200,000
           Accounting Fees and Expenses........................40,000
           Trustee Fees and Expenses...........................25,000
           Rating Agency Fees..................................60,000
           Miscellaneous.......................................35,000
           Total.............................................$413,295

          ----------
           *      All amounts except the SEC  Registration  Fee are estimates of
                  expenses  incurred or to be incurred  in  connection  with the
                  issuance and  distribution  of a single Series of Certificates
                  in an aggregate principal amount assumed for these purposes to
                  be equal to $100,000,000 of Certificates registered hereby.

ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         Under Section VII of the proposed form of Underwriting  Agreement,  the
Underwriter is obligated under certain  circumstances to indemnify  officers and
directors  of  Morgan  Stanley  Capital  I Inc.  (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").

         The  Company's  By-laws  provide 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 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 Agreements 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*
5.1        Opinion of Brown & Wood LLP as to legality of the     Certificates
5.2        Opinion of Cadwalader, Wickersham & Taft as to legality of the
           Certificates
8.1        Opinion of Brown & Wood LLP as to certain tax matters (included in
           Exhibit 5.1)
8.2        Opinion of Cadwalader, Wickersham & Taft as to certain tax matters 
           (included in Exhibit 5.2)
23.1       Consent of Brown & Wood LLP (included in Exhibits 5.1 and 8.1 hereto)
23.2       Consent of Cadwalader, Wickersham & Taft (included in Exhibit 5.2)
25.1       Powers of Attorney (included on Page II-4)
- ----------
*        Incorporated  by reference to Registration  Statement No.  333-45467 as
         previously  filed by Registrant on Form S-3,  Registration No. 33-45042
         as  previously  filed  by the  Registrant  on Form  S-11,  Registration
         Statement No.  33-46723 as previously  filed by the  Registrant on Form
         S-3 to Form S-11 and Registration Statement No. 333-26667 as previously
         filed by the Registrant on Form S-3 to Form S-11.

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; and

                  (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 this 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.

D. Undertaking in respect of equity offerings of nonreporting Registrants.

         The Registrant  hereby  undertakes to provide to the underwriter at the
closing  specified  in  the  underwriting   agreements,   certificates  in  such
denominations  and  registered in such names as required by the  underwriter  to
permit delivery to each purchaser.

E.        Undertaking pursuant to Rule 430A

         The registrant hereby undertakes that:

         (1) For purposes of determining  any liability under the Securities Act
of 1933, the  information  omitted from the form of prospectus  filed as part of
this  registration  statement in reliance upon Rule 430A and contained in a form
of  prospectus  filed by the  registrant  pursuant to Rule  424(b)(1)  or (4) or
497(h) under the Act shall be deemed to be part of this  registration  statement
as of the time it was declared effective.

         (2) For the purpose of  determining  any liability  under the Act, each
post-effective  amendment that contains a form of prospectus  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,  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 4, 1998.

                                            MORGAN STANLEY CAPITAL I INC.


                                            By:/s/ David R. Warren
                                               _________________________________
                                               Name:  David R. Warren
                                               Title:  President


         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears  below  constitutes  and  appoints  each of David R.  Warren and John E.
Westerfield,  or any of them, his true and lawful  attorneys-in-fact and agents,
with full power of substitution and resubstitution,  for him and his name, place
and stead, in any and all capacities,  to sign any or all amendments  (including
post-effective  amendments) to the Registration Statement, and to file the same,
with all exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents,  and each of them,  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 might or could do in person,
hereby ratifying and confirming all that said  attorneys-in-fact  and agents, or
any of them, or their or his substitutes, may lawfully do or cause to be done by
virtue hereof.

         Pursuant to the requirements of the Securities Act of 1933, as amended,
this  Registration  Statement  has been signed by the  following  persons in the
capacities indicated on the dates indicated.


             SIGNATURE                      TITLE                   DATE

/s/ David R. Warren
_______________________________     President (Principal       September 4
David R. Warren                       Executive Officer) 
                                      and Director

/s/ Craig S. Phillips
_______________________________     Director                   September 4
Craig S. Phillips

/s/ John E. Westerfield
_______________________________     Director                   September 4
John E. Westerfield
  
/s/ Eileen K. Murray
_______________________________     Treasurer (Principal       September 4
Eileen K. Murray                    Financial Officer)
                                    and Controller



<PAGE>



                                  EXHIBIT INDEX


     Exhibit No.       Description of Exhibit

         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*
         5.1           Opinion of Brown & Wood LLP as to legality of the
                          Certificates
         5.2           Opinion of Cadwalader, Wickersham & Taft as to legality
                          of the Certificates
         8.1           Opinion of Brown & Wood LLP as to certain tax matters 
                          (included in Exhibit 5.1)
         8.2           Opinion of Cadwalader, Wickersham & Taft as to certain
                          tax matters (included in Exhibit 5.2)
        23.1           Consent of Brown & Wood LLP (included in Exhibits 5.1
                          and 8.1 hereto)
        23.2           Consent of Cadwalader, Wickersham & Taft (included
                          in Exhibit 5.2)
        25.1           Powers of Attorney (included on Page II-5)

- ----------

*  Incorporated  by  reference  to  Registration   Statement  No.  333-45467  as
previously  filed by the  Registrant  on Form S-3,  Registration  Statement  No.
33-45042 as previously  filed by the  Registrant on Form S-11,  No.  33-46723 as
previously filed by the Registrant on Form S-3 to Form S-11 and No. 333-26667 as
previously filed by the Registrant on Form S-3 to Form S-11.


                                   EXHIBIT 5.1


<PAGE>



                                BROWN & WOOD LLP
                             One World Trade Center
                            New York, N.Y. 10048-0557
                             Telephone: 212-839-5300
                             Facsimile: 212-839-5599





                                            _______________________


Morgan Stanley Capital I Inc.
1585 Broadway
New York, New York  10036

                  Re:      Morgan Stanley Capital I Inc.
                           Registration Statement on Form S-3
                           ----------------------------------

Ladies and Gentlemen:

         We have acted as counsel for Morgan Stanley  Capital I Inc., a Delaware
corporation   (the   "Company"),   in  connection  with  the  preparation  of  a
registration  statement on Form S-3 (the "Registration  Statement")  relating to
the Mortgage Pass-Through  Certificates  specified therein (the "Certificates"),
issuable in series (each, a "Series"). The Registration Statement is being filed
with the Securities and Exchange  Commission under the 1933 Act. As set forth in
the Registration Statement, each Series of Certificates will be issued under and
pursuant to the conditions of a separate pooling and servicing  agreement (each,
a "Pooling and Servicing  Agreement") among the Company,  a trustee and a master
servicer  to be  identified  in the  prospectus  supplement  for such  Series of
Certificates   (the  "Trustee"  and  the  "Master  Servicer"  for  such  Series,
respectively).

         We have examined copies of the Company's  Certificate of  Incorporation
and  By-laws,  a  form  of  Pooling  and  Servicing  Agreement,   the  forms  of
Certificates  included  in the  Pooling and  Servicing  Agreement,  the forms of
prospectus  supplements and prospectuses contained in the Registration Statement
(the "Prospectus  Supplements" and "Base  Prospectuses",  respectively) and such
other records,  documents and statutes as we have deemed  necessary for purposes
of this opinion.

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

         1. When a Pooling and Servicing  Agreement for a Series of Certificates
has been duly and validly  authorized by all necessary action on the part of the
Company and has been duly  executed and  delivered  by the  Company,  the Master
Servicer,  the Trustee and any other party thereto for such Series, such Pooling
and Servicing  Agreement  will  constitute a valid and binding  agreement of the
Company, enforceable in accordance with its terms, except as enforcement thereof
may be limited by bankruptcy,  insolvency or other laws relating to or affecting
creditors' rights generally or by general equity principles.

         2.  When a Series  of  Certificates  has been  duly  authorized  by all
necessary  action  on the part of the  Company  (subject  to the  terms  thereof
otherwise being in compliance  with applicable law at such time),  duly executed
and authenticated by the Trustee for such Series in accordance with the terms of
the related Pooling and Servicing  Agreement,  and issued and delivered  against
payment therefor as contemplated in the Registration Statement, the Certificates
in such Series will be legally and validly issued, fully paid and nonassessable,
and the holders  thereof  will be entitled to the  benefits of such  Pooling and
Servicing Agreement.

         3. The  information  set forth in the Prospectus  Supplements  and Base
Prospectuses under the caption "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 use of our name in the Base Prospectuses under
the caption  "Certain  Federal  Income Tax  Consequences"  and in the Prospectus
Supplements and Base  Prospectuses  under the caption "Legal Matters" and to the
filing of this opinion as an exhibit to the Registration Statement.

                                            Very truly yours,


                                            /s/ Brown & Wood LLP

                                                                    Exhibit 5.2

                  [Letterhead of Cadwalader, Wickersham & Taft]

                                                            September 3, 1998

Morgan Stanley Capital I Inc.
1585 Broadway
New York, New York 10036

         Re:      Mortgage Pass-Through Certificates

Gentlemen:

     We have acted as your special counsel in connection with the Registration
Statement  on Form  S-3 (the  "Registration  Statement"),  which  Registration
Statement  is being filed with the  Securities  and Exchange  Commission  (the
"Commission"), pursuant to the Securities Act of 1933, as amended (the "Act").
The  Prospectus  identified  in the  Registration  Statement as version 2 (the
"Prospectus") describes Mortgage Pass-Through Certificates ("Certificates") to
be sold by Morgan  Stanley  Capital I Inc.  (the  "Depositor")  in one or more
series (each, a "Series") of Certificates. Each Series of Certificates will be
issued under a separate  pooling and servicing  agreement (each a "Pooling and
Servicing Agreement") among the Depositor, a master servicer (a "Servicer"), a
trustee  (a  "Trustee")  and  such  other  parties  to be  identified  in  the
Prospectus  Supplement  identified in the Registration  Statement as version 2
(each a "Prospectus  Supplement") for such series.  Capitalized terms used and
not otherwise defined herein have the respective  meanings given to such terms
in the Registration Statement.

     In rendering  the opinions set forth below,  we have  examined and relied
upon the following:  (1) the Registration Statement,  including the Prospectus
and the  form of  Prospectus  Supplement  constituting  a part  thereof,  each
substantially  in the form  filed  with  the  Commission;  and (2) such  other
documents,  materials and authorities as we have deemed  necessary in order to
enable us to render our opinion set forth  below.  We express no opinion  with
respect  to any Series of  Certificates  for which we do not act as counsel to
the Depositor.

         Based on and subject to the foregoing, we are of the opinion that:

                   1. When a Pooling and  Servicing  Agreement for a Series of
         Certificates  has been  duly and  validly  authorized,  executed  and
         delivered by the Depositor, a Servicer, a Trustee and any other party
         thereto,  such  Pooling and  Servicing  Agreement  will  constitute a
         legal, valid and binding agreement of Depositor,  enforceable against
         the  Depositor in  accordance  with its terms,  subject to applicable
         bankruptcy,   insolvency,   fraudulent  conveyance,   reorganization,
         moratorium,  receivership or other laws relating to creditors' rights
         generally,  and to general principles of equity including  principles
         of commercial reasonableness, good faith and fair dealing (regardless
         of  whether  enforcement  is  sought  in a  proceeding  at  law or in
         equity),  and except that the  enforcement  of rights with respect to
         indemnification  and  contribution  obligations  may  be  limited  by
         applicable law.

                   2. When a Pooling and  Servicing  Agreement for a Series of
         Certificates  has been  duly and  validly  authorized,  executed  and
         delivered by the Depositor, a Servicer, a Trustee and any other party
         thereto, and the Certificates of such Series have been duly executed,
         authenticated, delivered and sold as contemplated in the Registration
         Statement,  such  Certificates  will be legally and  validly  issued,
         fully paid and  nonassessable,  and the holders of such  Certificates
         will be  entitled  to the  benefits  of such  Pooling  and  Servicing
         Agreement.

                   3. The  description  of  federal  income  tax  consequences
         appearing under the heading "Certain Federal Income Tax Consequences"
         in the Prospectus  accurately  describes the material  federal income
         tax  consequences  to  holders  of  Offered  Certificates,  under the
         existing law and subject to the qualifications and assumptions stated
         therein.

         We hereby  consent to the filing of this  letter as an exhibit to the
Registration  Statement  and to the  reference to this firm under the headings
"Legal  Matters"  and  "Certain  Federal  Income  Tax   Consequences"  in  the
Prospectus, which is a part of the Registration Statement. This consent is not
to be construed as an admission that we are a person whose consent is required
to be filed with the Registration Statement under the provisions of the Act.

                                      Very truly yours,

                     
                                     /s/   Cadwalader, Wickersham & Taft


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