MORGAN STANLEY CAPITAL I INC
S-3, 1999-04-28
ASSET-BACKED SECURITIES
Previous: PHOTOGEN TECHNOLOGIES INC, 8-K, 1999-04-28
Next: INTELLIGENT CONTROLS INC, DEF 14A, 1999-04-28




  AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON __________ __, 199_
                                                 REGISTRATION 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)

                              --------------------
                                   Copies to:
- --------------------------------------------------------------------------------

 CARLOS RODRIGUEZ, ESQ.      MICHAEL S. GAMBRO, ESQ.      KEVIN C. BLAUCH, ESQ.
    Brown & Wood LLP           ANNA H. GLICK, ESQ.          Latham & Watkins
 One World Trade Center   Cadwalader, Wickersham & Taft     885 Third Avenue
New York, New York 10048         100 Maiden Lane        New York, New York 10022
     (212) 839-5300         New York, New York 10038         (212) 906-1241
                                 (212) 504-6000
- --------------------------------------------------------------------------------

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

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]


                              --------------------
                        CALCULATION OF REGISTRATION FEE*
<TABLE>
<CAPTION>
=================================================================================================================================
                                                                         Proposed Maximum      Proposed Maximum     Amount of
               Title of Securities                       Amount           Offering Price          Aggregate        Registration
                 being Registered                   being Registered         Per Unit           Offering Price         Fee
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>                  <C>             <C>                       <C>           
Mortgage Pass-Through Certificates..........           $1,000,000            100% (1)             $1,000,000         $278.00
=================================================================================================================================
</TABLE>

(1)  Estimated solely for purposes of calculating the registration fee.

*    To the extent  that any series of  Certificates  offered  pursuant  to this
     Registration Statement evidences a beneficial ownership interest in a Trust
     Fund  containing MBS that have been  previously  issued by the  Registrant,
     this Registration Statement is deemed to register such underlying MBS.

                              --------------------
     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  THE  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.

     PURSUANT TO RULE 429 OF THE SECURITIES AND EXCHANGE  COMMISSION'S RULES AND
REGULATIONS  UNDER THE  SECURITIES  ACT OF 1933, AS AMENDED,  THE PROSPECTUS AND
PROSPECTUS  SUPPLEMENT  CONTAINED IN THIS REGISTRATION  STATEMENT ALSO RELATE TO
THE REGISTRANT'S REGISTRATION STATEMENT ON FORM S-3 (REGISTRATION NO.
333-62911).
================================================================================

<PAGE>




         This Registration Statement contains: (1) a base prospectus and form of
prospectus supplement to be used in connection with the offering of certificates
that will represent  beneficial ownership interests in trust funds consisting of
one or more  segregated  pools of  various  types of single  family  residential
mortgage  loans,  securities  collateralized  by such loans,  and/or  government
securities  (the Version 1  Prospectus);  and (2) a base  prospectus and form of
prospectus supplement to be used in connection with the offering of certificates
that will represent  beneficial ownership interests in trust funds consisting of
one or more  segregated  pools of various  types of  multifamily  or  commercial
mortgage  loans,  securities  collateralized  by such loans,  and/or  government
securities (the Version 2 Prospectus).

<PAGE>

                                                                     [VERSION 1]

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



                 SUBJECT TO COMPLETION, DATED __________, 199__



                          MORGAN STANLEY CAPITAL I INC.
PROSPECTUS

                                    Depositor

                       MORTGAGE PASS-THROUGH CERTIFICATES
                     (Issuable in Series by separate Trusts)

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


Morgan  Stanley  Capital  I Inc.  will  offer  one or more  series  of  Mortgage
Pass-Through Certificates, which represent beneficial ownership interests in the
related  trust.  The assets of each trust will  primarily  be (i)  conventional,
fixed or adjustable  interest rate mortgage loans secured by first and/or junior
lienson   one-   to   four-family   residential   properties,    (ii)   mortgage
participations,  mortgage pass-through certificates,  mortgage-backed securities
evidencing  interests  therein or secured  thereby  and/or (iii) certain  direct
obligations of the United States,  agencies thereof or agencies created thereby.
The certificates of any series will not be obligations of Morgan Stanley Capital
I Inc. or any of its affiliates,  and neither the certificates of any series nor
the  underlying  mortgage  loans are insured or guaranteed  by any  governmental
agency.

                                    ---------

Morgan Stanley  Capital I Inc. will not list any series of  certificates  on any
national  securities  exchange  or on  any  automated  quotation  system  of any
registered securities association such as NASDAQ.

                                    ---------

             INVESTING IN ANY SERIES OF CERTIFICATES INVOLVES RISKS.
          SEE "RISK FACTORS" BEGINNING ON PAGE __ OF THIS PROSPECTUS.

                                    ---------

     The Securities and Exchange Commission and state securities regulators have
not approved or disapproved the certificates or determined if this prospectus is
truthful or complete. Any representation to the contrary is a criminal offense.

     This  prospectus  may be used to offer and sell any series of  certificates
only  if  accompanied  by  the  prospectus   supplement  for  that  series.  The
information  in  this  prospectus  is not  complete  and  may be  changed.  This
prospectus is not an offer to sell these securities in any state where the offer
or sale is not permitted.

                              --------------------
                The date of this prospectus is __________, ____.




                           MORGAN STANLEY DEAN WITTER

<PAGE>

              IMPORTANT NOTICE about INFORMATION PRESENTED in this
              PROSPECTUS and the ACCOMPANYING PROSPECTUS SUPPLEMENT


     Information  about the offered  certificates  is  contained in two separate
documents that  progressively  provide more detail:  (a) this prospectus,  which
provides general information, some of which may not apply to a particular series
of certificates; and (b) the accompanying prospectus supplement, which describes
the specific terms of your series of certificates.  If the terms of a particular
series  of  certificates  vary  between  this  prospectus  and the  accompanying
prospectus  supplement,  you should rely on the  information  in the  prospectus
supplement.

     You should rely only on the  information  contained in this  prospectus and
the accompanying prospectus supplement. We have not authorized anyone to provide
you with  information  that is different from that contained in this  prospectus
and the prospectus  supplement.  The  information in this prospectus is accurate
only as of the date of this  prospectus.  This  prospectus and the  accompanying
prospectus  supplement  include cross  references to sections in these materials
where you can find further related  discussions.  The Tables of Contents in this
prospectus and the prospectus supplement identify the pages where these sections
are located.

     Certain  capitalized  terms are defined and used in this prospectus and the
prospectus  supplement to assist you in understanding  the terms of a particular
series of  certificates.  The  capitalized  terms  used in this  prospectus  are
defined  on  the  pages   indicated   under  the  caption  "Index  of  Principal
Definitions" beginning on page _____ in this prospectus.

     In this prospectus,  the terms  "Depositor,"  "we," "us" and "our" refer to
Morgan Stanley Capital I Inc.

     The  Depositor's  principal  executive  office is located at 1585 Broadway,
37th Floor,  New York, New York 10036,  and the Depositor's  telephone number is
(212) 761-4700.


<PAGE>



                                TABLE OF CONTENTS

                                                                            PAGE

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

CERTAIN ERISA CONSIDERATIONS

LEGAL INVESTMENT

PLAN OF DISTRIBUTION

LEGAL MATTERS

FINANCIAL INFORMATION

RATING

WHERE YOU CAN FIND MORE INFORMATION

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

INDEX OF PRINCIPAL DEFINITIONS



<PAGE>


                              SUMMARY OF PROSPECTUS

     This summary highlights selected information from this prospectus.  It does
not  contain  all of the  information  you  need  to  consider  in  making  your
investment decision. To understand all of the terms of a series of certificates,
read this entire document and the accompanying prospectus supplement carefully.

                RELEVANT PARTIES FOR EACH SERIES OF CERTIFICATES

TITLE OF CERTIFICATES........ Mortgage     Pass-Through     Certificates    (the
                              "CERTIFICATES"),   issuable  in  series  (each,  a
                              "SERIES").

ISSUER....................... Each  Series of  Certificates  will be issued by a
                              separate  trust (a "TRUST" or,  together  with all
                              assets owned by such Trust, a "TRUST FUND").  Each
                              Trust  Fund will be formed  pursuant  to a pooling
                              and  servicing  agreement  (each,  a "POOLING  AND
                              SERVICING  AGREEMENT")  among the  Depositor,  the
                              Master  Servicer and the Trustee  specified in the
                              applicable prospectus supplement.

DEPOSITOR.................... Morgan Stanley Capital I Inc. (the "DEPOSITOR"), 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 MORTGAGE ASSETS

GENERAL...................... Each  Trust  will own the  related  mortgage  loan
                              and/or mortgage-backed securities or, if specified
                              in the applicable  Prospectus  Supplement,  direct
                              obligations  of  the  United  States  or  agencies
                              thereof or created  thereby,  each as specified in
                              the   applicable    prospectus   supplement   (the
                              "MORTGAGE  ASSETS").   You  should  refer  to  the
                              applicable  Prospectus  Supplement for the precise
                              characteristics or expected characteristics of the
                              Mortgage Assets included in each Trust Fund.

MORTGAGE LOANS............... The   mortgage   loans  in  each   trust  will  be
                              conventional,  fixed or  adjustable  interest rate
                              mortgage  loans  secured  by first  and/or  junior
                              liens   on   one-   to   four-family   residential
                              properties or shares issued by cooperative housing
                              corporations (collectively, the "MORTGAGE LOANS").
                              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  acquired  by the  Depositor
                              directly or  indirectly  from  affiliates or other
                              mortgage loan originators.

MORTGAGE-BACKED SECURITIES... The mortgage-backed  securities in each trust will
                              be mortgage participations,  mortgage pass-through
                              certificates or other  mortgage-backed  securities
                              evidencing    interests    in   or    secured   by
                              conventional,  fixed or  adjustable  rate mortgage
                              loans secured by first and/or junior liens on one-
                              to  four-family  residential  properties or shares
                              issued   by   cooperative   housing   corporations
                              (collectively, the "MBS")

GOVERNMENT SECURITIES........ Each trust may own, in  addition  to the  mortgage
                              loans and mortgage-backed  SECURITIES  securities,
                              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").


                               CREDIT ENHANCEMENT


SUBORDINATION................ A Series of  Certificates  may include one or more
                              Classes  of  senior   certificates   (the  "SENIOR
                              CERTIFICATES")   and  one  or  more   Classes   of
                              subordinated    certificates   (the   "SUBORDINATE
                              CERTIFICATES").  The  rights  of  the  holders  of
                              Subordinate  Certificates  of a Series to  receive
                              distributions  will be subordinated to such rights
                              of the holders of the Senior  Certificates  of the
                              same  Series  to the  extent  and  in  the  manner
                              specified in the applicable Prospectus Supplement.

                              Subordination   is   intended   to   enhance   the
                              likelihood  of the  timely  receipt  by the Senior
                              Certificateholders  of their proportionate  shares
                              of  scheduled   monthly   principal  and  interest
                              payments  on the  related  Mortgage  Loans  and to
                              protect them from losses.  This protection will be
                              effected by:

                              o    the   preferential   right   of  the   Senior
                                   Certificateholders  to receive,  prior to any
                                   distribution  being  made in  respect  of the
                                   related  Subordinate   Certificates  on  each
                                   Distribution Date,  current  distributions on
                                   the related  Mortgage Assets of principal and
                                   interest due them on each  Distribution  Date
                                   out of the funds available for  distributions
                                   on such date;  

                              o    the right of such  holders to receive  future
                                   distributions  on the  Mortgage  Assets  that
                                   would  otherwise  have  been  payable  to the
                                   holders of Subordinate Certificates; and/or 

                              o    the  prior   allocation  to  the  Subordinate
                                   Certificates  of all or a  portion  of losses
                                   realized on the underlying  Mortgage  Assets.
                                   

OTHER TYPES OF CREDIT
ENHANCEMENT.................. If  so  specified  in  the  applicable  Prospectus
                              Supplement, the Certificates of any Series, or any
                              one or more Classes of a Series may be entitled to
                              the benefits of other types of credit enhancement,
                              including but not limited to:

                              o    limited guarantee

                              o    financial  guaranty insurance policy 

                              o    surety bond

                              o    letter of credit 

                              o    mortgage  pool  insurance  policy 

                              o    reserve  fund 

                              o    cross-support

                              Any  credit  support  will  be  described  in  the
                              applicable   Prospectus   Supplement.

                              See "Risk  Factors--Credit  Enhancement is Limited
                              in Amount and Coverage" and "Description of Credit
                              Support."


                          DISTRIBUTIONS ON CERTIFICATES


GENERAL...................... Each Series of Certificates will consist of one or
                              more   Classes  of   Certificates   that  will  be
                              entitled, to the extent of funds available, to one
                              of the following:

                              o    principal and interest payments in respect of
                                   the related Mortgage Assets;

                              o    principal  distributions,  with  no  interest
                                   distribution;

                              o    interest  distributions,  with  no  principal
                                   distributions; or

                              o    such other  distributions as are described in
                                   the applicable Prospectus Supplement.

INTEREST DISTRIBUTIONS....... With respect to each Series of Certificates (other
                              than certain Classes of Certificates  which may be
                              entitled to disproportionately  low, nominal or no
                              interest  distributions),  interest on the related
                              Mortgage  Assets at the weighted  average of their
                              Mortgage  Rates (net of servicing fees and certain
                              other  amounts as described in this  Prospectus or
                              in the applicable Prospectus Supplement),  will be
                              passed  through to holders of the related  Classes
                              of  Certificates in accordance with the particular
                              terms  of each  such  Class of  Certificates.  The
                              terms  of  each  Class  of  Certificates  will  be
                              described  in the related  Prospectus  Supplement.
                              See    "Description    of    the    Certificates--
                              Distributions of Interest on the Certificates."

                              Except as otherwise  specified  in the  applicable
                              Prospectus  Supplement,  interest on each Class of
                              Certificates  of each  Series  will  accrue at the
                              pass-through  rate for each Class indicated in the
                              applicable    Prospectus   Supplement   (each,   a
                              "PASS-THROUGH    RATE")   on   their   outstanding
                              principal balance or notional amount.

PRINCIPAL.................... With   respect   to  a  Series  of   Certificates,
                              principal payments (including  prepayments) on the
                              related  Mortgage Assets will be passed through to
                              holders of the related  Certificates  or otherwise
                              applied in accordance with the related Pooling and
                              Servicing  Agreement  on each  Distribution  Date.
                              Distributions in reduction of certificate  balance
                              will   be   allocated   among   the   Classes   of
                              Certificates  of a Series in the manner  specified
                              in  the  applicable  Prospectus  Supplement.   See
                              "Description of the Certificates--Distributions of
                              Principal on the Certificates."

DISTRIBUTION DATES........... The dates upon which  distributions on each Series
                              of   Certificates    will   be   made   (each,   a
                              "DISTRIBUTION  DATE")  will  be  specified  in the
                              related Prospectus Supplement.

ADVANCES..................... Unless   otherwise   provided   in   the   related
                              Prospectus Supplement, in the event that a payment
                              on a  Mortgage  Loan  is  delinquent,  the  Master
                              Servicer   will  be   obligated  to  make  certain
                              advances  ("ADVANCES")  that the  Master  Servicer
                              determines are  recoverable.  The Master  Servicer
                              will be  reimbursed  for  Advances as described in
                              this  Prospectus  and  in the  related  Prospectus
                              Supplement.  The  Prospectus  Supplement  for  any
                              Series of  Certificates  relating  to a trust that
                              includes mortgage-backed  securities will describe
                              any  corresponding  advancing  obligation  of  any
                              person  in   connection   with   such   MBS.   See
                              "Description  of  the   Certificates--Advances  in
                              Respect of Delinquencies."


                ADDITIONAL ASPECTS OF EACH SERIES OF CERTIFICATES


TERMINATION.................. If so specified in the Prospectus  Supplement with
                              respect to a Series of Certificates,  all, but not
                              less  than  all,  of the  Mortgage  Assets  in the
                              related Trust Fund and any property  acquired with
                              respect to such Mortgage Loans may be purchased by
                              the  party  as  is  specified  in  the  applicable
                              Prospectus  Supplement.  Any such purchase must be
                              made in the manner and at the price  specified  in
                              such Prospectus Supplement.  If so provided in the
                              related  Prospectus  Supplement  with respect to a
                              Series,  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  therein,  the
                              party specified  therein will solicit bids for the
                              purchase  of all of the  trust's  assets,  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."

FORMS OF CERTIFICATES........ The Certificates will be issued either:

                              o    in     book-entry      form      ("BOOK-ENTRY
                                   CERTIFICATES")  through the facilities of The
                                   Depository Trust Company ("DTC"); or

                              o    in  fully   registered,   certificates   form
                                   ("DEFINITIVE CERTIFICATES").

                              If you own Book-Entry  Certificates,  you will not
                              receive a physical certificates  representing your
                              ownership     interest    in    such    Book-Entry
                              Certificates,     except    under    extraordinary
                              circumstances  which are discussed in "Description
                              of the  Certificates--Book-Entry  Certificates May
                              Experience  Decreased  Liquidity and Payment Delay
                              and Definitive  Certificates"  in this Prospectus.
                              Instead, DTC will effect payments and transfers by
                              means of its  electronic  recordkeeping  services,
                              acting     through      certain      participating
                              organizations.  This may result in certain  delays
                              in your receipt of distributions  and may restrict
                              your  ability  to  pledge  your  securities.  Your
                              rights with respect to Book-Entry Certificates may
                              generally  only be  exercised  through DTC and its
                              participating     organizations.

                              See  "Risk  Factors--Book-Entry  Certificates  May
                              Experience  Decreased Liquidity and Payment Delay"
                              and  "Description of the  Certificates--Book-Entry
                              Registration  and  Definitive  Certificates."

TAX STATUS OF CERTIFICATES... The  treatment  of the  Certificates  for  federal
                              income tax  purposes  will  depend on:

                              o    whether a REMIC election is made with respect
                                   to a Series of Certificates; and

                              o    if a REMIC  election  is  made,  whether  the
                                   Certificates   are   Regular   Interests   or
                                   Residual Interests.

                              See  "Certain Federal Income Tax Consequences."

ERISA CONSIDERATIONS......... If you are a  fiduciary  of any  employee  benefit
                              plan  subject  to  the  fiduciary   responsibility
                              provisions  of  the  Employee   Retirement  Income
                              Security Act of 1974,  as amended  ("ERISA"),  you
                              should   carefully  review  with  your  own  legal
                              advisors   whether  the  purchase  or  holding  of
                              Certificates  could  give  rise  to a  transaction
                              prohibited or otherwise  impermissible under ERISA
                              or   the   Code.   See    "Description    of   the
                              Certificates--General"    and    "Certain    ERISA
                              Considerations".

LEGAL INVESTMENT............. The applicable  Prospectus Supplement will specify
                              whether  the  Class  or  Classes  of  Certificates
                              offered   will   constitute    "mortgage   related
                              securities" for purposes of the Secondary Mortgage
                              Market  Enhancement  Act of 1984,  as amended.  If
                              your  investment  authority  is  subject  to legal
                              restrictions,  you should  consult  your own legal
                              advisors to  determine  whether and to what extent
                              such Certificates constitute legal investments for
                              you.

RATING....................... Certificates  of any  Series  will not be  offered
                              pursuant  to  this  Prospectus  and  a  Prospectus
                              Supplement    unless   each   Offered   Class   of
                              Certificates  offered  is rated in one of the four
                              highest   rating   categories   by  at  least  one
                              nationally    recognized     statistical    rating
                              organization (a "RATING AGENCY").

                              o    A security rating is not a recommendation  to
                                   buy,  sell or hold  the  Certificates  of any
                                   Series  and  is  subject   to   revision   or
                                   withdrawal  at  any  time  by  the  assigning
                                   rating agency.

                              o    Ratings   do  not   address   the  effect  of
                                   prepayments  on the yield you may  anticipate
                                   when you purchase your Certificates.


<PAGE>


                                  RISK FACTORS

     You  should  consider,   among  other  things,  the  following  factors  in
connection with the purchase of Certificates.

LIMITED LIQUIDITY FOR CERTIFICATES

     The  liquidity of your  Certificates  may be limited.  You should  consider
that:

     o    a secondary market for the Certificates of any Series may not develop,
          or if it does, it may not provide you with liquidity of investment, or
          it may not continue for the life of the Certificates of any Series;

     o    the Prospectus  Supplement for any Series of Certificates may indicate
          that an  underwriter  intends to establish a secondary  market in such
          Certificates, but no underwriter will be obligated to do so; and

     o    unless  specified  in  the  applicable  Prospectus   Supplement,   the
          Certificates will not be listed on any securities exchange.

LIMITED ASSETS FOR PAYMENT OF CERTIFICATES

     Except for any related  insurance  policies  and any reserve fund or credit
enhancement described in the applicable Prospectus Supplement;

     o    Mortgage  Assets  included in the related  Trust Fund will be the sole
          source of payments on the Certificates of a Series;

     o    the  Certificates  of any Series will not  represent an interest in or
          obligation of the Depositor,  the Master Servicer,  the Trustee or any
          of their affiliates,  except for the Depositor's  limited  obligations
          with  respect  to  certain   breaches  of  its   representations   and
          warranties;

     o    neither the Certificates of any Series nor the related Mortgage Assets
          will  be  guaranteed  or  insured  by  any   governmental   agency  or
          instrumentality,  the Depositor, the Master Servicer, the Trustee, any
          of their affiliates or any other person.

     Consequently,  in the event that payments on the Mortgage Assets underlying
your Series of Certificates  are  insufficient or otherwise  unavailable to make
all  payments  required on your  Certificates,  there will be no recourse to the
Depositor,  the Master  Servicer,  the Trustee or,  except as  specified  in the
applicable Prospectus Supplement, any other entity.

CREDIT ENHANCEMENT IS LIMITED IN AMOUNT AND COVERAGE

     With  respect to each Series of  Certificates,  credit  enhancement  may be
provided in limited  amounts to cover certain types of losses on the  underlying
Mortgage Assets. Credit enhancement will be provided in one or more of the forms
referred to in this Prospectus,  including, but not limited to: subordination of
other  Classes  of  Certificates  of the same  Series;  a limited  guarantee;  a
financial  guaranty  insurance policy; a surety bond; a letter of credit; a pool
insurance  policy;  a special hazard insurance  policy;  a mortgagor  bankruptcy
bond; a reserve fund; cross-support;  and any combination of the preceding types
of credit enhancement. See "Description of Credit Support."

     Regardless of the form of credit enhancement provided:

     o    the  amount of  coverage  will be  limited in amount and in most cases
          will be subject to period  reduction in accordance  with a schedule or
          formula;

     o    may provide only very limited  coverage as to certain types of losses,
          and may provide no coverage as to certain other types of losses; and

     o    all  or a  portion  of  the  credit  enhancement  for  any  Series  of
          Certificates will generally be permitted to be reduced,  terminated or
          substituted  for, if each applicable  Rating Agency indicates that the
          then-current ratings will not be adversely affected.

     In the event  losses  exceed the amount of coverage  provided by any credit
enhancement  or losses of a type not  covered by any credit  enhancement  occur,
such losses will be borne by the holders of the related Certificates (or certain
Classes).

     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  Loans in  excess  of the  levels
contemplated by such Rating Agency at the time of its initial rating analysis.

     Neither the Depositor or the Master Servicer,  nor 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 Class of Certificates.

     See "Description of Credit Support."

REAL ESTATE MARKET CONDITIONS AFFECT MORTGAGE LOAN PERFORMANCE

     An investment  in  securities  such as the  Certificates,  which  generally
represent interests in pools of residential mortgage loans, may be affected by a
decline  in  real  estate  values  and  changes  in  the  mortgagor's  financial
condition.  There is no assurance  that the values of the  Mortgaged  Properties
securing the Mortgage Loans underlying any Series of Certificates  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
contained in a particular Trust Fund and any secondary financing on the Mortgage
Properties,  become  equal  to or  greater  than  the  value  of  the  Mortgaged
Properties,  delinquencies,  foreclosures  and losses could be higher than those
now generally experienced in the mortgage lending industry and those experienced
in the Master Servicer's or other servicers' servicing portfolios.

     To the extent  that losses on Mortgage  Loans  underlying  a Series are not
covered by credit  enhancement,  holders of Certificates of the Series 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. See
"Description of the Trust Funds--Mortgage Loans."

GEOGRAPHIC CONCENTRATION MAY INCREASE RATES OF LOSS AND DELINQUENCY

     In addition to risk factors related to the  residential  real estate market
generally,  certain  geographic  regions of the United  States from time to time
will experience  weaker regional  economic  conditions and housing markets or be
directly or indirectly  affected by natural disasters or civil disturbances such
as earthquakes,  hurricanes, floods, eruptions or riots. Mortgage Assets in such
areas will  experience  higher  rates of loss and  delinquency  than on mortgage
loans generally.  Although  Mortgaged  Properties  located in certain identified
flood zones will be required to be covered, to the maximum extent available,  by
flood  insurance,  no  Mortgaged  Properties  will  otherwise  be required to be
insured  against  earthquake  damage or any other loss not  covered by  standard
hazard insurance policies.

     The ability of mortgagors to make payments on the Mortgage  Assets may also
be affected by factors which do not necessarily affect property values,  such as
adverse  economic  conditions  generally,  in  particular  geographic  areas  or
industries, or affecting particular segments of the borrowing community (such as
mortgagors  relying on commission  income and  self-employed  mortgagors).  Such
occurrences   may  accordingly   affect  the  actual  rates  of   delinquencies,
foreclosure and losses with respect to any Trust Fund.

     The  Mortgage  Assets  underlying  certain  Series of  Certificates  may be
concentrated  in  certain   regions.   Such   concentration   may  present  risk
considerations   in   addition   to  those   generally   present   for   similar
mortgage-backed    securities   without   such    concentration.    See   "Yield
Considerations--Prepayments--Maturity and Weighted Average Life."

RATE OF PREPAYMENT ON MORTGAGE  ASSETS MAY  ADVERSELY  AFFECT  AVERAGE LIVES AND
YIELDS ON CERTIFICATES

     The yield of the  Certificates  of each  Series  will depend in part on the
rate  of  principal  payment  on the  Mortgage  Assets  (including  prepayments,
liquidations due to defaults and mortgage loan  repurchases).  Such yield may be
adversely affected, depending upon whether a particular Certificate is purchased
at a premium  or a  discount,  by a higher  or lower  than  anticipated  rate of
prepayments on the related Mortgage Assets, in particular:

     o    the yield on Classes of Certificates entitling their holders primarily
          or  exclusively to payments of interest or primarily or exclusively to
          payments  of  principal  will be  extremely  sensitive  to the rate of
          prepayments on the related Mortgage Assets; and

     o    the yield on certain  Classes of  Certificates  may be relatively more
          sensitive to the rate of prepayment of specified  Mortgage Assets than
          other Classes of Certificates.

     The rate of  prepayments  on mortgage  loans is  influenced  by a number of
factors, including:

     o    prevailing mortgage market interest rates;

     o    local and national economic conditions;

     o    homeowner mobility; and

     o    the ability of the borrower to obtain refinancing.

     In addition,  your yield may be adversely  affected by interest  shortfalls
which may result from the timing of the receipt of prepayments  or  liquidations
to the extent that such interest  shortfalls  are not covered by aggregate  fees
payable to the Master Servicer or other  mechanisms  specified in the applicable
Prospectus Supplement.  Your yield will be also adversely affected to the extent
that losses on the Mortgage  Assets in the related  Trust Fund are  allocated to
your  Certificates  and may be  adversely  affected to the extent of  unadvanced
delinquencies  on the  Mortgage  Assets in the related  Trust  Fund.  Classes of
Certificates  identified in the applicable  Prospectus Supplement as Subordinate
Certificates  are more likely to be affected  by  delinquencies  and losses than
other Classes of Certificates.

     See "Yield Considerations."

BOOK-ENTRY CERTIFICATES MAY EXPERIENCE DECREASED LIQUIDITY AND PAYMENT DELAY

     Since transactions in the Classes of Book-Entry  Certificates of any Series
generally  can be effected only through DTC, DTC  Participants  and Indirect DTC
Participants:

     o    your ability to pledge Book-Entry Certificates to someone who does not
          participate  in the DTC system,  or to  otherwise  act with respect to
          such  Book-Entry  Certificates,  may be  limited  due to the lack of a
          physical certificate;

     o    you may  experience  delays in your receipt of payments on  Book-Entry
          Certificates  because   distributions  will  be  made  by  the  Master
          Servicer, to Cede, as nominee for DTC; and

     o    the liquidity of  Book-Entry  Certificates  in any  secondary  trading
          market  that may  develop  may be  limited  because  investors  may be
          unwilling to purchase securities for which they cannot obtain delivery
          of physical certificates.

     See   "Description  of  the   Certificates--Book-Entry   Registration   and
Definitive Certificates."

RATINGS ON CERTIFICATES REFLECT LIMITED ASSESSMENTS

     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 they are  entitled
under the related Pooling and Servicing Agreement.  A 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. A
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  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.  These criteria are sometimes  based upon an
actuarial  analysis of the  behavior of mortgage  loans in a larger  group.  The
historical  data  supporting  any such  actuarial  analysis  may not  accurately
reflect  future  experience  or  accurately  predict  the  actual   delinquency,
foreclosure  or loss  experience  of the Mortgage  Assets  included in any Trust
Fund.

BALLOON LOANS HAVE SPECIFIC RISKS

     Certain of the Mortgage Loans 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.

MORTGAGE LOANS SECURED BY JUNIOR LIENS HAVE SPECIFIC RISKS

     Certain  of the  Mortgage  Loans may be  secured  by  junior  liens and the
related  first liens may not be included in the Trust Fund.  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.  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.

OBLIGORS MAY DEFAULT IN PAYMENT OF MORTGAGE LOANS

     If so specified in the related Prospectus Supplement,  in order to maximize
recoveries on defaulted Mortgage Loans, a Master Servicer or a Sub-Servicer will
be permitted (within prescribed  parameters) to extend and modify Mortgage 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, such extensions or modifications may not increase the present value
of receipts from or proceeds of Mortgage Loans.

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

     The rights of holders of Subordinate  Certificates to receive distributions
to which they would  otherwise be entitled  with respect to the Mortgage  Assets
will be subordinate to the rights of the Master  Servicer to receive its fee and
reimbursement for Advances and the holders of Senior  Certificates 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 Mortgage Assets and the timing of any such losses. If
the actual rate and amount of losses  experienced by the Mortgage  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.

MORTGAGE LOAN ACCELERATION CLAUSES MAY NOT BE ENFORCEABLE

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

CERTAIN 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 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 "Certain  ERISA
Considerations."

CERTAIN FEDERAL INCOME TAX CONSIDERATIONS REGARDING REMIC RESIDUAL CERTIFICATES

     Except as provided in the Prospectus  Supplement,  Certificates  evidencing
Residual Interests in a REMIC (each, a "REMIC RESIDUAL CERTIFICATE"), 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 final Treasury regulations provide restrictions
on the  ability  to  mark-to-market  certain  "negative  value"  REMIC  residual
interests. See "Certain Federal Income Tax Consequences--REMICs."

CONTROL BY CERTAIN HOLDERS OF CERTIFICATES

     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 Pooling and Servicing  Agreement  ("VOTING RIGHTS") will be required
to direct,  and will be sufficient to bind all holders of  Certificates  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  properties
acquired upon foreclosure of Mortgage Loans and amending the related Pooling and
Servicing   Agreement  in  certain   circumstances.   See  "Description  of  the
Agreements--Events of Default," "--Rights Upon Event of Default,"  "--Amendment"
and "--List of Certificateholders."

                         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.

     The Certificates will be entitled to payment from the assets of the related
Trust  Fund.  If  so  specified  in  the  related  Prospectus  Supplement,   the
Certificates  will also be  entitled  to  payments  in  respect of the assets of
another trust fund or trust funds 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

     To the extent 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  (iii)  on
Mortgaged  Properties  located in any one of the fifty  states,  the District of
Columbia or the  Commonwealth  of Puerto  Rico,  although if so specified in the
related Prospectus Supplement, Mortgaged Properties may be located elsewhere. 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.  To the extent  specified in the
related 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

     To the extent 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  Enhancement is Limited in Amount and Coverage" 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.  To the
extent 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.  To the extent  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, to the extent 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
Certificates  May  Experience   Decreased   Liquidity  and  Payment  Delay"  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  for  Certificates"  and
"Limited Assets for Payment of Certificates."

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. If so 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.  To  the  extent  specified  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.  To the extent  specified  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--Rate  of  Prepayment  on Mortgage  Assets May  Adversely  Affect
Average Lives and Yields on Certificates" 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").

     If so 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.  To
the extent 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  described 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  to  the  extent  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.  To the extent 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.  To the
extent  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  provided  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 provided 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  provided  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. To the extent 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

     To  the  extent  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.  To
the extent 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

     To  the  extent  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.  To the extent 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.

     To the extent 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.

     To the extent 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.

     To  the  extent  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  described 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  described 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  described 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.  To the extent 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 to the extent 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  described  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  Enhancement is Limited
in Amount and Coverage."

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  described 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   described  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 described 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. To the extent 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, to the extent 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 Latham & Watkins  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, Brown & Wood LLP or Cadwalader, Wickersham
& Taft or Latham & Watkins 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  described  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.

     The Internal Revenue Service (the "IRS") has issued final  regulations (the
"AMORTIZABLE BOND PREMIUM  REGULATIONS")  dealing with amortizable bond premium.
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  described  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  described 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 described 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 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  described 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.

     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 (except
to the  extent  described  above  with  respect  to market  discount),  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 or Latham & Watkins  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   includes  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 or  Latham &
Watkins,  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  Certificate's  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  at the rate  applicable  on the date they are  issued.  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.  No guidance is currently  available as to how OID would be determined
for debt  instruments  subject  to Code  Section  1272(a)(6)  that  provide  for
contingent interest.  Such treatment of REMIC Regular Certificates as contingent
payments debt instruments may affect 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.  The IRS has issued
final  regulations  dealing with the amortizable bond premium (the  "Amortizable
Bond Premium  Regulations").  The  Amortizable  Bond Premium  Regulations do not
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 Subordinate Certificates,  and in the event there
are  defaults  or  delinquencies  on the  Mortgage  Assets,  amounts  that would
otherwise  be  distributed  on  the  Subordinate  Certificates  may  instead  be
distributed   on  the  Senior   Certificates.   Subordinate   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  Subordinate  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  Subordinate   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 Subordinate  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 capital  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  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  expects that the REMIC will distribute to
the  transferee  amounts  that will  equal at least 30  percent  of each  excess
inclusion,  and that such amounts will be  distributed  at or after the time the
excess  inclusion  accrues  and not  later  than  the end of the  calendar  year
following  the year of  accrual.  If the  non-U.S.  Person  transfers  the REMIC
Residual Certificate to a U.S. Person, the transfer will be disregarded, and the
foreign transferor will continue to be treated as the owner, if the transfer has
the effect of allowing the transferor to avoid tax on accrued excess inclusions.
The provisions in the REMIC  Regulations  regarding  transfers of REMIC Residual
Certificates that have tax avoidance  potential to foreign persons are effective
for all transfers after June 30, 1992. The 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 (or
applicable  successor form adopted by the IRS for such purposes) 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")
and Section 4975 of the Code,  impose certain  restrictions on employee  benefit
plans  subject  to ERISA and  certain  other  relevant  plans  and  arrangements
(including,  but not limited to, individual  retirement  accounts and annuities)
("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,  regulatory 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, regulatory or administrative exemption.

     The  regulations  contain a de minimis  safe-harbor  rule that  exempts the
assets of 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 25% or more of the value of any  class of  equity  interest
(excluding  from the  calculation,  the value of equity interest held by persons
who have  discretionary  authority  or control  with access 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 ERISA (e.g.,
governmental  plans).  To fit within the safeharbor  benefit plan investors must
_____________over  less than 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.

     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 IBCA,
          Inc.,  Moody's Investors  Service,  Inc. and Standard & Poor's Ratings
          Group (each, a "Rating Agency").

          (4) The  Trustee is not an  affiliate  of the  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 each  Servicer  represents  not more
          than reasonable  compensation  for such Servicer's  services under the
          Pooling  Agreement and  reimbursement  of such  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.

The Trust Fund must also meet the following requirements:

          (i) the corpus of the Trust Fund must consist  solely of assets of the
     type that have been included in other investment pools;

          (ii) certificates  evidencing interests in such other investment pools
     must have been rated in one of the three  highest  rating  categories  of a
     Rating Agency for at least one year prior to the Plan's  acquisition of the
     Securities; and

          (iii) certificates evidencing interests in such other investment pools
     must have been  purchased  by  investors  other than Plans for at least one
     year prior to any Plan's acquisition of the Securities.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     Moreover, the Exemption provides relief from certain  self-dealing/conflict
of  interest  prohibited  transactions  that may occur  when any  person who has
discretionary  authority  or  renders  investment  advice  with  respect  to the
investment  of plan  assets  causes a Plan to acquire  certificates  in a trust,
provided that, among other  requirements:  (i) such person (or its affiliate) is
an obligor  with respect to five percent or less of the fair market value of the
obligations or receivables  contained in the trust;  (ii) the Plan is not a plan
with respect to which any member of the  Restricted  Group (as defined below) is
the "plan sponsor" (as defined in Section 3(16)(B) of ERISA);  (iii) in the case
of an acquisition in connection with the initial  issuance of  certificates,  at
least fifty percent of each class of  certificates  in which Plans have invested
is acquired by persons  independent of the  Restricted  Group (as defined below)
and at least  fifty  percent  of the  aggregate  interest  in the trust  fund is
acquired  by  persons  independent  of  the  Restricted  Group;  (iv)  a  Plan's
investment in certificates of any class does not exceed  twenty-five  percent of
all  of  the  certificates  of  that  class  outstanding  at  the  time  of  the
acquisition; and (v) immediately after the acquisition, no more than twenty-five
percent  of the  assets  of any Plan  with  respect  to which  such  person  has
discretionary   authority   or  renders   investment   advice  are  invested  in
certificates  representing an interest in one or more trusts  containing  assets
sold or  serviced  by the same  entity.  The  Exemption  does not apply to Plans
sponsored  by  the  Seller,   the  Depositor,   Morgan  Stanley  and  the  other
underwriters set forth in the related Prospectus  Supplement,  the Trustee,  the
Master  Servicer,  the Pool Insurer,  any obligor with respect to the Trust Fund
Asset  included  in the Trust Fund  constituting  more than five  percent of the
aggregate  unamortized principal balance of the assets in the Trust Fund, or any
affiliate of any of such parties (the "Restricted Group").

     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  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 described 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, as amended
("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,
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
for such enactments, limiting to varying extents the ability of certain entities
(in particular,  insurance  companies) to invest in mortgage related securities,
in most cases by requiring  the affected  investors to rely solely upon existing
state law, and not SMMEA.  Accordingly,  investors  affected by such legislation
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.
ss. 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")  amended  12  C.F.R.  Part I 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  in 12 C.F.R.  ss. 1.5  concerning
"safety and  soundness" and retention of credit  information),  certain "Type IV
securities,"  defined in 12 C.F.R.  ss. 1.2(1) to include  certain  "residential
mortgage-related  securities."  As  so  defined,  "residential  mortgage-related
security"  means,  in relevant  part,  "mortgage  related  security"  within the
meaning of SMMEA. The National Credit Union Administration  ("NCUA") has adopted
rules,  codified at 12 C.F.R.  Part 703,  which permit  federal credit unions to
invest in "mortgage  related  securities"  under certain limited  circumstances,
other than stripped mortgage related securities,  residual interests in mortgage
related  securities,  and commercial  mortgage  related  securities,  unless the
credit union has obtained  written  approval from the NCUA to participate in the
"investment  pilot program"  described in 12 C.F.R.  ss. 703.140.  The Office of
Thrift  Supervisions  (the "OTS") has issued  Thrift  Bulletin 13a  (December 1,
1998),  "Management of Interest Rate Risk,  Investment Securities and Derivative
Activities,"  which thrift  institutions  subject to the jurisdiction of the OTS
should consider before investing in any of the Offered Certificates.

     All  depository  institutions  considering  an  investment  in the  Offered
Certificates  shall  review the  "Supervisory  Policy  Statement  on  Investment
Securities and End-User Derivatives Activities" (the "1998 POLICY STATEMENT") of
the Federal Financial  Institutions  Examination Council, which has been adopted
by the Board of Governors of the Federal  Reserve  System,  the Federal  Deposit
Insurance  Corporation,  the OCC and the OTS effective May 26, 1998,  and by the
NCUA,  effective  October 1, 1998. The 1998 Policy  Statement sets forth general
guidelines  which  depository   institutions   must  follow  in  managing  risks
(including  market,  credit,  liquidity,  operational  (transaction),  and legal
risks) applicable to all securities (including mortgage pass-through  securities
and mortgage-derivative products) used for investment purposes.

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

     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 those
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.

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

     Except as to the status of SMMEA 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.

     If specified in the Prospectus  Supplement  relating to  Certificates  of a
particular  series offered hereby,  the Depositor,  any affiliate thereof or any
other  person or  persons  specified  therein  may  purchase  some or all of the
Certificates  of any  series  from  Morgan  Stanley  and any other  underwriters
thereof.  Such  purchaser  may  thereafter  from  time to time  offer  and sell,
pursuant to this Prospectus and the related Prospectus  Supplement,  some or all
of such Certificates so purchased, directly, through one or more underwriters to
be designated at the time of the offering of such Certificates,  through dealers
acting as agent and/or  principal or in such other manner as may be specified in
the related Prospectus Supplement. Such offering may be restricted in the manner
specified in such Prospectus  Supplement.  Such  transactions may be effected at
market prices  prevailing at the time of sale, at negotiated  prices or at fixed
prices. Any underwriters and dealers  participating in such purchaser's offering
of such  Certificates  may  receive  compensation  in the  form of  underwriting
discounts  or  commissions  from such  purchaser  and such  dealers  may receive
commissions  from the investors  purchasing such  Certificates for whom they may
act as agent (which  discounts or commissions will not exceed those customary in
those  types of  transactions  involved).  Any dealer that  participates  in the
distribution of such  Certificates may be deemed to be an  "underwriter"  within
the meaning of the Securities Act, and any commissions and discounts received by
such  dealer and any profit on the resale or such  Certificates  by such  dealer
might  be  deemed  to  be  underwriting  discounts  and  commissions  under  the
Securities Act.

     All or part of any Class of Certificates may be reacquired by the Depositor
or acquired by an affiliate of the Depositor in a secondary  market  transaction
or from an affiliate  (including Morgan Stanley).  Such Certificates may then be
included in a Trust Fund, the beneficial ownership of which will be evidenced by
one or more classes of mortgage-backed certificates, including subsequent series
of Certificates offered pursuant to this Prospectus and a Prospectus Supplement.

     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 or Latham & Watkins.

                              FINANCIAL INFORMATION

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

                                     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.

                       WHERE YOU CAN FIND MORE INFORMATION

     The Depositor filed a registration  statement  relating to the Certificates
with the Securities and Exchange  Commission ("SEC" or the  "COMMISSION").  This
Prospectus is part of the registration statement, but the Registration Statement
includes additional information.

     Copies  of the  Registration  Statement  may be  obtained  from the  Public
Reference Section of the Commission,  Washington, D.C. 20549 upon payment of the
prescribed  charges,  or may be  examined  free of  charge  at the  Commission's
offices,  450 Fifth  Street  N.W.,  Washington,  D.C.  20549 or at the  regional
offices of the Commission located at Suite 1300, 7 World Trade Center, New York,
New York  10048  and Suite  1400,  Citicorp  Center,  500 West  Madison  Street,
Chicago, Illinois 60661-2511.  The Commission also maintains a site on the World
Wide Web at  "http://www.sec.gov"  at which you can view and download  copies of
reports,   proxy  and  information   statements  and  other   information  filed
electronically  through the  Electronic  Data  Gathering  Analysis and Retrieval
("EDGAR") system. The Depositor has filed the Registration Statement,  including
all exhibits,  through the EDGAR system and therefore such  materials  should be
available by logging onto the  Commission's  Web site. The Commission  maintains
computer  terminals  providing access to the EDGAR system at each of the offices
referred to above.  Copies of any documents  incorporated  to this Prospectus by
reference will be provided to each person to whom a Prospectus is delivered upon
written or oral  request  directed to Morgan  Stanley & Co.  Incorporated,  1585
Broadway,  37th Floor,  New York,  New York 10036,  Attention:  David R. Warren,
telephone number (212) 761-4700.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     The SEC allows the Depositor to "incorporate  by reference"  information it
files  with the SEC,  which  means that the  Depositor  can  disclose  important
information  to you  by  referring  you  to  those  documents.  The  information
incorporated  by  reference  is  considered  to  be  part  of  this  Prospectus.
Information  that the  Depositor  files  later  with the SEC will  automatically
update the information in this Prospectus.  In all cases, you should rely on the
later  information  rather than on any  different  information  included in this
Prospectus or the accompanying Prospectus Supplement. The Depositor incorporates
by reference any future  annual,  monthly and special SEC reports filed by or on
behalf of the Trust until the termination of the offering of the Certificates.

     As a recipient of this  Prospectus,  you may request a copy of any document
the  Depositor  incorporates  by  reference,  except  exhibits to the  documents
(unless the exhibits are specifically incorporated by reference), at no cost, by
writing or calling the  Depositor  at Morgan  Stanley & Co.  Incorporated,  1585
Broadway,  37th Floor,  New York,  New York 10036,  Attention:  David R. Warren,
telephone number (212) 761-4700.



<PAGE>


                         INDEX OF PRINCIPAL DEFINITIONS

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

1986 Act
Policy Statement
Accrual Certificates
accrual period
Accrued Certificate Interest
Additional Obligations
Advances
Amortizable Bond Premium Regulations
Applicable Amount
ARM Loans
Asset Seller
Assets
Available Distribution Amount
benefit plan investors
Book-Entry Certificates
Buydown Mortgage Loans
Buydown Period
Cash Flow Agreement
Cede
Certificate
Certificate Account
Certificate Balance
Certificate Owners
Certificates
Closing Date
Commission
Contributions Tax
Cooperative
Cooperative Loans
Cooperatives
Covered Trust
CPR
Credit Support
Crime Control Act
Deferred Interest
Definitive Certificates
Depositor
Determination Date
disqualified organization
Distribution Date
DTC
Due Period
ERISA
excess servicing
Exemption
FDIC
federal long-term rate
FHLMC
Government Securities
Indirect Participants
Insurance Proceeds
IRS
L/C Bank
Labor
Legislative History
Liquidation Proceeds
Loan-to-Value Ratio
Lock-out Date
Lock-out Period
Mark-to-Market Regulations
Master REMIC
Master Servicer
MBS
MBS Agreement
MBS Issuer
MBS Servicer
MBS Trustee
Morgan Stanley
Mortgage Assets
Mortgage Loan Group
Mortgage Loans
Mortgage Notes
Mortgage Rate
mortgages
Mortgages
mortgagor
NCUA
New Regulations
Nonrecoverable Advance
Obligations
OCC
OID
OID Regulations
Originator
OTS
Participants
parties in interest
pass-through entity
pass-through interest holder
Pass-Through Rate
Payment Lag Certificates
Permitted Investments
Plans
Pooling and Servicing Agreement
Pre-Funding Limit
Pre-Funding Period
pre-issuance accrued interest
prepayment
Prepayment Assumption
Prepayment Premium
Prohibited Transactions Tax
PTCE 83-1
Purchase Price
qualified mortgage
Rating Agency
Record Date
Refinance Loans
Related Proceeds
Relief Act
REMIC Certificates
REMIC Regular Certificateholders
REMIC Regular Certificates
REMIC Regulations
REMIC Residual Certificate
REMIC Residual Certificateholder
REMIC Residual Certificates
REO Extension
REO Tax
Restricted Group
Retained Interest
RICO
SEC
Senior Certificates
Series
Servicing Standard
SMMEA
SMMEA Certificates
SPA
Stripped ARM Obligations
Stripped Bond Certificates
Stripped Coupon Certificates
Stripped Interest Certificates
Stripped Principal Certificates
Subordinate Certificates
Sub-Servicer
Sub-Servicing Agreement
Subsidiary REMIC
Super-Premium Certificates
thrift institutions
Title V
Title VIII
Trust
Trust Fund
Trustee
U.S. Person
UCC
Underlying MBS
Value
Voting Rights
Warrantying Party
Whole Loans

<PAGE>

                                                                     [VERSION 1]

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


SUBJECT TO COMPLETION DATED _________________, 199__

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ____, 199_)
                                      [$     ]
                                  (APPROXIMATE)
                     MORGAN STANLEY CAPITAL I 199_-_ TRUST,
                                     ISSUER
                         MORGAN STANLEY CAPITAL I INC.,
                                    DEPOSITOR

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 199_-___

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

Morgan Stanley Capital I Inc. is offering  certain classes of the Series 199_-__
Mortgage  Pass-Through  Certificates issued by the trust. The certificates which
represent  beneficial  ownership  interests in a trust.  The trust's assets will
primarily be ___ [[conventional],[fixed][and][adjustable] interest rate mortgage
loans,  with  terms to  maturity  of not more than ___  years,  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,]  [and]  [certain  direct
obligations of the United States, agencies thereof or agencies created thereby].

The Series 199_-___  Mortgage  Pass-Through  Certificates are not obligations of
Morgan  Stanley  Capital  I  Inc.  or any of its  affiliates,  and  neither  the
certificates nor the underlying  mortgage loans are insured or guaranteed by any
governmental agency.

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

Morgan  Stanley  Capital I Inc.  will not list the offered  certificates  on any
national  securities  exchange  or on  any  automated  quotation  system  of any
registered securities association such as NASDAQ.

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

INVESTING  IN THE  OFFERED  CERTIFICATES  INVOLVES  RISKS.  SEE  "RISK  FACTORS"
BEGINNING  ON  PAGE  S-__  IN  THIS  PROSPECTUS  SUPPLEMENT  AND  PAGE __ OF THE
PROSPECTUS.

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

          Certain characteristics of the offered certificates include:
<TABLE>
<CAPTION>
                                 APPROXIMATE
                             INITIAL CERTIFICATE      INITIAL                                        RATED FINAL
                                PRINCIPAL OR        PASS-THROUGH         RATE          EXPECTED      DISTRIBUTION
           CLASS             NOTIONAL AMOUNT(1)         RATE         DESCRIPTION        RATINGS          DATE
           -----             -------------------    ------------     -----------       --------      ------------
<S>        <C>               <C>                    <C>              <C>               <C>           <C>
Class [___]................  $                           %

- -------------------
<FN>
(1) Approximate, subject to adjustment as described herein.
</FN>
</TABLE>

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

         The Securities and Exchange Commission and state securities  regulators
have not approved or disapproved the offered  certificates or determined if this
prospectus  supplement or the accompanying  prospectus are truthful or complete.
Any representation to the contrary is a criminal offense.

         Morgan   Stanley  &  Co.   Incorporated   will   purchase  the  offered
certificates  from  Morgan  Stanley  Capital I Inc.  and will  offer them to the
public at negotiated prices determined at the time of sale. Morgan Stanley & Co.
Incorporated  expects to deliver  the  offered  certificates  to  purchasers  on
__________ __, ____.  Morgan Stanley Capital I Inc. expects to receive from this
offering  approximately  % of  the  initial  principal  amount  of  the  offered
certificates,  plus accrued interest from __________ __, ____,  before deducting
expenses payable by Morgan Stanley Capital I Inc.

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

                        MORGAN STANLEY & CO. INCORPORATED
                          _____________________, 199__

                                                                    
<PAGE>




              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
              PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS


         Information about the offered certificates is contained in two separate
documents  that   progressively   provide  more  detail:  (a)  the  accompanying
prospectus,  which provides general information,  some of which may not apply to
the offered certificates;  and (b) this prospectus  supplement,  which describes
the  specific  terms of the  offered  certificates.  If the terms of the offered
certificates  vary  between  this  prospectus  supplement  and the  accompanying
prospectus, you should rely on the information in this prospectus supplement.

         You should rely only on the  information  contained in this  prospectus
supplement and the  accompanying  prospectus.  We have not authorized  anyone to
provide you with  information  that is  different  from that  contained  in this
prospectus  supplement and the  prospectus.  The  information in this prospectus
supplement is accurate only as of the date of this prospectus supplement.

         This  prospectus  supplement and the  accompanying  prospectus  include
cross  references  to sections  in these  materials  where you can find  further
related  discussions.  The Tables of Contents in this prospectus  supplement and
the prospectus identify the pages where these sections are located.

         Certain  capitalized  terms  are  defined  and used in this  prospectus
supplement  and the prospectus to assist you in  understanding  the terms of the
offered  certificates  and this  offering.  The  capitalized  terms used in this
prospectus  supplement  are  defined on the pages  indicated  under the  caption
"Index of Significant  Definitions"  beginning on page _____ in this  prospectus
supplement.  The  capitalized  terms used in the  prospectus  are defined on the
pages indicated under the caption "Index of Significant  Definitions"  beginning
on page _____ in the prospectus.

         In this prospectus  supplement,  the terms  "Depositor," "we," "us" and
"our" refer to Morgan Stanley Capital I Inc.

         Until the date that is ninety  days  after the date of this  prospectus
supplement,  all  dealers  that  buy,  sell or trade the  offered  certificates,
whether or not  participating  in this  offering,  may be  required to deliver a
prospectus  supplement and the accompanying  prospectus.  This is in addition to
the dealers' obligation to deliver a prospectus  supplement and the accompanying
prospectus  when  acting  as  underwriters  and with  respect  to  their  unsold
allotments or subscriptions.

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

         This  prospectus  supplement and the  accompanying  prospectus  contain
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933, as amended. Specifically, forward-looking statements, together with
related  qualifying  language  and  assumptions,   are  found  in  the  material
(including  tables)  under the  headings  "Risk  Factors"  and  "Certain  Yield,
Prepayment  and Maturity  Considerations."  Forward-looking  statements are also
found in other places throughout this prospectus  supplement and the prospectus,
and may be  identified  by, among other  things,  accompanying  language such as
"expects," "intends," "anticipates," "estimates" or analogous expressions, or by
qualifying  language or assumptions.  These statements involve known and unknown
risks,  uncertainties  and other  important  factors that could cause the actual
results or performance to differ materially from the forward-looking statements.
These risks,  uncertainties  and other factors  include,  among others,  general
economic and business conditions,  competition, changes in political, social and
economic  conditions,  regulatory  initiatives and compliance with  governmental
regulations,  customer  preference and various other matters,  many of which are
beyond the Depositor's control.  These forward-looking  statements speak only as
of the date of this prospectus supplement. The Depositor expressly disclaims any
obligation  or  undertaking  to  disseminate  any  updates or  revisions  to any
forward-looking  statements to reflect changes in the  Depositor's  expectations
with  regard  to  those  statements  or any  change  in  events,  conditions  or
circumstances on which any forward-looking statement is based.



<PAGE>



                                EXECUTIVE SUMMARY

         This Executive Summary highlights  selected  information  regarding the
offered  certificates and underlying  mortgage loans. It does not contain all of
the  information  you need to consider in making your  investment  decision.  To
understand all of the terms of the offering of the offered  certificates and the
underlying  mortgage  loans,  read this  entire  prospectus  supplement  and the
accompanying prospectus carefully.
<TABLE>
<CAPTION>

                               CERTIFICATE SUMMARY


                                                                                                        APPROXIMATE
  APPROXIMATE                                                                                           PERCENT OF
 CREDIT SUPPORT                                                                                            TOTAL
                                                                                                       CERTIFICATES
                                                 ---------------- ----------------- -----------------
<S>               <C>                           <C>               <C>               <C>               <C> 
                                                                                        RATINGS
                                                                      INITIAL        ([LIST RATING
                                                      CLASS         CERTIFICATE        AGENCIES])
                                                                      BALANCE
                  ------------------------------ ---------------- ----------------- -----------------
                  [CLASS [___]                   CLASS[___]       $                                          %
                  $
                  (Approximate Notional
                  Amount)]
                                                 ---------------- ----------------- -----------------
                                                 ---------------- ----------------- -----------------
     [(1)]%                                      [CLASS [___]]    $                                          %
                                                 ---------------- ----------------- -----------------
                                                 ---------------- ----------------- -----------------
       %                                         [CLASS [___]]    $                                          %
                  ------------------------------ ---------------- ----------------- -----------------
                                                 ---------------- ----------------- -----------------
       %                                         [CLASS [___]]    $                                          %
                                                 ---------------- ----------------- -----------------
       %                                         [CLASS           $                                          %
                                                 [___]](2)
                                                 ---------------- ----------------- -----------------

<FN>
[(1) Represents the approximate credit support for the Class [___] and Class [___] Certificates in the aggregate.]

[(2) Not offered hereby.]
</FN>
</TABLE>

     [The Class [___] Certificates are not represented in this table.]



<PAGE>

<TABLE>
<CAPTION>



                               CERTIFICATE SUMMARY


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

                         INITIAL
         RATINGS(1)    CERTIFICATE                                           INITIAL
        ([LIST RATING  BALANCE [OR                                        PASS-THROUGH   WTD. AVG.     PRINCIPAL
 CLASS   AGENCIES])      NOTIONAL     % OF            DESCRIPTION(3)           RATE     LIFE(4)(YRS.)   WINDOW(4)
                      AMOUNT](2)(5)    TOTAL
<S>      <C>          <C>             <C>             <C>                 <C>           <C>            <C>
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
  Offered Certificates
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
  [---]                       $        %                                          %
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
  [Non-Offered Certificates]
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
  [---]                        $        %                                          %
- --------------------------------------------------------------------------------------------------------------------

[The Class [___] Certificates are not represented in this table.]
<FN>

(1) The Rated Final  Distribution  Date for each Class of rated  Certificates is
the Distribution Date in ____________.

(2) Approximate, subject to adjustment as described herein.

(3)  "Weighted  Average Coupon" and "Fixed Rate" are descriptions of the type of
     Pass-Through  Rates  borne by the  related  Classes  [and  "Interest  Only"
     designates  that the related  Class is entitled  only to  distributions  of
     interest].

(4)  The weighted average life ("Weighted Average Life") and period during which
     distributions  of principal would be received (the "Principal  Window") are
     based on the assumptions  that the Mortgage Loans suffer no losses and that
     they are  fully  paid on their  respective  Effective  Maturity  Dates  and
     otherwise on the basis of the  assumptions  set forth under "Certain Yield,
     Prepayment and Maturity  Considerations--Weighted Average Life of the Class
     [ ]  Certificates."  The Principal  Window is expressed in months following
     the Closing Date, commencing with the first Distribution Date.

(5)  [The Class [___] Certificates will not have a Certificate  Balance and will
     not be entitled to receive distributions of principal. Interest will accrue
     on the  Class  [___]  Certificates  at  its  Pass-Through  Rate  and on its
     Notional  Amount.  The Notional  Amount of the Class [___]  Certificates is
     initially  $[ ],  which  is  equal  to the  aggregate  initial  Certificate
     Principal Amount of the Class [___],  Class [___], Class [___], Class [___]
     and  Class   [___]   Certificates.   See   "Description   of  the   Offered
     Certificates--General" herein.]

</FN>
</TABLE>

<PAGE>


                                TABLE OF CONTENTS

                                                                           Page

                              Prospectus Supplement

Executive Summary...............................................................
Summary of Terms................................................................
Risk Factors....................................................................
Description of the [Mortgage Pool] [MBS]........................................
Description of the Certificates.................................................
Certain Yield, Prepayment and Maturity Considerations...........................
Pooling and Servicing Agreement.................................................
Use of Proceeds.................................................................
Certain Federal Income Tax Consequences.........................................
ERISA Considerations............................................................
Legal Investment................................................................
Plan of Distribution............................................................
Legal Matters...................................................................
Rating..........................................................................


                                   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..................................................


<PAGE>




                                SUMMARY OF TERMS

         This  summary  highlights  selected  information  from this  prospectus
supplement.  It does not contain all of the  information you need to consider in
making your investment decision.  To understand all of the terms of the offering
of the certificates,  read this entire document and the accompanying  prospectus
carefully.

                           RELEVANT PARTIES AND DATES


ISSUER.....................Morgan Stanley Capital I 199_-_ Trust (the "Trust").

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" in this
                           prospectus supplement.

[SPECIAL SERVICER..........___________________, a __________________].

[SUB-SERVICERS.............___________________, a __________________].

TRUSTEE....................___________________, a ___________________.

CUT-OFF DATE...............____________ 1, 199_.

CLOSING DATE...............______________ 1, 199_.

DISTRIBUTION DATE..........The __ day of each [month] [ ] or, if any such __ day
                           is not a  business  day,  then  the  next  succeeding
                           business  day,  beginning in ________  19__ (each,  a
                           "Distribution Date").

RECORD DATE................With  respect to each  Distribution  Date,  the [last
                           business day of the month preceding such Distribution
                           Date] (each, a "Record Date").

                                  CERTIFICATES


GENERAL....................Morgan  Stanley   Capital  I  Inc.  is  offering  the
                           following   __  classes  of   Mortgage   Pass-Through
                           Certificates  (collectively,  the  "Certificates") as
                           part of Series 199_-_: 

                               o Class [ ] 
                               o Class [ ]

                           Series   199_-_  will   consist  of  a  total  of  __
                           classes[,  the  following  __ of which  are not being
                           offered  through this  prospectus  supplement and the
                           accompanying prospectus:  Class [ ], Class [ ], Class
                           [ ], Class [ ] and Class [ ]].

                           Your certificates will represent beneficial ownership
                           interests  in the  trust.  The  trust's  assets  will
                           primarily   be    [[conventional],    [fixed]   [and]
                           [adjustable] interest rate mortgage loans, with terms
                           to  maturity  of not more than ___ years,  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,]  [and] [certain  direct  obligations of the
                           United States,  agencies  thereof or agencies created
                           thereby].

CERTIFICATE BALANCES.......Your Certificates will have the approximate aggregate
                           certificate  balance set forth on the cover,  subject
                           to a variance  of plus or minus 5% (the  "Certificate
                           Balance").

                           [The  Class  [  ]   Certificates   will  not  have  a
                           certificate  balance.]  [The  Class [ ]  Certificates
                           will receive interest only; they will not be entitled
                           to  distributions  of  principal.]  [The  Class  [  ]
                           Certificates  will receive  principal only; they will
                           not be entitled to  distributions  of interest.] [The
                           certificate  balance  of the  Class [ ]  Certificates
                           will  be   adjusted   from   time  to  time  on  each
                           distribution  date to reflect any increase  resulting
                           from negative amortization of mortgage loans included
                           in  the  trust  and  any  decrease   resulting   from
                           distributions   of   principal   of  the  Class  [  ]
                           Certificates.]     See     "Description     of    the
                           Certificates--General" in this prospectus supplement.

PASS-THROUGH RATE ON THE
   CLASS [ ] CERTIFICATES..Your  certificates  will accrue interest at an annual
                           rate called a "Pass-Through  Rate" which is set forth
                           on the cover. 

                           [Interest  on the  certificates  will  be  calculated
                           based on a 360-day year  consisting  of twelve 30-day
                           months (also referred to herein as a 30/360 basis).]

                           [The  Pass-Through Rate on the Class [ ] Certificates
                           will  be  equal  to  the  weighted   average  of  the
                           remittance  rates in effect  from time to time on the
                           trust's  assets.] [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.]

DISTRIBUTIONS

A. AMOUNT AND ORDER
  OF DISTRIBUTIONS.........On  each  distribution   date,  funds  available  for
                           distribution   from  the  trust's   assets,   net  of
                           specified trust expenses,  will be distributed in the
                           following    amounts    and   order   of    priority:

                           Step  1/Class [ ]: To  interest on Class [ ] based on
                           its interest entitlement.

                           Step  2/Class [ ]: To the  extent of funds  available
                           for  principal,  to  principal  on  Class  [ ]  until
                           reduced to zero.

                           Step  3/Class [ ]: To  interest on Class [ ] based on
                           its interest entitlement.

                           Step  4/Class [ ]: To the  extent of funds  available
                           for  principal,  to  principal  on  Class  [ ]  until
                           reduced to zero.

B. INTEREST AND PRINCIPAL
  ENTITLEMENTS............ A description  of each class's  interest  entitlement
                           can    be    found    in    "Description    of    the
                           Certificates--Distributions"   in   this   prospectus
                           supplement.  As described in such section,  there are
                           circumstances  relating to the timing of  prepayments
                           in  which  a  class'   interest   entitlement  for  a
                           distribution date could be less than one full month's
                           interest at the Pass-Through  Rate on the certificate
                           balance.

                           The amount of principal required to be distributed to
                           the classes  entitled to  principal  on a  particular
                           distribution  date also can be found in  "Description
                           of   the    Certificates--Distributions"    in   this
                           prospectus supplement.

ADVANCES OF PRINCIPAL 
  AND INTEREST............ The Master  Servicer is required to advance (each, an
                           "Advance") delinquent monthly mortgage loan payments,
                           if  it   determines   that   the   Advance   will  be
                           recoverable.  If the Master  Servicer fails to make a
                           required  Advance,  the  trustee  will  generally  be
                           required to make the Advance,  as described under the
                           heading  "Description of the  Certificates--Advances"
                           in this prospectus supplement.

[SUBORDINATION............ The chart  below  describes  the  manner in which the
                           rights  of  various  classes  will be  senior  to the
                           rights  of  other  classes.  Entitlement  to  receive
                           principal  and interest on any  distribution  date is
                           depicted in  descending  order (top to  bottom).  The
                           manner in which  losses  on the  trust's  assets  are
                           allocated is depicted in ascending  order  (bottom to
                           top).

                           :---------------------------------------------------:
                           :                    Class [ ]                      :
                           :---------------------------------------------------:
                                                    :                           
                                                    :
                                       :-----------------------:
                                       :         Class [  ]    :
                                       :-----------------------:

                           NO OTHER FORM OF CREDIT ENHANCEMENT WILL BE AVAILABLE
                           FOR THE BENEFIT OF THE HOLDERS OF THE CERTIFICATES.

                           See   "Description  of  the  Certificates"  in   this
                           prospectus supplement.]

                               THE MORTGAGE ASSETS


GENERAL................... The trust's assets (the "Trust Fund"),  which are the
                           primary  source  of  -----------   distributions   to
                           holders of the  Certificates,  will  primarily be [__
                           [conventional],  [fixed] [and] [adjustable]  interest
                           rate  mortgage  loans (the  "Mortgage  Loans"),  each
                           evidenced by one or more promissory  notes secured by
                           ----------------  first  [and/or  junior]  mortgages,
                           deeds of trust or similar security instruments on one
                           or more one- to  four-family  residential  properties
                           located   in   __   differed    states,]    [mortgage
                           participations,  mortgage pass-through  certificates,
                           mortgage-backed   securities   evidencing   interests
                           therein or secured  thereby,]  [and] [certain  direct
                           obligations of the United States, agencies thereof or
                           agencies created thereby].

[MORTGAGE-LOANS........... As of the Cut-off Date,  the mortgage loans will have
                           the  approximate  characteristics  set  forth  in the
                           table below and under the heading "Description of the
                           [Mortgage Pool] [MBS]" in this prospectus supplement.

                           -----------------------------------------------------
                           Aggregate Principal Balance                $_________
                           -----------------------------------------------------
                           Lowest  Mortgage Loan  Principal  Balance  $_________
                           -----------------------------------------------------
                           Highest  Mortgage Loan Principal  Balance  $_________
                           -----------------------------------------------------
                           Average  Mortgage Loan Principal  Balance  $_________
                           -----------------------------------------------------
                           Range of Remaining  Terms to Maturity __ to __ months
                           -----------------------------------------------------
                           Weighted Average Remaining Term to Maturity __ months
                           -----------------------------------------------------
                           Range    of    Mortgage    Rates    ___%    to   ___%
                           -----------------------------------------------------
                           Weighted      Average      Mortgage     Rate     ___%
                           -----------------------------------------------------
                           Range   of  Loan  to  Value   Ratios   ___%  to  ___%
                           -----------------------------------------------------
                           Weighted   Average   Loan   to   Value   Ratio   ___%
                           -----------------------------------------------------
                           Geographic   Concentration  of  Mortgaged  Properties
                           Securing  Mortgage  Loans  in  Excess  of 5%  of  the
                           Aggregate     Principal     Balance  __________  ___%
                           -----------------------------------------------------
                           Maximum   Five-Digit  Zip  Code   Concentration  ___%
                           -----------------------------------------------------
[MORTGAGE-BACKED
  SECURITIES.............  [Title and issuer of  underlying  securities,  amount
                           deposited  or  pledged,   amount  originally  issued,
                           maturity    date,    interest    rate,    [redemption
                           provisions], description of other material terms.]

[CHANGES TO MORTGAGE LOANS The  Depositor  may  remove  mortgage  loans from the
                           pool, or may make  substitutions for certain mortgage
                           loans,  in advance  of the  Closing  Date.  After the
                           issuance  of  the  Certificates,  the  Depositor  may
                           remove certain  mortgage loans from the trust through
                           repurchase or, under certain circumstances,  may make
                           substitutions for certain mortgage loans.

                           See  "Description  of the [Mortgage  Loans][MBS]"  in
                           this prospectus supplement.]

OPTIONAL TERMINATION
  OF THE TRUST..........   The   Master   Servicer   may,   subject  to  certain
                           conditions  including the then-remaining  size of the
                           trust's assets,  purchase all  outstanding  [Mortgage
                           Loans][MBS]  and thereby  effect early  retirement of
                           the Certificates. [At its option, the Master Servicer
                           may also, subject to certain conditions including the
                           then-remaining  size of the trust's assets,  purchase
                           any  Class  [  ]  Certificates.]   See  "Pooling  and
                           Servicing  Agreement--Termination" in this prospectus
                           supplement.

                            EFFECT OF PREPAYMENTS ON
                          YOUR INVESTMENT EXPECTATIONS

[GENERALLY.................The  Certificates  were  structured  assuming,  among
                           other things,  that prepayments on the Mortgage Loans
                           occur  at  a  constant  rate  of  ___%  [SPA]  [CPR].
                           However,  no one  can  predict  the  actual  rate  of
                           prepayment of principal on the Mortgage Loans.

                           IN DECIDING WHETHER TO PURCHASE ANY CERTIFICATES, YOU
                           SHOULD  MAKE  AN  INDEPENDENT   DECISION  AS  TO  THE
                           APPROPRIATE   PREPAYMENT   ASSUMPTIONS   TO  USE.  If
                           prepayments on the Mortgage Loans are higher or lower
                           than you  anticipate,  the investment  performance of
                           the  Certificates  may vary  materially and adversely
                           from your investment expectations.

                           [In  addition,  if you  are  purchasing  Class  [___]
                           Certificates you should consider that the Class [___]
                           Certificates  in the aggregate will be more sensitive
                           to  prepayments  on the Mortgage Loans than the Class
                           [___]  Certificates  because such prepayments will be
                           disproportionately   allocated  to  the  Class  [___]
                           Certificates then entitled to principal distributions
                           during  the  [___]  years   beginning  on  the  first
                           Distribution    Date.   See   "Description   of   the
                           Certificates--Distributions"   and  "Certain   Yield,
                           Prepayment  and  Maturity   Considerations"  in  this
                           prospectus supplement.]

                           The  actual  yield  on your  Certificates  may not be
                           equal to the  yield  you  anticipated  at the time of
                           purchase or, notwithstanding that the actual yield is
                           equal to the yield you  anticipated at that time, the
                           total  return  on  investment  you  expected  or  the
                           expected  weighted average life of your  Certificates
                           may not be  realized.  These  effects are  summarized
                           below.]

[YIELD.................... The actual yield on your  Certificates in relation to
                           the  related  Pass-Through  Rate will vary  depending
                           upon  the  price  you  paid  for  your  Certificates.
                           
                           o  If you purchase a Certificate [(other than a Class
                              [___]  Certificate)]  at an  amount  equal  to its
                              unpaid  certificate  balance  (that is, at "par"),
                              your effective  yield  (assuming that there are no
                              interest  shortfalls  and assuming the full return
                              of your invested  principal) will  approximate the
                              Pass-Through Rate on that Certificate.

                           o  If  you  pay  less  or  more   than   the   unpaid
                              certificate balance of a Certificate (that is, buy
                              the  Certificate  at a  "discount"  or  "premium,"
                              respectively),    then,   your   effective   yield
                              (assuming  that there are no  interest  shortfalls
                              and  assuming  the full  return  of your  invested
                              principal) will be higher or lower,  respectively,
                              than  the  Pass-Through  Rate on the  Certificate,
                              because such discount or premium will be amortized
                              over the life of the Certificate.

                           The yield on your  Certificates will also be affected
                           by the rate and timing of prepayments on the Mortgage
                           Loans.   Any   deviation   in  the  actual   rate  of
                           prepayments  on the Mortgage  Loans from the rate you
                           assumed will affect the period of time over which, or
                           the rate at which,  the  discount or premium  will be
                           amortized and,  consequently,  will cause your actual
                           yield to differ from that which you anticipated.

                           [If you purchase Class [___] Certificates, which have
                           no certificate balance,  your yield will be sensitive
                           to both the timing of receipt of prepayments  and the
                           overall rate of prepayment on the Mortgage Loans.]

                           IF YOU ARE PURCHASING CERTIFICATES AT A DISCOUNT, YOU
                           SHOULD   CONSIDER   THE  RISK  THAT  A  SLOWER   THAN
                           ANTICIPATED   RATE  OF  PRINCIPAL   PAYMENTS  ON  THE
                           MORTGAGE LOANS WILL RESULT IN AN ACTUAL YIELD THAT IS
                           LOWER THAN YOUR EXPECTED YIELD.

                           IF YOU ARE PURCHASING  CERTIFICATES AT A PREMIUM, [OR
                           IF YOU ARE PURCHASING CLASS [___] CERTIFICATES, WHICH
                           HAVE NO CERTIFICATE BALANCE,] YOU SHOULD CONSIDER THE
                           RISK THAT A FASTER THAN ANTICIPATED RATE OF PRINCIPAL
                           PAYMENTS  ON THE  MORTGAGE  LOANS  WILL  RESULT IN AN
                           ACTUAL YIELD THAT IS LOWER THAN YOUR  EXPECTED  YIELD
                           AND THAT A RAPID RATE OF  PRINCIPAL  PAYMENTS  ON THE
                           MORTGAGE  LOANS  COULD  RESULT  IN THE LOSS OF ALL OR
                           PART OF YOUR INITIAL INVESTMENT.]

REINVESTMENT RISK......... As  stated  above,  if  you  purchase  a  Certificate
                           [(other  than a  Class  [___]  Certificate)]  at par,
                           fluctuations   in  the  rate  of   distributions   of
                           principal  will  generally  not affect  your yield to
                           maturity.   However,   the   total   return  on  your
                           investment, even if you purchase your Certificates at
                           par,  will  be  reduced  if  principal  distributions
                           received on your Certificates cannot be reinvested at
                           a rate as high as the stated Pass-Through Rate.

                           You  should  consider  the risk that  rapid  rates of
                           prepayments  on the Mortgage  Loans may coincide with
                           periods  of low  prevailing  market  interest  rates.
                           During  periods  of low  prevailing  market  interest
                           rates,  mortgagors  may  be  expected  to  prepay  or
                           refinance  Mortgage  Loans that carry  interest rates
                           significantly higher than then-current interest rates
                           for  mortgage  loans.  Consequently,  the  amount  of
                           principal   distributions   available   to  you   for
                           reinvestment  at such low  prevailing  interest rates
                           may be relatively large.

                           Conversely, slow rates of prepayments on the Mortgage
                           Loans may coincide  with  periods of high  prevailing
                           market  interest  rates.  During such periods,  it is
                           less likely that  mortgagors  will elect to prepay or
                           refinance Mortgage Loans and,  therefore,  the amount
                           of  principal  distributions  available  to  you  for
                           reinvestment at such high  prevailing  interest rates
                           may be relatively small.

WEIGHTED AVERAGE LIFE
  VOLATILITY.............. One  indication  of the impact of varying  prepayment
                           speeds on a security  is the  change in its  weighted
                           average life. 

                           o  The  "weighted  average  life"  of  a  Certificate
                              [(other  than a Class [___]  Certificate)]  is the
                              average amount of ---------------------- time that
                              will  elapse  between  the date of issuance of the
                              Certificate  and the date on which each  dollar in
                              reduction   of  the   principal   balance  of  the
                              Certificate is distributed to the investor.

                           o  [The  weighted  average  life  of  a  Class  [___]
                              Certificate  is related to the  average  amount of
                              time that will elapse between the date of issuance
                              of the  Certificates  and the date on  which  each
                              dollar in reduction of the certificate balances of
                              the Class  [___],  Class  [___],  Class  [___] and
                              Class  [___]   Certificates  [(a  portion  of  the
                              certificate  balance  of each such  Class of which
                              corresponds  to the  notional  amount of the Class
                              [___]   Certificates)]   is   distributed  to  the
                              investors in the Class [___],  Class [___],  Class
                              [___] and Class [___] Certificates.]

                           Low rates of  prepayment  may result in the extension
                           of the weighted  average life of a Certificate.  High
                           rates of prepayment  may result in the  shortening of
                           the weighted average life of a Certificate.

                           In general,  if you purchase your Certificates at par
                           and the weighted average life of your Certificates is
                           extended  beyond your  anticipated  time period,  the
                           market  value of your  Certificates  may be adversely
                           affected  even  though the yield to  maturity on your
                           Certificates is unaffected.

                           [IF    YOU    ARE    PURCHASING    __________________
                           CERTIFICATES, YOU SHOULD CONSIDER THAT THEIR WEIGHTED
                           AVERAGE LIVES WILL BE EXTREMELY SENSITIVE TO THE RATE
                           OF  PREPAYMENTS  ON THE  MORTGAGE  LOANS.  IF YOU ARE
                           PURCHASING ________________  CERTIFICATES, YOU SHOULD
                           CONSIDER  THAT THEIR  WEIGHTED  AVERAGE  LIFE WILL BE
                           HIGHLY  SENSITIVE TO THE RATE OF  PREPAYMENTS  ON THE
                           MORTGAGE LOANS.]

                           The sensitivity of the weighted  average lives of the
                           Certificates  to  prepayments  is  illustrated in the
                           tables  appearing  under the heading  "Certain Yield,
                           Prepayment  and  Maturity   Considerations"  in  this
                           prospectus supplement.  THESE ILLUSTRATIONS ARE BASED
                           ON  PREPAYMENT  AND  OTHER   ASSUMPTIONS   WHICH  ARE
                           UNLIKELY  TO  MATCH  THE  ACTUAL  EXPERIENCE  ON  THE
                           MORTGAGE LOANS. THEREFORE, YOUR RESULTS WILL VARY.

                           See "Risk  Factors--Prepayments  May Adversely Affect
                           Yield,"  "Certain  Yield,   Prepayment  and  Maturity
                           Considerations"     and     "Description    of    the
                           Certificates--Distributions"   in   this   prospectus
                           supplement.

                       ADDITIONAL ASPECTS OF CERTIFICATES


RATINGS....................The  Class  [___]  Certificates  will  not be  issued
                           unless they be rated [not lower  than] the  following
                           ratings by __________:

                           :------------------------------------:--------------:
                           :    Class [___]                     :              :
                           :------------------------------------:--------------:
                           
                           A rating  agency  may lower or  withdraw  a  security
                           rating at any time.

                           See "Ratings" in this  prospectus  supplement and the
                           prospectus  for a discussion  of the basis upon which
                           ratings are given,  the limitations of and exclusions
                           from the ratings and the conclusions  that may not be
                           drawn from a rating.

FORM OF CERTIFICATES;
  DENOMINATIONS........... Your   Certificates   will  be  issued   [either]  in
                           [book-entry    form]    [or]    [fully    registered,
                           certificated form]. The Class [___] Certificates will
                           be offered in minimum denominations of $_____ initial
                           certificate  balance.  Investments  in  excess of the
                           minimum  denominations  may be made in  multiples  of
                           $__.

[REGISTRATION, CLEARANCE 
  AND SETTLEMENT OF THE
  CLASS [__] CERTIFICATES..Your  certificates will be  registered in the name of
                           Cede &  Co.,  as  nominee  of  The  Depository  Trust
                           Company  ("DTC"),  and will not be registered in your
                           name.  You will not receive a definitive  certificate
                           representing  your  interest,  except in very limited
                           circumstances    described    in   this    prospectus
                           supplement.   As  a   result,   you  will  not  be  a
                           certificateholder  of  record,  and you will  receive
                           distributions   on  your   certificates  and  reports
                           relating to  distributions  only through  DTC,  Cedel
                           Bank,   S.A.   ("CEDEL")  or  The  Euroclear   System
                           ("Euroclear")  or through  participants in DTC, CEDEL
                           or Euroclear.

                           You may hold your  Certificates  through:  (i) DTC in
                           the  United  States;  or (ii) CEDEL or  Euroclear  in
                           Europe. Transfers within DTC, CEDEL or Euroclear will
                           be  made in  accordance  with  the  usual  rules  and
                           operating  procedures of those systems.  Cross-market
                           transfers  between persons holding  directly  through
                           DTC,  CEDEL  or  Euroclear  will be  effected  in DTC
                           through  the  relevant   depositories   of  CEDEL  or
                           Euroclear.

                           The Depositor  may elect to terminate the  book-entry
                           system through DTC with respect to all or any portion
                           of any class of the Certificates.

                           See  "Description  of  the   Certificates--Book-Entry
                           Registration  and  Definitive  Certificates"  in  the
                           prospectus.

                           We expect that the Class [___]  Certificates  will be
                           delivered in book-entry  form through the  facilities
                           of DTC, CEDEL or Euroclear on or about ----------.]

TAX STATUS................ [An  election  will be made to treat  the  Trust as a
                           real estate mortgage investment conduit ("REMIC") for
                           federal  income  tax  purposes.  In  the  opinion  of
                           counsel, the Trust will qualify for this treatment.

                           Pertinent  federal  income  tax  consequences  of  an
                           investment in the Class [___] Certificates include:

                           o  The  Class  [___]   Certificates  will  constitute
                              "regular  interests"  in the REMIC  [and the Class
                              [___]   Certificates  will  constitute   "residual
                              interests" in the REMIC.]

                           o  The  regular  interests  will be  treated as newly
                              originated debt instruments for federal income tax
                              purposes.

                           o  Beneficial  owners  will  be  required  to  report
                              income  on  the  Class   [___]   Certificates   in
                              accordance with the accrual method of accounting.

                           o  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.]

                           See "Certain Federal Income Tax Consequences" in this
                           prospectus supplement and "Certain Federal Income Tax
                           Consequences--REMICs--Taxation  of  Owners  of  REMIC
                           Regular Certificates" in the prospectus.]

ERISA CONSIDERATIONS.......[Subject to the satisfaction of important  conditions
                           described  under  "ERISA   Considerations"   in  this
                           prospectus   supplement   and  in  the   accompanying
                           prospectus,  the  Class  [___]  Certificates  may  be
                           purchased  by persons  investing  assets of  employee
                           benefit plans or individual retirement accounts.]

                           [THE CLASS [___]  CERTIFICATES  MAY NOT BE  PURCHASED
                           BY, OR TRANSFERRED TO, A PLAN OR ANY PERSON INVESTING
                           THE  ASSETS  OF A PLAN.  (THIS  PROHIBITION  DOES NOT
                           APPLY TO AN INSURANCE COMPANY INVESTING ASSETS OF ITS
                           GENERAL  ACCOUNT  UNDER   CIRCUMSTANCES  WHICH  WOULD
                           QUALIFY FOR AN EXEMPTION UNDER PROHIBITED TRANSACTION
                           CLASS EXEMPTION 95-60.)]

LEGAL INVESTMENTS..........[The Class [___]  Certificates  will [not] constitute
                           "mortgage  related  securities"  for  purposes of the
                           Secondary Mortgage Market Enhancement Act of 1984, as
                           amended   ("SMMEA")[,   so   long   as:   (i)   those
                           certificates  are  rated  in one of the  two  highest
                           rating categories by one or more rating agencies; and
                           (ii) the  underlying  mortgage  loans are  secured by
                           real estate].

                           Except as to SMMEA status,  no representation is made
                           regarding   the   proper   characterization   of  the
                           Certificates  for  purposes of any  applicable  legal
                           investment    restrictions,     regulatory    capital
                           requirements  or other  similar  purposes.  Regulated
                           entities  should  consult  with  their  own  advisors
                           regarding these matters.



<PAGE>



                                  RISK FACTORS

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

PREPAYMENTS MAY ADVERSELY AFFECT YIELD

         The rate of  distributions  of  principal  and the yield to maturity on
your  Certificates will be directly related to the rate of payments of principal
on the Mortgage Loans and the amount and timing of mortgagor  defaults resulting
in Realized  Losses.  Mortgagors are permitted to prepay the Mortgage  Loans, in
whole or in part, at any time without penalty. The rate of principal payments on
the Mortgage Loans will be affected by, among other things:

         o  the  amortization schedules of the Mortgage Loans;

         o  the rate of principal prepayments (including partial prepayments and
            those resulting from refinancing) thereon by mortgagors;

         o  liquidations of defaulted  Mortgage Loans;

         o  repurchases  of  Mortgage  Loans by the  Depositor  as a  result  of
            defective   documentation   or  breaches  of   representations   and
            warranties, optional purchase by the Depositor of defaulted Mortgage
            Loans; and

         o  the optional  purchase by the Master  Servicer or the Trustee of all
            of the Mortgage  Loans in  connection  with the  termination  of the
            Trust.

         See  "Certain  Yield,  Prepayment  and  Maturity   Considerations"  and
"Pooling and Servicing Agreement--Termination" in this prospectus supplement and
"Description  of  the   Agreements--Assignment   of  Assets;   Repurchases"  and
"--Representations and Warranties; Repurchases" in the prospectus.

         The rate of payments (including prepayments) on pools of mortgage loans
is influenced by a variety of economic, geographic, social and other factors.

         o  If  prevailing  rates for  similar  mortgage  loans  fall  below the
            Mortgage Rates on the Mortgage Loans,  the rate of prepayment  would
            generally be expected to increase.

         o  Conversely,  if interest rates on similar  mortgage loans rise above
            the Mortgage  Rates on the Mortgage  Loans,  the rate of  prepayment
            would generally be expected to decrease.

         The rate of prepayment on the Mortgage  Loans may also be influenced by
programs  offered by mortgage  originators,  on a general or targeted  basis, to
encourage  refinancing.  See  "Yield  Considerations--Other   Factors  Affecting
Weighted Average Life--Refinancings" in the prospectus.

         If you are purchasing  Certificates at a discount,  you should consider
the risk that if principal payments on the Mortgage Loans occur at a rate slower
than you expected, your yield may be lower than you expected.

         If you are purchasing Certificates at a premium[, or are purchasing the
[_____] Certificates,  which have no certificate  balance],  you should consider
the risk that if principal payments on the Mortgage Loans occur at a rate faster
than you  expected,  your  yield  may be lower  than you  expected.  [IF YOU ARE
PURCHASING CLASS [___]  CERTIFICATES,  YOU SHOULD CONSIDER THE RISK THAT A RAPID
RATE OF PRINCIPAL PAYMENTS ON THE MORTGAGE LOANS COULD RESULT IN YOUR FAILURE TO
RECOVER YOUR INITIAL INVESTMENT.]

         See  "Summary  of  Terms--Effects  of  Prepayments  on Your  Investment
Expectations"  and  "Certain  Yield,  Prepayment  and  Maturity  Considerations"
herein.

GEOGRAPHIC CONCENTRATION MAY INCREASE RISK OF LOSS BECAUSE OF ADVERSE ECONOMIC
CONDITIONS OR NATURAL DISASTERS

         The yield to  maturity  on your  Certificates  may be  affected  by the
geographic  concentration  of the  Mortgaged  Properties  securing  the Mortgage
Loans.  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 on mortgage
loans  generally.  Any  concentration of the Mortgage Loans in such a region may
present risk  considerations  in addition to those generally present for similar
mortgage-backed securities without such concentration.  In addition, California,
Florida,  Texas and several other regions have  experienced  natural  disasters,
including earthquakes,  fires, floods and hurricanes, which may adversely affect
property  values.  Any  deterioration  in housing  prices in the states in which
there is a significant  concentration  of Mortgaged  Properties,  as well as the
other  states  in  which  the  Mortgaged   Properties   are  located,   and  any
deterioration of economic  conditions in such states which adversely affects the
ability of  borrowers to make  payments on the  Mortgage  Loans may increase the
likelihood of losses on the Mortgage Loans. Such losses, if they occur, may have
an adverse effect on the yield to maturity of your Certificates[,  especially if
they are subordinated  and  particularly if they are Class [___]  Certificates].
The  states  and  geographic  areas  where  there  are large  concentrations  of
Mortgaged  Properties are identified  under  "Description of the [Mortgage Pool]
[MBS]" in this prospectus supplement.

[SUBORDINATION OF CLASS [___] CERTIFICATES INCREASES RISK OF LOSS

         The rights of the holders of each Class of Class [___]  Certificates to
receive  distributions will be subordinated to such rights of the holders of the
Class  [___]  Certificates  and  the  lower-numbered   Classes  of  Class  [___]
Certificates,  if any. In  addition,  Realized  Losses will be  allocated to the
Class  [___]  Certificates  in the reverse  order in which they are  entitled to
distributions  of principal  before being allocated to the Class A Certificates.
Accordingly,  if you are purchasing Class [___]  Certificates,  you will be more
likely to experience  losses as a result of the occurrence of losses or interest
shortfalls    on    the    Mortgage    Loans.    See    "Description    of   the
Certificates--Subordination" in this prospectus supplement.]

[RIGHTS OF BENEFICIAL OWNERS MAY BE LIMITED BY BOOK-ENTRY SYSTEM FOR CERTAIN 
CLASSES OF CLASS [___] CERTIFICATES

         Transactions  in the  Book-Entry  Certificates  generally  can  only be
carried out through DTC, DTC Participants and Indirect DTC Participants.  If you
are a Beneficial Owner of Book-Entry  Certificates,  your ability to pledge your
Certificates,  and the liquidity of your Certificates in general, may be limited
due to the fact that you will not have a physical certificate.  In addition, you
may  experience  delays in receiving  payments on your  Certificates.  See "Risk
Factors--Book-Entry  Certificates May Experience Decreased Liquidity and Payment
Delay"  and  "Description  of  the  Certificates--Book-Entry   Registration  and
Definitive Certificates" in the prospectus.]

CERTIFICATES MAY NOT BE APPROPRIATE FOR INDIVIDUAL INVESTORS

         If you  are  an  individual  investor  who  does  not  have  sufficient
resources  or  expertise  to  evaluate  the  particular  characteristics  of the
applicable  Class of  Certificates,  the  Certificates may not be an appropriate
investment for you. This may be the case because,  among other things:  

         o  if you purchase  your  Certificates  at a price other than par, your
            yield to maturity will be sensitive to the uncertain rate and timing
            of principal prepayments on the Mortgage Loans;

         o  the rate of principal  distributions  on, and the  weighted  average
            life of, the  Certificates  will be sensitive to the uncertain  rate
            and timing of principal  prepayments  on the Mortgage  Loans and the
            priority   of   principal   distributions   among  the   Classes  of
            Certificates,  and as such  the  Certificates  may be  inappropriate
            investments  for you if you require a  distribution  of a particular
            amount of principal on a specific  date or an otherwise  predictable
            stream of distributions;

         o  there can be no assurance that you will be able to reinvest  amounts
            distributed in respect of principal on your Certificates  (which, in
            general, are expected to be greater during periods of relatively low
            interest  rates)  at a rate  at  least  as  high  as the  applicable
            Pass-Through Rate or expected yield;

         o  there  can  be  no  assurance  that  a  secondary   market  for  the
            Certificates   will  develop  or  provide  you  with   liquidity  of
            investment; and

         o  you must report interest as well as original issue discount, if any,
            on the accrual method of accounting, even if you are otherwise using
            the cash method of accounting.

         If  you  are an  individual  investor  considering  the  purchase  of a
Certificate,  you should also  carefully  consider  the further  risks and other
special  considerations  discussed  above  and under the  headings  "Summary  of
Terms--Effects  of Prepayments  on Your  Investment  Expectations"  and "Certain
Yield, Prepayment and Maturity Considerations" in this prospectus supplement and
"Risk Factors--Rate of Prepayment on Mortgage Loans May Adversely Affect Average
Lives and Yields on Certificates" in the prospectus.

YEAR 2000 READINESS DISCLOSURE

         The Depositor is aware of the issues  associated  with the  programming
code in existing computer systems as the millennium (year 2000) approaches.  The
"year 2000 problem" is pervasive and complex: virtually every computer operation
will be affected in some way by the rollover of the two-digit  year value to 00.
The issue is whether  computer  systems will properly  recognize  date-sensitive
information  when  the  year  changes  to  2000.  Systems  that do not  properly
recognize such information could generate  erroneous data, fail or cause another
system to fail. "Systems" include all hardware, networks, system and application
software,  commercial  "off-the-shelf"  software,  data and voice  communication
devices,  and embedded technology such as data-impacted  processors in automated
systems such as elevators,  telephone systems,  security systems, vault systems,
heating and cooling systems and others.

         The  Depositor  has been advised by each of the Master  Servicer,  [the
Special  Servicer,]  [the  Sub-Servicer]  and the  Trustee  that  they  will use
commercially  reasonable efforts to either (i) implement  modifications to their
respective existing systems to the extent required to cause them to be year 2000
compliant or (ii) acquire computer systems that are year 2000 compliant, in each
case prior to January 1, 2000. However,  neither the Depositor nor any affiliate
of the Depositor has made any independent  investigation of the computer systems
of the Master  Servicer,  [the  Special  Servicer,]  [the  Sub-Servicer]  or the
Trustee.  In the event  that  computer  problems  arise out of a failure of such
efforts to be  completed on time,  or in the event that the computer  systems of
the Master Servicer,  [the Special  Servicer,] [the Sub-Servicer] or the Trustee
are not fully year 2000 compliant,  the resulting  disruptions in the collection
or  distribution  of sums  collected  or required to be advanced on the Mortgage
Loans could materially and adversely affect the holders of the Certificates.

         DTC  has  informed  its  DTC  Participants  and  other  members  of the
financial community (the "Industry") that it has developed and is implementing a
program  so that its  Systems,  as the same  relate  to the  timely  payment  of
distributions  (including  principal  and income  payments) to  securityholders,
book-entry deliveries, and settlement of trades within DTC, continue to function
appropriately.  This program  includes a technical  assessment and a remediation
plan,  each of which is complete.  Additionally,  DTC's plan  includes a testing
phase, which is expected to be completed within appropriate time frames.

         However,  DTC's  ability  to  perform  properly  its  services  is also
dependent  upon other  parties,  including  but not limited to issuers and their
agents,  as well as third party  vendors  from whom DTC  licenses  software  and
hardware,  and third  party  vendors on whom DTC relies for  information  or the
provision  of  services,  including  telecommunication  and  electrical  utility
service  providers,  among  others.  DTC has informed  the  Industry  that it is
contacting  (and will  continue to contact)  third party  vendors  from whom DTC
acquires  services to: (i) impress  upon them the  importance  of such  services
being year 2000  compliant;  and (ii)  determine the extent of their efforts for
year 2000  remediation  (and, as  appropriate,  testing) of their  services.  In
addition, DTC is in the process of developing such contingency plans as it deems
appropriate.

         According to DTC,  the  foregoing  information  with respect to DTC has
been  provided  to the  Industry  for  informational  purposes  only  and is not
intended to serve as a representation,  warranty or contract modification of any
kind.

         In the event  that  computer  problems  arise  out of a failure  of the
efforts  described  above to be  completed  on time,  or in the  event  that the
Systems of the  Trustee,  the Master  Servicer,  [the  Special  Servicer,]  [the
Sub-Servicer]  or  DTC  are  not  fully  year  2000  compliant,   any  resulting
disruptions in the collection and  distribution  of receipts on or in respect of
the Mortgage Loans could materially adversely affect your Certificates.

         See "Risk Factors" in the prospectus for a description of certain other
risks and special considerations applicable to the Certificates.

[CERTAIN MORTGAGE LOANS WERE ACQUIRED FROM TROUBLED ORIGINATORS

         Certain of the  Mortgage  Loans were  acquired  by the  Depositor  from
[Originating  Institutions],  each of  which is  subject  to  receivership.  The
financial  difficulties  experienced by the [Originating  Institutions] may have
adversely  affected the standards and procedures  pursuant to which the Mortgage
Loans were originated or purchased by the [Originating  Institutions] and/or the
manner in which such Mortgage  Loans have been  serviced  prior to assumption of
servicing  responsibilities  by the  Master  Servicer,  which  could  materially
adversely affect your Certificates.

LIMITED INFORMATION IS AVAILABLE WITH RESPECT TO CERTAIN ORIGINATORS

         The information set forth in this Prospectus Supplement with respect to
the  Mortgage  Loans is based  upon the books and  records  of the  [Originating
Institutions],  as well as a  limited  review  of the  credit  and  legal  files
relating  to the  Mortgage  Loans.  Because of the limited  nature of  available
information,  the Depositor will not be able to determine fully the origination,
credit appraisal and  underwriting  practices of the originators of the Mortgage
Loans,  and  therefore  this  Prospectus  Supplement  may 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,  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 [and/or  junior] 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 a Pooling  and  Servicing  Agreement,  to be dated as of the Cut-off
Date, among the Depositor,  the Master Servicer[,  the Special Servicer] and the
Trustee (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

         The amount of Monthly  Payment on certain  Mortgage  Loan is subject to
adjustment on specified Due Dates (each such date, a "Payment Adjustment Date").
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

         With  regard  to each  Mortgage  Loan,  the date upon  which  scheduled
payments of principal  and/or  interest  ("Monthly  Payments") are due is herein
referred to as the "Due Date."  [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.]

         [___  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 the Mortgage Loans,  thereby leaving  substantial  outstanding
principal  amounts due and payable  (each such  payment,  a "Balloon  Payment").
Loans  providing  for  Balloon  Payments  involve a greater  degree of risk than
self-amortizing  loans. See "Risk Factors--Balloon Loans Have Specific Risks" in
the Prospectus.]

         [The  Mortgage  Rate 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 (the "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 the Interest  Distribution  Amount 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 "Interest Distribution Amount" 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.

         [Initially,  the  "Senior  Accelerated  Percentage"  will  equal  100%.
Thereafter, the Senior Accelerated Percentage
may be reduced under certain circumstances.  [Describe circumstances]]

         [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, 199__.......
____________ 25, 199__.......
____________ 25, 199__.......
____________ 25, 199__.......
____________ 25, 199__.......
____________ 25, 199__.......
____________ 25, 199__.......
____________ 25, 200__.......
____________ 25, 200__.......
____________ 25, 200__.......
____________ 25, 200__.......

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

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

[Class [ ] Yield Consideration]

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



<PAGE>



                         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>

                             As of December 31, 19         As of December 31, 19            As of      , 19
                            -------------------------     ------------------------       ------------------------
                            By No. of       By Dollar     By No. of      By Dollar       By No. of      By Dollar
                              Loans         Amount of       Loans        Amount of         Loans        Amount of
                              -----           Loans         -----          Loans           -----          Loans
                                              -----                        -----                          -----
                                                        (Dollar Amount in Thousands)
Total Portfolio           ________         $______       ________       $______          ________      $_______
<S>                       <C>              <C>           <C>             <C>             <C>           <C>

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 Internal Revenue Code of 1986, as amended
(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 plan or
arrangement, 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  ("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  exemption,   Prohibited
Transaction  Exemption 90-24, as amended (the "Exemption"),  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, 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 IBCA 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,  any  insurer 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  ("PTCE  95-60")  may  be  available.   Any  purchaser  of  a  [class]
Certificate will be  [required/deemed  to] represent that either (a) it is not a
Plan, and is not purchasing such  Certificate on behalf of or with assets of the
Plan, or (b) it is an insurance company which is puchasing the Certificates with
funds  contained in an  insurance  company  general  account (as defined in PTCE
95-60),  and the purchase and  holPreding  of the  Certificate  is covered under
Section I and III of PTCE 95-60. See "ERISA Considerations" in the Prospectus.

                                LEGAL INVESTMENT

         The  Class  [  ]  Certificates   will  constitute   "mortgage   related
securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984,  as  amended  ("SMMEA"),  so long as they are rated in at least the second
highest  rating  category  by the Rating  Agency,  and,  as such,  will be legal
investments  for  certain  entities to the extent  provided  in SMMEA.  However,
institutions subject to the jurisdiction of the Office of the Comptroller of the
Currency,  the Board of Governors  of the Federal  Reserve  System,  the Federal
Deposit Insurance  Corporation,  the Office of Thrift Supervision,  the National
Credit  Union  Administration  or federal or state  banking,  insurance or other
regulatory authorities should review applicable rules,  supervisory policies and
guidelines,  since  certain  restrictions  may  apply  to  investments  in  such
Certificates.  It  should  also  be  noted  that  certain  states  have  enacted
legislation  limiting to varying  extents the  ability of certain  entities  (in
particular  insurance  companies)  to invest  in  mortgage  related  securities.
Investors  should consult with their own legal advisors in determining  whether,
and to what extent,  the Class [___]  Certificates  constitute legal investments
for such investors.

         The Class [___]  Certificates  will not  constitute  "mortgage  related
securities"  under SMMEA.  The appropriate  characterization  of the Class [___]
Certificates under various legal investment  restrictions,  and thus the ability
of investors subject to these restrictions to purchase Class [___] Certificates,
may be subject to significant  interpretive  uncertainties.  All investors whose
investment  authority is subject to legal restrictions  should consult their own
legal  advisors  to  determine  whether,  and to what  extent,  the Class  [___]
Certificates will constitute legal investments for them.

         [Except as to the status of the Class [___]  Certificates  as "mortgage
related securities," no] [No] representations as to the proper  characterization
of  the  Certificates  for  legal  investment,  financial  regulatory  or  other
purposes,  or  as to  the  ability  of  particular  investors  to  purchase  the
Certificates under applicable legal investment  restrictions.  The uncertainties
described  above (and any unfavorable  future  determinations  concerning  legal
investment  or  financial   institution   regulatory   characteristics   of  the
Certificates) may adversely affect the liquidity of the Certificates.

         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                   19.     Next rate change

2.       Original balance                 20.     First payment change

3.       Current balance                  21.     Next payment change

4.       Current rate                     22.     Rate adjustment frequency

5.       Current payment                  23.     Payment adjustment frequency

6.       Note date                        24.     Period payment cap

7.       Original term                    25.     Life rate cap

8.       Remaining term                   26.     Life rate floor

9.       Maturity date                    27.     Negative amortization cap
                                                  percent

10.      Amortization                     28.     Negative amortization cap
                                                  amount
11.      Origination appraisal                                
                                          29.     LTV and current balances based
                                                  upon the Appraised Value] 
                                                                         
12.      Name of borrower  

13.      Street 

14.      City 

15.      State 

16.      Zip code 

17.      Rate index

18.      First rate change



<PAGE>



                                                                        ANNEX B

                             [TITLE, SERIES OF MBS]
                                   TERM SHEET
<TABLE>

<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>

<TABLE>

                                        CLASS             PASS-THROUGH             INITIAL                     FEATURES
                                         OF                   RATE               CERTIFICATE
                                    CERTIFICATES                                  PRINCIPAL
                                                                                   BALANCE
<S>                                 <C>                   <C>                    <C>                           <C>    

                                         [ ]               [        ]%           $[        ]                     [ ]
</TABLE>








<TABLE>


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

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.
</TABLE>


<PAGE>

<TABLE>


                                                                AS OF                                   AS OF DATE OF
                                                            DELIVERY DATE                              INITIAL ISSUANCE
SENIOR PERCENTAGE                                                [ ]%                                        [ ]%
SUBORDINATE PERCENTAGE                                           [ ]%                                        [ ]%
<S>                                 <C>                     <C>            <C>                         <C>    


RATINGS:                            RATING AGENCY                          CLASS                        VOTING RIGHTS:
                                         [ ]                                                                 [ ]
                                         [ ]
                                         [ ]
                                         [ ]
</TABLE>


<PAGE>

                                                                     [VERSION 2]

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


SUBJECT TO COMPLETION, DATED ____, 199__
PROSPECTUS

                         MORGAN STANLEY CAPITAL I INC.,
                                    DEPOSITOR

                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                      (ISSUABLE SERIES BY SEPARATE TRUSTS)

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

Morgan Stanley  Capital I Inc. will  periodically  offer  certificates in one or
more series. Each series of certificates will represent the beneficial ownership
interest  in a  trust  consisting  of one  or  more  segregated  pools  of:  (i)
multifamily or commercial mortgage loans; (ii) mortgage participations, mortgage
pass-through  certificates  and/or  mortgage-backed  securities;  (iii)  certain
direct  obligations of the United States,  agencies  thereof or agencies created
thereby;  or  (iv) a  combination  of any of the  foregoing.  Someor  all of the
mortgage loans may include  assignments  of the leases of the related  mortgaged
properties and/or assignments of the rental payments due under those leases. The
trust for a series of  certificates  may  include  letters of credit,  insurance
policies,  guarantees,  reserve funds or other types of credit support.  A trust
also may  include  currency  or  interest  rate  exchange  agreements  and other
financial assets.

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

INVESTING  IN THE  OFFERED  CERTIFICATES  INVOLVES  RISKS.  SEE  "RISK  FACTORS"
BEGINNING  ON  PAGE  ___ IN  THIS  PROSPECTUS  AND ON  PAGE  ___ OF THE  RELATED
PROSPECTUS SUPPLEMENT.

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

         The  certificates  of any series may consist of one or more classes.  A
given  class  may:  (i)  provide  for the  accrual of  interest  based on fixed,
variable or adjustable rates; (ii) be senior or subordinate to one or more other
classes in respect of certain  distributions;  (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  commencing only following the occurrence of
certain  events,  such as the  retirement  of one or more  other  classes;  (vi)
provide for  sequential  distributions  of  principal;  and/or (vii) provide for
distributions based on a combination of any of the foregoing characteristics.

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

         Distributions on the certificates  will be made only from the assets of
the related trust.  The certificates of each series will not be an obligation of
Morgan Stanley Capital I Inc. or any of its affiliates. Neither the certificates
nor any  assets in the  related  trust  will be  insured  or  guaranteed  by any
governmental  agency or  instrumentality  or any other person unless the related
prospectus supplement so provides.

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

     This  prospectus  may be used to offer and sell any series of  certificates
only  if  accompanied  by  the  prospectus   supplement  for  that  series.  The
information  in  this  prospectus  is not  complete  and  may be  changed.  This
prospectus is not an offer to sell these securities in any state where the offer
or sale is not permitted.


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

     The Securities and Exchange Commission and state securities regulators have
not approved or  disapproved of the offered  certificates  or determined if this
prospectus or the accompanying  prospectus  supplement are truthful or complete.
Any representation to the contrary is a criminal offense.


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

                           MORGAN STANLEY DEAN WITTER


<PAGE>




              IMPORTANT NOTICE about INFORMATION PRESENTED in this
              PROSPECTUS and the ACCOMPANYING PROSPECTUS SUPPLEMENT

         Information about the offered certificates is contained in two separate
documents that  progressively  provide more detail:  (a) this prospectus,  which
provides general information, some of which may not apply to a particular series
of certificates; and (b) the accompanying prospectus supplement, which describes
the specific terms of your series of certificates, including:

     o    the timing of interest and principal payments;

     o    applicable interest rates;

     o    information about the trust's assets;

     o    information about any credit support or cash flow agreement;

     o    the rating for each class of certificates;

     o    information regarding the nature of any subordination;

     o    any   circumstance  in  which  the  trust  may  be  subject  to  early
          termination;

     o    whether any elections  will be made to treat the trust or a designated
          portion  thereof as a "real estate  mortgage  investment  conduit" for
          federal income tax purposes;

     o    the aggregate principal amount of each class of certificates;

     o    information  regarding any master  servicer,  sub-servicer  or special
          servicer;

     o    whether the  certificates  will be initially  issued in  definitive or
          book entry form;

     IF THE TERMS OF THE OFFERED  CERTIFICATES  VARY BETWEEN THIS PROSPECTUS AND
THE ACCOMPANYING  PROSPECTUS  SUPPLEMENT,  you should rely on the information in
the  prospectus  supplement.  Further,  you should rely only on the  information
contained in this prospectus and the  accompanying  prospectus  supplement.  The
Depositor  has not  authorized  anyone to provide you with  information  that is
different.

     This prospectus and the accompanying  prospectus  supplement  include cross
references  to sections in these  materials  where you can find further  related
discussions.  The  Tables of  Contents  in this  prospectus  and the  prospectus
supplement identify the pages where these sections are located.

     Capitalized  terms in this  prospectus are defined under the caption "Index
of Terms for Prospectus"  beginning on page ___ in this prospectus.  Capitalized
terms used in the prospectus  supplement are defined under the caption "Index of
Terms for  Prospectus  Supplement"  beginning  on page S- ___ in the  prospectus
supplement.

     The  Depositor's  principal  executive  office is located at 1585 Broadway,
37TH Floor,  New York, New York 10036,  and the Depositor's  telephone number is
(212) 761-4700.

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


                              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 accompanying prospectus supplement do not
contain all of the  information  set forth in the  registration  statement.  For
further  information  regarding the documents referred to in this prospectus and
the  accompanying  prospectus  supplement,  you should refer to the registration
statement and the exhibits thereto. The 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.

     If some or all of the  mortgage  loans  owned by a trust are  secured by an
assignment of lessors'  rights in one or more leases,  rental  payments due from
the  lessees  may  be  a  significant  source  (or  even  the  sole  source)  of
distributions on the certificates.  In such  circumstances,  reference should be
made to the related prospectus supplement for information concerning the lessees
and  whether  any  of  those  lessees  are  subject  to the  periodic  reporting
requirements  of the Securities  Exchange Act of 1934, as amended (the "Exchange
Act").


                INCORPORATION of CERTAIN INFORMATION by REFERENCE

     The Depositor  will file,  or cause to be filed,  with the  Commission  the
periodic  reports with respect to each trust required under the Exchange Act and
the rules and regulations of the Commission.

     All documents and reports  filed,  or caused to be filed,  by the Depositor
with respect to a trust  pursuant to Section  13(a),  13(c),  14 or 15(d) of the
Exchange  Act  prior to the  termination  of an  offering  of  certificates  are
incorporated  in  this  prospectus  by  reference.  Each  person  to  whom  this
prospectus is delivered may obtain, without charge, from the Depositor a copy of
any such  documents  or reports  relating  to the  certificates  being  offered.
(Exhibits  to those  documents  may only be  obtained  if they are  specifically
incorporated  by reference in those  documents.)  Requests for this  information
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 certificates.

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

     Until 90 days after the date of each  prospectus  supplement,  all  dealers
that buy, sell or trade the certificates offered by such prospectus  supplement,
whether or not  participating  in the  offering,  may be  required  to deliver a
prospectus  supplement and this prospectus.  This is in addition to the dealers'
obligation to deliver a prospectus  supplement and the  accompanying  prospectus
when acting as  underwriters  and with  respect to their  unsold  allotments  or
subscriptions.




<PAGE>



                                TABLE of CONTENTS

                                                                            PAGE
AVAILABLE INFORMATION

INCORPORATION of CERTAIN INFORMATION by REFERENCE

SUMMARY of PROSPECTUS

RISK FACTORS

DESCRIPTION of the TRUST FUNDS

YIELD CONSIDERATIONS

THE DEPOSITOR

DESCRIPTION of the CERTIFICATES

DESCRIPTION of the AGREEMENTS

DESCRIPTION of CREDIT SUPPORT

CERTAIN LEGAL ASPECTS of the MORTGAGE LOANS and the LEASES

CERTAIN FEDERAL INCOME TAX CONSEQUENCES

STATE TAX CONSIDERATIONS

CERTAIN ERISA CONSIDERATIONS

LEGAL INVESTMENT

PLAN of DISTRIBUTION

LEGAL MATTERS

FINANCIAL INFORMATION

RATING

INDEX of PRINCIPAL DEFINITIONS



<PAGE>


                              SUMMARY of PROSPECTUS

          This summary highlights certain selected certain information from this
prospectus.  It does not contain all of the  information you need to consider in
making your investment  decision.  TO UNDERSTAND ALL OF THE TERMS OF AN OFFERING
OF  CERTIFICATES,  READ THIS ENTIRE  DOCUMENT  AND THE  ACCOMPANYING  PROSPECTUS
CAREFULLY.

Issuer........................Morgan Stanley Capital I 199__-__ Trust.

Title of Certificates.........Mortgage  Pass-Through  Certificates,  issuable in
                              series.

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

Master Servicer...............The Master  Servicer,  if any,  for each series of
                              certificates   will  be  named   in  the   related
                              prospectus supplement.  The Master Servicer may be
                              an affiliate of the Depositor. See "Description of
                              the  Agreements--Collection  and  Other  Servicing
                              Procedures."   

Special Servicer..............The Special  Servicer,  if any, for each series of
                              certificates  will be named, or the  circumstances
                              in accordance  with which a Special  Servicer will
                              be  appointed  will be  described,  in the related
                              prospectus supplement. The Special Servicer may be
                              an affiliate of the Depositor. See "Description of
                              the Agreements--Special Servicers."

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
                              beneficial   ownership   in  a  trust   consisting
                              primarily of:

  (a) Mortgage Assets.........The mortgage assets  comprising a particular trust
                              will consist of a pool of: (i) multifamily  and/or
                              commercial    mortgage   loans;    (ii)   mortgage
                              participations, mortgage pass-through certificates
                              or  other  mortgage-backed  securities  evidencing
                              interests   in  or  secured  by   mortgage   loans
                              (collectively,  the "MBS"); or (iii) a combination
                              of mortgage loans and MBS. The mortgage loans will
                              not be  guaranteed  or insured by the Depositor or
                              any  of  its  affiliates.  Unless  the  prospectus
                              supplement  so provides,  the mortgage  loans also
                              will  not  be   guaranteed   or   insured  by  any
                              governmental  agency or  instrumentality  or other
                              person.  The  mortgage  loans  will be  secured by
                              first  liens  or  junior  liens  on,  or  security
                              interests   in:   (i)    residential    properties
                              consisting    of   five   or   more    rental   or
                              cooperatively-owned dwelling units; 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 commercial
                              properties    or   other   types   of   commercial
                              properties.

                              The  above-described  multifamily  and  commercial
                              properties  may be  located  in  any of the  fifty
                              states,   the   District   of   Columbia   or  the
                              Commonwealth   of  Puerto  Rico.   The  prospectus
                              supplement    will    indicate   any    additional
                              jurisdictions  in which  those  properties  may be
                              located.  Unless otherwise provided in the related
                              prospectus  supplement,  all  mortgage  loans will
                              have individual  principal balances at origination
                              of at least $25,000 and original terms to maturity
                              of not more than 40 years.  Persons other than the
                              Depositor will  originate all the mortgage  loans.
                              The related prospectus supplement will indicate if
                              any  of  those  persons  are   affiliates  of  the
                              Depositor.   The   Depositor   will  purchase  all
                              mortgage assets on or before the initial  issuance
                              of the related series of certificates.

                              Each  mortgage  loan may provide for no accrual of
                              interest  or for accrual of interest at a fixed or
                              adjustable rate or at a rate that may be converted
                              from adjustable to fixed, or vice versa, from time
                              to time at the  mortgagor's  election.  Adjustable
                              mortgage  rates  may  be  based  on  one  or  more
                              indices.   Each  mortgage  loan  may  provide  for
                              scheduled  payments to  maturity or payments  that
                              adjust from time to time to accommodate changes in
                              the interest rate or to reflect the  occurrence of
                              certain  events.   Each  mortgage  loan  also  may
                              provide for negative  amortization  or accelerated
                              amortization.  Each  mortgage  loan  may be  fully
                              amortizing or require a balloon payment due on the
                              loan's stated  maturity  date.  Each mortgage loan
                              may contain  prohibitions on prepayment or require
                              payment  of  a  premium  or  a  yield  maintenance
                              penalty  in  connection  with  a  prepayment.  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   specified  in  the  related
                              prospectus  supplement.  See  "Description  of the
                              Trust Funds--Assets."

  (b) Government Securities...If the related prospectus supplement so specifies,
                              the trust may include  certain direct  obligations
                              of the United States, agencies thereof or agencies
                              created  thereby  which  provide  for  payment  of
                              interest and/or principal.

  (c) Collection Accounts.....Each  trust  will  include  one or  more  accounts
                              established   and  maintained  on  behalf  of  the
                              certificateholders.  The  person(s)  designated in
                              the related  prospectus  supplement  will,  to the
                              extent   described  in  this  prospectus  and  the
                              prospectus  supplement,  deposit into this account
                              all payments and collections  received or advanced
                              with  respect  to  the  trust's  assets.  Such  an
                              account   may  be  either   interest   bearing  or
                              non-interest   bearing,  and  funds  may  be  held
                              therein as cash or invested in certain short-term,
                              investment grade obligations.  See "Description of
                              the  Agreements--Certificate   Account  and  Other
                              Collection Accounts."

  (d) Credit Support..........If the related prospectus supplement so specifies,
                              one  or  more  classes  of  certificates   may  be
                              provided with partial or full  protection  against
                              certain  defaults and losses on a trust's mortgage
                              assets.   This   protection  may  be  provided  by
                              subordination  of one or more other  classes 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.  The  related  prospectus
                              supplement  will  describe the amount and types of
                              credit  support,  the entity  providing the credit
                              support (if applicable)  and related  information.
                              If a particular  trust  includes  MBS, the related
                              prospectus  supplement  will  describe any similar
                              forms of credit  support  applicable to those MBS.
                              See "Risk Factors--Credit Support Limitations" and
                              "Description of Credit Support."

  (e) Cash Flow
      Agreements..............If the related prospectus  supplement so provides,
                              the  trust  may  include   guaranteed   investment
                              contracts  pursuant  to which  moneys  held in the
                              collection   accounts   will  be   invested  at  a
                              specified rate. The trust also may include certain
                              agreements  designed  to  reduce  the  effects  of
                              interest   rate   or   currency    exchange   rate
                              fluctuations  on the  trust's  assets or on one or
                              more classes of  certificates.  Agreements of this
                              sort   may   include    interest   rate   exchange
                              agreements, interest rate cap or floor agreements,
                              currency    exchange    agreements    or   similar
                              agreements. (Currency exchange agreements might be
                              included in a trust if some or all of the mortgage
                              assets   (such  as  mortgage   loans   secured  by
                              mortgaged  properties  located  outside the United
                              States) are  denominated  in a  non-United  States
                              currency.) The related prospectus  supplement will
                              describe   the   principal   terms   of  any  such
                              guaranteed  investment contract or other agreement
                              and  provide   information  with  respect  to  the
                              obligor.  If a particular  trust includes MBS, the
                              related  prospectus  supplement  will describe any
                              guaranteed investment contract or other agreements
                              applicable to those MBS. See  "Description  of the
                              Trust    Funds--Cash    Flow    Agreements"    and
                              "Description of Certificates."

Distributions
on Certificates...............Each series of certificates evidencing an interest
                              in a trust that  includes  mortgage  loans will be
                              issued   pursuant  to  a  pooling  and   servicing
                              agreement.  Each series of certificates evidencing
                              an  interest  in a trust  that  does  not  include
                              mortgage loans will be issued  pursuant to a trust
                              agreement.   Each  series  of  certificates   will
                              include  one  or  more  classes.  Each  series  of
                              certificates  (including  any class or classes not
                              offered by this prospectus) will represent, in the
                              aggregate,   the   entire   beneficial   ownership
                              interest  in the  related  trust.  Each  class  of
                              certificates (other than certain stripped interest
                              certificates) will have a stated principal amount.
                              Each class of  certificates  (other  than  certain
                              stripped principal  certificates) also will accrue
                              interest based on a fixed,  variable or adjustable
                              interest rate. The related  prospectus  supplement
                              will specify the principal amount, if any, and the
                              interest   rate,   if  any,   for  each  class  of
                              certificates.   In  the  case  of  a  variable  or
                              adjustable  interest rate, the related  prospectus
                              supplement will specify the method for determining
                              the rate.

                              The certificates will not be guaranteed or insured
                              by the  Depositor  or any of its  affiliates.  The
                              certificates   also  will  not  be  guaranteed  or
                              insured    by   any    governmental    agency   or
                              instrumentality or by any other person, unless the
                              related  prospectus  supplement  so provides.  See
                              "Risk Factors--Limited Assets" and "Description of
                              the Certificates."

  (a) Interest................Each class of  offered  certificates  (other  than
                              stripped   principal   certificates   and  certain
                              classes of stripped  interest  certificates)  will
                              accrue interest at the applicable  rate.  Interest
                              will  be  distributed  to   certificateholders  as
                              provided  in the  related  prospectus  supplement.
                              Distributions with respect to interest on stripped
                              interest  certificates may be made 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 in
                              this   prospectus   and  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  principal  balance  no greater
                              than  the  outstanding  principal  balance  of the
                              trust's  assets as of the close of business on the
                              first day of the month  during  which the trust is
                              formed,  after  application of scheduled  payments
                              due  on  or  before  that  date,  whether  or  not
                              received.  (The related prospectus  supplement may
                              provide that the principal  balance of the trust's
                              assets will be determined as of a different date.)
                              The principal  balance of a certificate at a given
                              time represents the maximum amount that the holder
                              is  then   entitled   to  receive  in  respect  of
                              principal  from  future cash flow on the assets in
                              the   related   trust.   Unless   the   prospectus
                              supplement  provides  otherwise,  distributions of
                              principal will be made on each  distribution  date
                              to the class or classes of  certificates  entitled
                              thereto,  until the  principal  balances  of those
                              certificates have been reduced to zero. Unless the
                              prospectus    supplement    specifies   otherwise,
                              distributions  of principal  will be made on a pro
                              rata  basis  among  all of the  certificates  of a
                              given class or by random  selection,  as described
                              in  the   prospectus   supplement   or   otherwise
                              established  by  the  Trustee.  Stripped  interest
                              certificates  with no  principal  balance will not
                              receive distributions in respect of principal. See
                              "Description of the Certificates--Distributions of
                              Principal of the Certificates."

  Advances....................Unless the related prospectus supplement otherwise
                              provides, the Master Servicer will be obligated to
                              make certain  advances  with respect to delinquent
                              scheduled payments on the whole loans in the trust
                              if  it   determines   that  those   advances   are
                              recoverable.  Neither the Depositor nor any of its
                              affiliates  will have any  responsibility  to make
                              those advances. Advances made by a Master Servicer
                              are   reimbursable   generally   from   subsequent
                              recoveries  in  respect of those  whole  loans and
                              otherwise   to  the  extent   described   in  this
                              prospectus and the related prospectus  supplement.
                              If the  prospectus  supplement  so  provides,  the
                              Master   Servicer  will  be  entitled  to  receive
                              interest on its outstanding advances, payable from
                              amounts  in the  related  trust.  If a  particular
                              trust includes MBS, the prospectus supplement will
                              describe  any advance  obligations  applicable  to
                              those    MBS.    See     "Description    of    the
                              Certificates--Advances      in      Respect     of
                              Delinquencies."

  Termination.................If the related prospectus supplement so specifies,
                              a  series  of  certificates   may  be  subject  to
                              optional early termination  through  repurchase of
                              the  trust's  assets by a specified  party,  under
                              certain specified circumstances.  If the principal
                              amount  of  a   specified   class  or  classes  of
                              certificates  declines by a  specified  percentage
                              amount  on  or  after  a   specified   date,   the
                              prospectus  supplement  also  may  provide  that a
                              specified party will:

                                   o    solicit  bids  to  purchase  all  of the
                                        trust's assets;

                                   o    solicit  bids to  purchase a  sufficient
                                        portion of the trust's  assets to retire
                                        such class or classes;  or

                                   o    purchase   the   trust's   assets  at  a
                                        specified price.

                              In addition,  if the related prospectus supplement
                              so provides, certain other classes of certificates
                              may be  purchased  subject to similar  conditions.
                              See     "Description    of    the     Certificates
                              --Termination."

Registration of
Certificates..................If the related prospectus  supplement so provides,
                              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. If offered certificates are
                              registered  in the name of Cede & Co.,  no  person
                              acquiring an interest in those  certificates  will
                              be  entitled to receive a  definitive  certificate
                              representing   such  person's   interest   (unless
                              definitive   certificates  are  issued  under  the
                              limited circumstances  described this prospectus).
                              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  treated as a
                              real estate mortgage  investment conduit ("REMIC")
                              under  Sections  860A through 860G of the Internal
                              Revenue Code; or (ii) interests ("Grantor Trust --
                              Certificates")  in a trust  treated  as a  grantor
                              trust under applicable  provisions of the Internal
                              Revenue 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 those  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  Internal
                              Revenue Code); and (iii) may be subject to foreign
                              withholding rules. See "Certain Federal Income Tax
                              Consequences--REMICs--Taxation  of Owners of REMIC
                              Residual Certificates."

                              To the extent described in this prospectus and the
                              related   prospectus   supplement,   the   offered
                              certificates   will  be  treated  as:  (i)  assets
                              described   in  section   7701(a)(19)(C)   of  the
                              Internal  Revenue  Code;  and  (ii)  "real  estate
                              assets" within the meaning of section 856(c)(4)(A)
                              of the Internal Revenue Code. See "Certain Federal
                              Income Tax  Consequences"  in this  prospectus and
                              the  prospectus   supplement.   

  (b) Grantor Trust...........If no election is made to treat the trust relating
                              to a series of certificates as a REMIC,  the trust
                              will be  classified  as a grantor trust and not as
                              an  association   taxable  as  a  corporation  for
                              federal   income   tax   purposes.    Holders   of
                              certificates  therefore  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.

                              Investors   are  advised  to  consult   their  tax
                              advisors and to review "Certain Federal Income Tax
                              Consequences"  in this  prospectus and the related
                              prospectus supplement.

ERISA Considerations..........An  investor  that is  subject  to  Title I of the
                              Employee  Retirement  Income Security Act of 1974,
                              as  amended  ("ERISA"),  or  Section  4975  of the
                              Internal Revenue 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.
                              See  "Certain   ERISA   Considerations"   in  this
                              prospectus and the related prospectus  supplement.
                              If the related prospectus supplement so specifies,
                              certain  classes  of   certificates   may  not  be
                              transferred  unless the Trustee and the  Depositor
                              receive a letter of  representations or an opinion
                              of counsel to the effect  that the  transfer  will
                              not  result  in  a  violation  of  the  prohibited
                              transaction  provisions  of ERISA or the  Internal
                              Revenue  Code,  will not cause  the  assets of the
                              trust to be deemed  "plan  assets" for purposes of
                              ERISA or the  Internal  Revenue  Code and will not
                              subject the Trustee, the Depositor or any Servicer
                              to  additional  obligations.  See  "Certain  ERISA
                              Considerations" in this prospectus and the related
                              prospectus   supplement.

Legal Investment..............The related  prospectus  supplement  will  specify
                              whether any  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  any  restrictions
                              apply   to   an    investment   in   the   offered
                              certificates.   See  "Legal  Investment"  in  this
                              prospectus and the related prospectus  supplement.

Rating........................At the date of  issuance,  each  class of  offered
                              certificates  of each  series  will be  rated  not
                              lower  than  investment   grade  by  one  or  more
                              nationally recognized statistical rating agencies.
                              See  "Rating" in this  prospectus  and the related
                              prospectus supplement.



<PAGE>


                                  RISK FACTORS

         Investors should consider the following  factors in deciding whether to
purchase the offered certificates, as well as certain other factors set forth in
"Risk Factors" in the related prospectus supplement.

Risk of Limited Liquidity and Market Valuation Fluctuations

         There is no  assurance  that a secondary  market  will  develop for the
certificates  of any series.  If a secondary  market does  develop,  there is no
assurance it will continue or will provide holders with liquidity of investment.
Any such  secondary  market may provide less  liquidity  to  investors  than any
comparable market for securities  evidencing interests in single family mortgage
loans.  Lack of liquidity  could result in a substantial  decrease in the market
value of certificates. The market value of certificates also will fluctuate with
changes in prevailing rates of interest and other factors. Consequently, sale of
certificates in any secondary  market that may develop may be at a discount from
100% of their original  principal  balance or from their purchase price.  Morgan
Stanley & Co.  Incorporated  currently expects to make a secondary market in the
offered certificates, but has no obligation to do so.

         Except to the  extent  described  in this  prospectus  and the  related
prospectus  supplement,  certificateholders  will have no redemption rights. The
certificates  will be subject to early  retirement only under certain  specified
circumstances   described  in  this   prospectus  and  the  related   prospectus
supplement.  See  "Description of the  Certificates--Termination."  Furthermore,
secondary  market  purchasers  may look  only to this  prospectus,  the  related
prospectus  supplement and to the reports  delivered to  certificateholders  for
information    concerning   the   certificates.    See   "Description   of   the
Certificates--Reports  to  Certificateholders,"  "--Book-Entry  Registration and
Definitive  Certificates"  and  "Description of the  Agreements--Evidence  as to
Compliance."

Risk Relating to Dependence Upon Trust's Assets for Repayment

         The certificates will not represent an interest in, or be an obligation
of, the Depositor,  the Master Servicer,  or any of their  affiliates.  The only
obligations with respect to the certificates or a trust's assets will be:

          o   the obligations  (if any) of the Warranting  Party (as defined  in
              this prospectus)  pursuant to certain limited  representations and
              warranties made with respect to the mortgage loans;
           
          o   the  Master   Servicer's,   any   Special   Servicer's   and   any
              Sub-Servicer's   servicing  obligations   (including  the  limited
              obligation to make certain  advances in the event of delinquencies
              on the mortgage loans, to the extent deemed recoverable).
 
         Because  certain  representations  and  warranties  with respect to the
mortgage  assets may have been made and/or assigned in connection with transfers
of the mortgage  assets prior to the closing date, the rights of the Trustee and
the certificateholders  with respect to those representations or warranties will
be  limited  to  their  rights  as  assignees.  Unless  the  related  prospectus
supplement  so specifies,  neither the  Depositor,  the Master  Servicer nor any
affiliate  thereof will have any obligation with respect to  representations  or
warranties made by any other entity.

         Unless the related  prospectus  supplement  so  specifies,  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 trust for each  series of  certificates
(including the mortgage assets and any form of credit  enhancement)  will be the
sole source of payments  on the  certificates.  There will be no recourse to the
Depositor or any other entity if those  proceeds are  insufficient  or otherwise
unavailable to make all payments provided for under the certificates.

         Unless the related  prospectus  supplement  so  specifies,  a series of
certificates will not have any claim against, or security interest in, the trust
for any other series.  If the related trust is  insufficient to make payments on
those  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 (as defined in this prospectus) and
any  accounts  maintained  as credit  support,  may be withdrawn  under  certain
conditions described in the related prospectus supplement. Any withdrawn amounts
will not be  available  for future  payment of  principal  of or interest on the
certificates.  If a series of  certificates  consists of one or more  classes of
subordinate certificates,  the amount of any losses or shortfalls in collections
of assets on any distribution date will be borne first by one or more classes of
the subordinate certificates, as described in the related prospectus supplement.
Thereafter, those losses or shortfalls will be borne by the remaining classes of
certificates,  in the  priority  and  manner  and  subject  to  the  limitations
specified in the related prospectus supplement.

Risks Relating to Prepayments

         Prepayments (including those caused by defaults) on the mortgage assets
in any trust generally will result in a faster rate of principal payments on one
or more classes of  certificates  than if payments on those 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 and is  influenced  by a variety of economic,  demographic,  geographic,
social,  tax,  legal and other  factors.  The rate of prepayment on the mortgage
assets in any trust is  unpredictable.  There is no  assurance  that the rate of
payments  will  conform  to  any  model  described  in  this  prospectus  or 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  comprising any trust.  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, 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 those classes of  certificates  will be  sensitive--in  some cases  extremely
sensitive--to  prepayments  on  mortgage  assets.  Where the amount of  interest
payable with respect to a class is  disproportionately  high, as compared to the
amount of  principal,  (e.g.,  as in the case of  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   that  provide  for   distribution   of  principal   from  amounts
attributable to interest accrued but not currently  distributable on one or more
classes of Accrual  Certificates (as defined in this  prospectus).  As a result,
yields on those  certificates  will be sensitive to (a) the Accrual  Certificate
provisions  relating to the timing of interest  distributions,  and (b) if those
Accrual  Certificates accrue interest at a variable or adjustable interest rate,
changes in that rate.  See "Yield  Considerations"  in this  prospectus  and, if
applicable, the related prospectus supplement.

Limited Nature of Ratings

         Any rating assigned by a rating agency to a class of certificates  will
reflect the rating agency's  assessment solely of the likelihood that holders of
that class will receive  payments to which they are entitled.  A rating will not
assess: (i) the likelihood that principal prepayments (including those caused by
defaults) on the related  mortgage assets will be made; (ii) whether the rate of
prepayments  might  differ  from  that  originally  anticipated;  or  (iii)  the
likelihood  of early  optional  termination.  A rating also will not address the
possibility  that  prepayment  at higher or lower rates than  anticipated  by an
investor may cause the investor to  experience a lower than  anticipated  yield.
Additionally,  a rating  will  not  address  the  possibility  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  certificateholders  are entitled
that is not covered by the applicable rating.

         Each rating agency rating classes of a particular series will determine
the required amount,  type and nature of credit support, if any, on the basis of
its own criteria.  Those criteria are sometimes based upon an actuarial analysis
of the behavior of mortgage loans in a larger group.  There is no assurance that
the  historical  data  supporting any such  actuarial  analysis will  accurately
reflect future experience. Nor is there any assurance that the data derived from
a large  pool  of  mortgage  loans  will  accurately  predict  the  delinquency,
foreclosure or loss experience of any particular pool of mortgage assets.  There
also is no assurance that the  [appraised]  value of any mortgaged  property has
remained  or will  remain  [at its  appraisal  level]  on the date  the  related
mortgage  loan is  originated.  Moreover,  there is no  assurance  that  general
appreciation of real estate values,  if any, will limit loss  experiences on the
specific mortgaged properties.

         If the  commercial  or  multifamily  residential  real  estate  markets
experience an overall  decline in property  values,  the  outstanding  principal
balances of the mortgage loans  comprising  the mortgage  assets in a particular
trust (and any  secondary  financing on the related  mortgaged  properties)  may
equal or exceed the value of the mortgaged properties.  In that event, 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 increase the rates of  delinquencies,  foreclosures  and
losses with respect to any trust.  To the extent those losses are not covered by
the credit  support,  if any,  described in the related  prospectus  supplement,
those  losses  will be borne,  at least in part,  by the  holders of one or more
classes of certificates. 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 greater  delinquency and foreclosure risks than those associated with
single family property and, accordingly,  greater risk of loss. See "Description
of the Trust  Funds--Assets." The mortgagor's ability to repay a loan secured by
an   income-producing   property  typically  is  dependent  primarily  upon  the
successful  operation of that 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 the  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 industry,  the
mortgagor's  income tends not to reflect  directly the value of the property.  A
decline in the net operating income of an income-producing  property will likely
affect both the performance of the related loan and the liquidation value of the
property. In contrast, 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 the  property.  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 to tenants may be dependent upon the businesses  operated by the
tenants,  the  creditworthiness of the tenants or both. The liquidation value of
the property also will be affected by those factors.  The risks  associated with
those  loans may be  offset  by the  number of  tenants  or,  if  applicable,  a
diversity of types of tenant-operated business.

         It is  anticipated  that a  substantial  portion of the mortgage  loans
included in any trust will be nonrecourse  loans or loans for which recourse may
be restricted or unenforceable.  In the event of mortgagor default, recourse may
be had only  against the  specific  property and any other assets that have been
pledged to secure the related  mortgage  loan.  Even if a mortgage loan provides
for  recourse  against  the  mortgagor  and its  assets  generally,  there is no
assurance  that  recourse will provide a recovery  greater than the  liquidation
value of the related mortgaged property.

         Further, the concentration of default,  foreclosure and loss risks in a
trust comprised of mortgage loans made with respect to commercial or multifamily
properties  will  generally be greater than that  experienced  with respect to a
pool of single  family loans.  This is so both because the mortgage  assets in a
trust 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 in the trust.  Mortgage
assets in a trust 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.

Additional Risks Associated with Commercial Loans and Leases

         Each mortgagor  under a commercial loan may be an entity created solely
to own or purchase the related commercial property.  This entity may be created,
in significant  part, to isolate the property from the debts and  liabilities of
the  person  creating  this  entity.  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  those  loans  are  recourse  or  nonrecourse  obligations,  the
mortgagors  are not  expected  to have any  significant  assets  other  than the
commercial  properties  and the  related  leases,  which  will be pledged to the
Trustee.  Therefore,  payments  on any of those  commercial  loans and, in turn,
payments of principal of and interest on the related  certificates,  will depend
primarily (or solely) on rental  payments by the lessees.  Those rental payments
will, in turn, depend on continued occupancy by, and/or the creditworthiness of,
those lessees.  Both continued occupancy and  creditworthiness  may be adversely
affected by a general  economic  downturn or an adverse  change in the  lessees'
financial conditions.

         Moreover,  if a  commercial  property  was  designed for the needs of a
specific type of tenant (e.g., a nursing home, hospital, hotel or motel), it may
be difficult to promptly  re-lease the property to a suitable  substitute tenant
in the event the lessee defaults or the lease terminates early. If re-leasing to
such a substitute  is not  possible,  the value of the property may be adversely
affected.  The value of the property also may be adversely  affected by the cost
of altering it 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, the net proceeds derived from
liquidating the property  following  foreclosure  might be insufficient to cover
the outstanding principal and interest owing on the loan.

Risks Relating to Balloon Payments

         Certain of the mortgage  loans may not be fully  amortizing  over their
terms to maturity  when they are  acquired by a trust 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 a mortgagor's  ability to make a balloon  payment  typically will depend
upon its  ability  either to  timely  refinance  the loan or to timely  sell the
mortgaged property.  The mortgagor's ability to accomplish either of these goals
will be affected by a number of factors,  including  mortgage  interest rates at
the  time  of sale or  refinancing,  the  mortgagor's  equity  in the  mortgaged
property, the financial condition and operating history of the mortgagor and the
related  mortgaged  property,  tax laws,  renewability  of  operating  licenses,
prevailing  general  economic  conditions  and the  availability  of credit  for
commercial or multifamily  real properties.  In the case of certain  multifamily
properties  and mobile  home parks,  rent  control  laws also are  relevant to a
mortgagor's  ability to sell or refinance,  and reimbursement rates are relevant
in the case of certain hospitals, nursing homes and convalescent homes.

Risks Relating to Junior Mortgage Loans

         If the  prospectus  supplement  so  specifies,  certain of the mortgage
loans may be secured primarily by junior mortgages. In the event of liquidation,
satisfaction  of mortgage  loans secured by junior  mortgages is  subordinate to
satisfaction of the senior mortgage  loans. If there are  insufficient  funds to
satisfy the junior and senior mortgage  loans,  the mortgage loan would suffer a
loss and one or more classes of  certificates  would bear that loss.  Therefore,
any risks of  deficiencies  associated  with first  mortgage  loans will be even
greater in the case of junior  mortgage  loans.  See  "--Risks  Associated  with
Mortgage Loans and Mortgaged Properties."

Risks Relating to Obligor Default

         If the related prospectus supplement so specifies, 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.  Any such ability to extend or modify may apply,
in  particular,  to whole loans with 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, those whole loans.  While any entity  granting
such an extension or  modification  generally will be required to determine that
the extension or modification is reasonably likely to produce a greater recovery
on a present value basis than  liquidation,  there is no assurance  this will be
the case.  Additionally,  if the related  prospectus  supplement  so  specifies,
certain  of the  mortgage  loans  included  in the  mortgage  pool may have been
subject  to  workouts  or  similar  arrangements   following  prior  periods  of
delinquency and default.

Risks Relating to Mortgagor Type

         Mortgage loans made to partnerships, corporations or other entities may
entail greater risks of loss from  delinquency  and  foreclosure  than do single
family mortgage loans. The mortgagor's  sophistication  and form of organization
also may increase the  likelihood  of  protracted  litigation  or  bankruptcy in
default situations.

Risks Relating to Credit Support Limitations

         The prospectus  supplement for a series of  certificates  will describe
any credit  support in the related  trust.  Forms of credit  support may include
letters of credit, insurance policies, guarantees, reserve funds or combinations
thereof. Use of credit support will be subject to the conditions and limitations
described in the prospectus and in the related prospectus supplement.  Moreover,
any applicable  credit support may not cover all potential  losses or risks. For
example,  credit  support 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). Although subordination is
intended   to  reduce  the  senior   certificateholders'   risk  of   delinquent
distributions  or ultimate losses,  the amount of subordination  will be limited
and may decline under certain circumstances.  In addition, if principal payments
are made in a specified order of priority,  and limits exist with respect to the
aggregate amount of claims under any related credit support,  the credit support
may be  exhausted  before the  principal of the  certificate  classes with lower
priority  has been  repaid.  Significant  losses  and  shortfalls  on the assets
consequently  may fall  primarily  upon classes of  certificates  having a lower
payment  priority.  Moreover,  if a form of credit  support covers more than one
series of  certificates,  holders of  certificates  evidencing  an interest in a
covered  series  will be  subject to the risk that the  credit  support  will be
exhausted by the claims of other covered series.

         The  amount of any credit  support  supporting  one or more  classes of
offered certificates, including the subordination of one or more classes will be
determined on the basis of criteria established by each pertinent rating agency.
Those  criteria  will be based on an assumed  level of defaults,  delinquencies,
other  losses or other  factors.  However,  the loss  experience  on the related
mortgage  assets  may  exceed  the  assumed  levels.  See  "--Limited  Nature of
Ratings," "Description of the Certificates" and "Description of Credit Support."

         Regardless  of the  form  of any  credit  enhancement,  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 generally will 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  ratings will not be
adversely  affected.  A rating  agency  may lower the  ratings  of any series of
certificates if the  obligations of any credit support  provider are downgraded.
The  ratings  also may be  lowered  if losses  on the  related  mortgage  assets
substantially  exceed the level contemplated by the rating agency at the time of
its initial rating analysis.  Neither the Depositor, the Master Servicer nor any
of their affiliates will have any obligation to replace or supplement any credit
enhancement,  or to take any other  action to maintain any ratings of any series
of certificates.

Risks  Relating  to  Subordination  of the Subordinate Certificates; Effect of 
Losses on the Assets

         To  the  extent   described  in  this   prospectus,   the   subordinate
certificateholders'  rights to receive  distributions with respect to the assets
to which they would  otherwise be entitled will be  subordinate to the rights of
the senior certificateholders and of the Master Servicer (if the Master Servicer
is paid its servicing fee,  including any unpaid  servicing fees with respect to
one or more prior periods, and is reimbursed for certain  unreimbursed  advances
and unreimbursed  liquidation expenses).  As a result,  investors in subordinate
certificates  must be  prepared  to bear the risk  that they may be  subject  to
delays  in  payment  and  may  not  recover  their  initial   investments.   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  assumed  by an  investor,  the  yields to  maturity  on the  subordinate
certificates may be lower than anticipated.

Risks Relating to Enforceability

         Mortgages may contain a due-on-sale  clause,  which permits a 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 also may include a debt-acceleration clause, which permits a
lender to  accelerate  the debt upon a monetary or  non-monetary  default of the
mortgagor.   Those  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 if
acceleration of the indebtedness would be inequitable, unjust or unconscionable.

         If the related prospectus  supplement so specifies,  the mortgage loans
will be  secured  by an  assignment  of  leases  and  rents.  Pursuant  to those
assignments,  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 as long as there is no default.
If the mortgagor defaults,  the license terminates and the lender is entitled to
collect  rents.  These  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
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 the property.  Moreover,  the presence of hazardous or
toxic substances, or the failure to remediate the property, may adversely affect
the owner or operator's  ability to borrow using the 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.  Liability  may be
imposed even if the environmental  damage or threat was caused by a prior owner.
Under certain  circumstances,  a lender also risks such liability on foreclosure
of the mortgage.  Unless the related prospectus  supplement specifies otherwise,
neither the Master  Servicer,  the  Sub-Servicer  nor the Special  Servicer  may
acquire  title to a  mortgaged  property 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  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  in  compliance   with   applicable   environmental   laws  or
circumstances  requiring any of the foregoing actions are present, that it would
be in the best economic  interest of the trust to acquire title to the mortgaged
property and take such actions as would be necessary and  appropriate  to effect
compliance and/or respond to those 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 those plans. Due to the complexity of
regulations  governing  those 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 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
those  expenses  will be  deductible  only as itemized  deductions  (and will be
subject to all the limitations  applicable to itemized deductions) by holders of
REMIC Residual Certificates that are individuals. Accordingly, investment in the
REMIC Residual  Certificates  generally will 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
final Treasury  Department  regulations  restrict 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  principal  balance of all  outstanding
certificates of a series (or a similar means of allocating decision-making) will
be  required to direct  certain  actions.  The  actions in question  may include
directing the Special Servicer or the Master Servicer  regarding  measures to be
taken with  respect to certain  mortgage  loans and real  estate  owned  ("REO")
properties  and amending the relevant  pooling and servicing  agreement or trust
agreement. The consent or approval of the holders of the specified percentage of
the aggregate principal balance (or similar means of allocating decision-making)
will be sufficient to bind all  certificateholders  of the relevant series.  See
"Description  of the  Agreements--Events  of Default,"  "--Rights  Upon Event of
Default," "--Amendment" and "--List of Certificateholders."

Book-Entry Registration

         If the  prospectus  supplement so provides,  one or more classes of the
certificates  will  be  initially   represented  by  one  or  more  certificates
registered  in the name of Cede & Co.,  the  nominee  for  DTC,  and will not be
registered in the names of the certificateholders or their nominees.  Because of
this,   certificateholders   will  not  be   recognized   by  the   Trustee   as
"Certificateholders" unless and until definitive certificates are issued. 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

         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") and 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,   (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 of any series (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,  to the  extent set forth 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

         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 lessee to lessor under such leases (each type of assignment, a
"Lease  Assignment").   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 (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.  The term Mortgaged Properties shall refer to Multifamily Properties
or  Commercial  Properties,  or both.  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,  to the extent set forth 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 Mortgage  Loan
that may not be fully  amortizing  over the term to  maturity  and,  thus,  will
require  substantial  principal  payments  at the stated  maturity  (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,  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"),  (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 the offered certificates in this Prospectus  Supplement (the "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  national
statistical  rating agency (the "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 MBS or the related Underlying Mortgage Loans or Underlying 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.

         If specified in the Prospectus Supplement for a series of Certificates,
a Trust  Fund may  contain  one or more MBS  issued by the  Depositor  that each
represent an interest in one or more Underlying  Mortgage Loans.  The Prospectus
Supplement  for such a series will contain the  disclosure  concerning  such MBS
described in the  preceding  paragraph  and, in  particular,  will disclose such
Underlying  Mortgage  Loans  appropriately  in  light of the  percentage  of the
aggregate  principal balance of all Assets  represented by the principal balance
of such MBS.

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 will accrue interest thereon based on a fixed, variable or
adjustable  rate (a  "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  will  have a  stated
principal amount (the "Certificate  Balance") (or in addition to the Certificate
Balance  of a  class  of  Accrual  Certificates)  and  will  be  distributed  to
Certificateholders  as provided n the related Prospectus supplement (each of the
specified dates on which  distributions  are to be made, 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,  to the extent set forth 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 (as
defined herein), 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,  to the extent set forth 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 to the extent set forth 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
to the extent set forth 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,  to the  extent  set  forth  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 (to
the extent set forth 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):all payments on account of principal, including principal prepayments,
on the Assets;

         (i)       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;

         (ii)      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;

         (iii)     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";

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

         (v)       any amounts representing Prepayment Premiums;

         (vi)      any amounts 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, 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";

         (x)       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

         (xi)      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,
to the extent set forth 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 to the extent set forth 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 to the extent set forth 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.

Personality

         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, to the extent set forth 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
Latham & Watkins  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 Latham & Watkins 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; 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.

         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.

         The Internal  Revenue Service (the "IRS") has issued final  regulations
(the  "Amortizable  Bond Premium  Regulations")  dealing with  amortizable  bond
premium.  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 to the
extent set forth 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,  to the extent set forth 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, to the extent set forth 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.

         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 Latham & Watkins 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  includes  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  Latham &
Watkins 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  Certificate's,  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  at the rate  applicable  on the date they are  issued.  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.  No guidance is currently  available as to how OID would be determined
for debt  instruments  subject  to Code  Section  1272(a)(6)  that  provide  for
contingent interest.  Such treatment of REMIC Regular Certificates as contingent
payment debt  instruments may affect 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.  The IRS has issued
regulations  dealing with the amortizable  bond premium (the  "Amortizable  Bond
Premium Regulations"). The Amortizable Bond Premium Regulations by their express
terms do not 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 capital  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 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.  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  expects that the REMIC will distribute to
the  transferee  amounts  that will  equal at least 30  percent  of each  excess
inclusion,  and that such amounts will be  distributed  at or after the time the
excess  inclusion  accrues  and not  later  than  the end of the  calendar  year
following  the year of  accrual.  If the  non-U.S.  Person  transfers  the REMIC
Residual Certificate to a U.S. Person, the transfer will be disregarded, and the
foreign transferor will continue to be treated as the owner, if the transfer has
the effect of allowing the transferor to avoid tax on accrued excess inclusions.
The provisions in the REMIC  Regulations  regarding  transfers of REMIC Residual
Certificates that have tax avoidance  potential to foreign persons are effective
for all transfers after June 30, 1992. The 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 (or
applicable  successor  form adopted by the IRS for such purpose) 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"),  and Section 4975 of the Code impose certain  restrictions on
employee  benefit  plans  subject  thereto  ("ERISA  Plans") and  certain  other
relevant  plans  and  consequences  (including  but not  limited  to  individual
retirement accounts and annuities) (together with "ERISA Plans",  "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, regulatory 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 Plans, subject
thereto and disqualified persons with respect to such.

         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,
regulatory 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 25% or more of the value of any  class of  equity  interest
(excluding from the  calculation,  the value of 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. To fit
within the safe harbor  benefit plan,  investors  must own less than 25% of 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.

         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  IBCA,  Inc.,
Moody's Investors Service,  Inc. and Standard & Poor's Ratings Services (each, a
"Rating Agency") ;

         (4) The Trustee is not an affiliate of the Depositor,  any Underwriter,
the any  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 any
Servicer  represent not more than  reasonable  compensation  for such Servicer's
services  under the  Pooling  Agreement  and  reimbursement  of such  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.

         The Trust Fund must also meet the following requirements:

                  (i) the corpus of the Trust Fund must consist solely of assets
         of the type that have been included in other investment pools;

                  (ii)   certificates   evidencing   interests   in  such  other
         investment  pools  must  have been  rated in one of the  three  highest
         rating categories of a Rating Agency for at least one year prior to the
         Plan's acquisition of the Securities; and

                  (iii)   certificates   evidencing   interests  in  such  other
         investment pools must have been purchased by investors other than Plans
         for  at  least  one  year  prior  to  any  Plan's  acquisition  of  the
         Securities.

         Moreover,     the    Exemption    provides    relief    from    certain
self-dealing/conflict  of interest  prohibited  transactions that may occur when
any person who has  discretionary  authority or renders  investment  advice with
respect to the  investment of plan assets causes a Plan to acquire  certificates
in a trust,  provided that,  among other  requirements:  (i) such person (or its
affiliate) is an obligor with respect to five percent or less of the fair market
value of the obligations or receivables contained in the trust; (ii) the Plan is
not a plan with respect to which any member of the Restricted  Group (as defined
below) is the "plan sponsor" (as defined in Section 3(16)(B) of ERISA); (iii) in
the  case  of  an  acquisition  in  connection  with  the  initial  issuance  of
certificates,  at least  fifty  percent of each class of  certificates  in which
Plans have invested is acquired by persons  independent of the Restricted  Group
(as defined  below) and at least fifty percent of the aggregate  interest in the
trust fund is acquired by persons  independent of the Restricted  Group;  (iv) a
Plan's  investment  in  certificates  of any class does not  exceed  twenty-five
percent of all of the certificates of that class  outstanding at the time of the
acquisition; and (v) immediately after the acquisition, no more than twenty-five
percent  of the  assets  of any Plan  with  respect  to which  such  person  has
discretionary   authority   or  renders   investment   advice  are  invested  in
certificates  representing an interest in one or more trusts  containing  assets
sold or  serviced  by the same  entity.  The  Exemption  does not apply to Plans
sponsored  by  the  Seller,   the  Depositor,   Morgan  Stanley  and  the  other
underwriters set forth in the related Prospectus  Supplement,  the Trustee,  the
Master  Servicer,  the Pool Insurer,  any obligor with respect to the Trust Fund
Asset  included  in the Trust Fund  constituting  more than five  percent of the
aggregate  unamortized principal balance of the assets in the Trust Fund, or any
affiliate of any of such parties (the "Restricted Group").

         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 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" 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. Section 347 also provides that the enactment by a state of
any  such  legislative  restrictions  shall  not  affect  the  validity  of  any
contractual  commitment to purchase,  hold or invest in securities qualifying as
"mortgage related securities" solely by reason of Section 347 that was made, and
shall not acquire the sale or disposition  of any  securities  acquired prior to
the enactment of such state legislation. 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. ss. 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  in 12 C.F.R.  ss. 1.5
concerning "safety and soundness" and retention of credit  information,  certain
"Type IV  securities,"  defined  in 12  C.F.R.  ss.  1.2(1) to  include  certain
"commercial  mortgage-related  securities"  and  "residential   mortgage-related
securities."  As  so  defined,   "commercial   mortgage-related   security"  and
"residential    mortgage-related    security"    mean,    in   relevant    part,
"mortgage-related  security" within the meaning of SMMEA,  provided that, in the
case of a "commercial  mortgage-related security," it "represents ownership of a
promissory  note or  certificate of interest or  participation  that is directly
secured by a first lien on one or more  parcels of real estate upon which one or
more commercial structures are located and that is fully secured by interests in
a  pool  of  loans  to  numerous  obligors."  In the  absence  of  any  rule  or
administrative  interpretation by the OCC defining the term "numerous obligors,"
no representation  is made as to whether any class of Offered  Certificates will
qualify  as  "commercial  mortgage-related  securities,"  and  thus as  "Type IV
securities,"  for  investment  by national  banks.  The  National  Credit  Union
Administration  (the "NCUA") has adopted rules,  codified at 12 C.F.R. Part 703,
which permit  federal credit unions to invest in "mortgage  related  securities"
under  certain  limited  circumstances,  other than  stripped  mortgage  related
securities,  residual interests in mortgage related  securities,  and commercial
mortgage  related  securities,  unless the  credit  union has  obtained  written
approval  from  the  NCUA  to  participate  in the  "investment  pilot  program"
described in 12 C.F.R. ss. 703.140. The Office of Thrift Supervision (the "OTS")
has issued Thrift Bulletin 13a (December 1, 1998),  "Management of Interest Rate
Risk,   Investment   Securities   and  Derivative   Activities,"   which  thrift
institutions  subject  to the  jurisdiction  of the OTS should  consider  before
investing in any of the Offered Certificates.

         All  depository  institutions  considering an investment in the Offered
Certificates  should  review the  "Supervisory  Policy  Statement on  Investment
Securities and End-User Derivatives Activities" (the "1998 Policy Statement") of
the Federal Financial  Institutions  Examination Council, which has been adopted
by the Board of Governors of the Federal  Reserve  System,  the Federal  Deposit
Insurance  Corporation,  the OCC and the OTS effective May 26, 1998,  and by the
NCUA,  effective  October 1, 1998. The 1998 Policy  Statement sets forth general
guidelines  which  depository   institutions   must  follow  in  managing  risks
(including  market,  credit,  liquidity,  operational  (transaction),  and legal
risks) applicable to all securities (including mortgage pass-through  securities
and mortgage-derivative products) used for investment purposes.

         Institutions  whose investment  activities are subject to regulation by
federal or state  authorities  should  review  rules,  policies  and  guidelines
adopted  from time to time by such  authorities  before  purchasing  any Offered
Certificates,  as  certain  series or  classes  may be  deemed 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.

         If specified in the Prospectus Supplement relating to Certificates of a
particular  series offered hereby,  the Depositor,  any affiliate thereof or any
other  person or  persons  specified  therein  may  purchase  some or all of the
Certificates  of any  series  from  Morgan  Stanley  and any other  underwriters
thereof.  Such  purchaser  may  thereafter  from  time to time  offer  and sell,
pursuant to this Prospectus and the related Prospectus  Supplement,  some or all
of such Certificates so purchased, directly, through one or more underwriters to
be designated at the time of the offering of such Certificates,  through dealers
acting as agent and/or  principal or in such other manner as may be specified in
the related Prospectus Supplement. Such offering may be restricted in the manner
specified in such Prospectus  Supplement.  Such  transactions may be effected at
market prices  prevailing at the time of sale, at negotiated  prices or at fixed
prices. Any underwriters and dealers  participating in such purchaser's offering
of such  Certificates  may  receive  compensation  in the  form of  underwriting
discounts  or  commissions  from such  purchaser  and such  dealers  may receive
commissions  from the investors  purchasing such  Certificates for whom they may
act as agent (which  discounts or commissions will not exceed those customary in
those  types of  transactions  involved).  Any dealer that  participates  in the
distribution of such  Certificates may be deemed to be an  "underwriter"  within
the meaning of the Securities Act, and any commissions and discounts received by
such  dealer and any profit on the resale or such  Certificates  by such  dealer
might  be  deemed  to  be  underwriting  discounts  and  commissions  under  the
Securities Act.

         All or part of any  Class  of  Certificates  may be  reacquired  by the
Depositor  or acquired by an affiliate  of the  Depositor in a secondary  market
transaction or from an affiliate  (including Morgan Stanley).  Such Certificates
may then be included in a Trust Fund, the beneficial  ownership of which will be
evidenced  by one or more  classes of  mortgage-backed  certificates,  including
subsequent  series of  Certificates  offered  pursuant to this  Prospectus and a
Prospectus Supplement.

         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 Latham & Watkins,  or Brown & Wood LLP 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

ADA
Applicable Amount
ARM Loans
Asset Conservation Act
Asset Seller
Balloon Mortgage Loan
Bankruptcy Code
Book-Entry Certificates
Cede
CERCLA
Certificate Account
Certificate Balance
Certificate Owners
Certificates
Closing Date
Commercial Loans
Commission
Contributions Tax
Cooperatives
Covered Trust
CPR
Credit Support
Crime Control Act
Cut-off Date
Deferred Interest
Definitive Certificates
Depositor
Determination Date
Distribution Date
DTC
Due Period
Environmental Hazard Condition
Equity Participations
ERISA
Exchange Act
Exemption
FDIC
FHLMC
FNMA
Government Securities
Indirect Participants
Insurance Proceeds
IRS
L/C Bank
Labor
Lease
Legislative History
Liquidation Proceeds
Lock-out Date
Lock-out Period
Mark-to-Market Regulations
Master REMIC
Master Servicer
MBS
MBS Agreement
MBS Issuer
MBS Servicer
MBS Trustee
Morgan Stanley
Mortgage Loans
Mortgage Notes
Mortgage Rate
Mortgages
Multifamily Loans
Multifamily Properties
NCUA
Nonrecoverable Advance
Offered Certificates
OID
OID Regulations
Originator
Participants
Pass-Through Rate
Payment Lag Certificates
Permitted Investments
Plans
Prepayment Assumption
Prepayment Premium
Prohibited Transactions Tax
Prospectus Supplement
Rating Agency
RCRA
Record Date
Related Proceeds
Relief Act
REMIC Certificates
REMIC Regular Certificateholders
REMIC Regular Certificates
REMIC Regulations
REMIC Residual Certificateholder
REMIC Residual Certificates
REO Extension
REO Tax
Restricted Group
RICO
Senior Certificates
Servicing Standard
SMMEA
SMMEA Certificates
Special Servicer
Stripped ARM Obligations
Stripped Bond Certificates
Stripped Coupon Certificates
Stripped Interest Certificates
Stripped Principal Certificates
Subordinate Certificates
Sub-Servicer
Sub-Servicing Agreement
Subsidiary REMIC
Super-Premium Certificates
Title V
Trust Fund
UCC
Warrantying Party

<PAGE>

                                                                     [VERSION 2]

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


SUBJECT TO COMPLETION, DATED _______________, 199_

PROSPECTUS SUPPLEMENT
(To Prospectus dated ____, 199_)

                                 [$____________]
                                  (APPROXIMATE)
                    MORGAN STANLEY CAPITAL I TRUST 199__-__,
                                     ISSUER
                         MORGAN STANLEY CAPITAL I INC.,
                                    DEPOSITOR

        COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES __________

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

Morgan Stanley Capital I Inc. is offering certain classes of the Series 199_-___
Commercial  Mortgage   Pass-Through   Certificates  issued  by  the  trust.  The
certificates  represent  beneficial  ownership interests in a trust. The trust's
assets will  primarily be ___ of [fixed rate]  [adjustable  rate] mortgage loans
secured  by  [first  and/or  junior]  liens  on  ___   [multifamily][commercial]
properties,   [mortgage  participations,   mortgage  pass-through  certificates,
mortgaged-backed  securities  [and]  [certain  direct  obligations of the United
States or other governmental agencies].

The Series 199_-___ Certificates are not obligations of Morgan Stanley Capital I
Inc. or any of its affiliates,  and neither the  certificates nor the underlying
mortgage loans are insured or guaranteed by any governmental agency.

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

Morgan  Stanley  Capital I Inc.  will not list the offered  certificates  on any
national  securities  exchange  or on  any  automated  quotation  system  of any
registered securities association such as NASDAQ.

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

INVESTING  IN THE  OFFERED  CERTIFICATES  INVOLVES  RISKS.  SEE  "RISK  FACTORS"
BEGINNING ON PAGE S- IN THIS PROSPECTUS SUPPLEMENT AND PAGE OF THE PROSPECTUS.

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

          Certain characteristics of the offered certificates include:

<TABLE>
<CAPTION>
                       APPROXIMATE
                         INITIAL
                       CERTIFICATE
                      PRINCIPAL OR         INITIAL                              EXPECTED         RATED FINAL
                        NOTIONAL        PASS-THROUGH           RATE              RATINGS        DISTRIBUTION
       CLASS            AMOUNT(1)           RATE          DESCRIPTION(2)     ([    ]/[    ])        DATE

<S>                  <C>                      <C>             <C>                  <C>           <C>
Class [  ]...........$                        %               Fixed
Class [  ]...........$                        %               Fixed
Class [  ](3)........$                        %            [WAC/IO(3)]
Class [  ]...........$                        %               [WAC]
</TABLE>
(Footnotes on page S- )

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

     The Securities and Exchange Commission and state securities regulators have
not approved or  disapproved  the offered  certificates  or  determined  if this
prospectus  supplement or the accompanying  prospectus are truthful or complete.
Any representation to the contrary is a criminal offense.

     Morgan Stanley & Co.  Incorporated  will purchase the offered  certificates
from  Morgan  Stanley  Capital  I Inc.  and will  offer  them to the  public  at
negotiated  prices  determined  at  the  time  of  sale.  Morgan  Stanley  & Co.
Incorporated  expects to deliver  the  offered  certificates  to  purchasers  on
_____________  __, 199_.  Morgan Stanley Capital I Inc.  expects to receive from
this  offering  approximately  [___]%  of the  initial  principal  amount of the
offered  certificates,  plus accrued interest from ___________ __, 199_,  before
deducting expenses payable by Morgan Stanley Capital I Inc.

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

                           MORGAN STANLEY DEAN WITTER

                           __________________ __, 199_

<PAGE>

(1)  Approximate, subject to adjustment as described herein.

(2)  ["WAC" means the weighted  average  coupon as described  herein and "Fixed"
     means fixed rate coupon.  "WAC" and "Fixed" are descriptions of the type of
     Pass-Through  Rates borne by the related  Classes and "IO"  designates that
     the related Class is entitled only to distributions of interest.]

(3)  The Class [ ] Certificates will not have a Certificate Principal Amount and
     will not be entitled to receive  distributions of principal.  Interest will
     accrue on the Class [ ] Certificates  at their  Pass-Through  Rate on their
     Notional  Amount.  The  Notional  Amount of the Class [ ]  Certificates  is
     initially  $[ ],  which  is  equal  to the  aggregate  initial  Certificate
     Principal  Amount  of the  Class [ ],  Class [ ],  Class [ ] and  Class [ ]
     Certificates.   See  "Description  of  the  Offered  Certificates--General"
     herein.


              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
              PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

     Information  about the offered  certificates  is  contained in two separate
documents  that   progressively   provide  more  detail:  (a)  the  accompanying
prospectus,  which provides general information,  some of which may not apply to
the offered certificates;  and (b) this prospectus  supplement,  which describes
the  specific  terms of the  offered  certificates.  If the terms of the offered
certificates  vary  between  this  prospectus  supplement  and the  accompanying
prospectus, you should rely on the information in this prospectus supplement.

     You  should  rely  only on the  information  contained  in this  prospectus
supplement and the  accompanying  prospectus.  We have not authorized  anyone to
provide you with  information  that is  different  from that  contained  in this
prospectus  supplement and the  prospectus.  The  information in this prospectus
supplement is accurate only as of the date of this prospectus supplement.

     This prospectus  supplement and the accompanying  prospectus  include cross
references  to sections in these  materials  where you can find further  related
discussions.  The  Tables of  Contents  in this  prospectus  supplement  and the
prospectus identify the pages where these sections are located.

     Certain   capitalized  terms  are  defined  and  used  in  this  prospectus
supplement  and the prospectus to assist you in  understanding  the terms of the
offered  certificates  and this  offering.  The  capitalized  terms used in this
prospectus  supplement  are  defined on the pages  indicated  under the  caption
"Index of Significant  Definitions"  beginning on page S-[ ] in this  prospectus
supplement.  The  capitalized  terms used in the  prospectus  are defined on the
pages indicated under the caption "Index of Significant  Definitions"  beginning
on page [ ] in the prospectus.

     In this prospectus supplement,  the terms "Depositor," "we," "us" and "our"
refer to Morgan Stanley Capital I Inc.

     Until  the date  that is  ninety  days  after  the date of this  prospectus
supplement,  all  dealers  that  buy,  sell or trade the  offered  certificates,
whether or not  participating  in this  offering,  may be  required to deliver a
prospectus  supplement and the accompanying  prospectus.  This is in addition to
the dealers' obligation to deliver a prospectus  supplement and the accompanying
prospectus  when  acting  as  underwriters  and with  respect  to  their  unsold
allotments or subscriptions.

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

     This  prospectus   supplement  and  the  accompanying   prospectus  contain
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933, as amended. Specifically, forward-looking statements, together with
related  qualifying  language  and  assumptions,   are  found  in  the  material
(including  tables)  under the  headings  "Risk  Factors"  and  "Certain  Yield,
Prepayment  and Maturity  Considerations."  Forward-looking  statements are also
found in other places throughout this prospectus  supplement and the prospectus,
and may be  identified  by, among other  things,  accompanying  language such as
"expects," "intends," "anticipates," "estimates" or analogous expressions, or by
qualifying  language or assumptions.  These statements involve known and unknown
risks,  uncertainties  and other  important  factors that could cause the actual
results or performance to differ materially from the forward-looking statements.
These risks,  uncertainties  and other factors  include,  among others,  general
economic and business conditions,  competition, changes in political, social and
economic  conditions,  regulatory  initiatives and compliance with  governmental
regulations,  customer  preference and various other matters,  many of which are
beyond the Depositor's control.  These forward-looking  statements speak only as
of the date of this prospectus supplement. The Depositor expressly disclaims any
obligation  or  undertaking  to  disseminate  any  updates or  revisions  to any
forward-looking  statements to reflect changes in the  Depositor's  expectations
with  regard  to  those  statements  or any  change  in  events,  conditions  or
circumstances on which any forward-looking statement is based.

<PAGE>

                                TABLE OF CONTENTS

                                                                            PAGE

EXECUTIVE SUMMARY

SUMMARY OF TERMS

RISK FACTORS
   Mortgage Loans Are Nonrecourse and Are Not Insured or Guaranteed
   [Commercial Lending Is Dependent Upon Net Operating Income]
   Some Mortgaged Properties May Not Be Readily Convertible to
      Alternative Uses
   Property Value May Be Adversely Affected Even When Current
      Operating Income Is Not
   Tenant Concentration Entails Risk
   [Credit Tenant Loans Have Special Risks]
   [Mortgaged Properties Leased to Multiple Tenants Also Have Risks]
   Risks Relating to Loan Concentration
   Geographic Concentration Entails Risks
   [Multifamily Properties Have Special Risks]
   [Retail Properties Have Special Risks]
   [Industrial Properties Have Special Risks]
   [Office Properties Have Special Risks]
   [Senior Housing Properties Have Special Risks
   [Self-Storage Facilities Have Special Risks]
   [Hospitality Properties Have Special Risks]
   [Risks Relating to Affiliation with a Franchise or Hotel Management
      Company]
   [Hotel Affiliation Concentration Entails Risks]
   [Manufactured Housing Communities Have Special Risks]
   Certain Additional Risks Relating to Tenants
   [Tenant Bankruptcy Entails Risks]
   [Risks Relating to Government Assisted Properties]
   [Environmental Laws Entail Risks]
   Environmental Risks Relating to the Mortgaged Properties
   Borrower May Be Unable to Repay Remaining Principal Balance on
      Maturity Date
   [Risks Relating to Borrowers That Are Not Special-Purpose Entities
   [Authority to Effect Other Borrowings Entails Risks
   Bankruptcy Proceedings Entail Certain Risks
   [Absence of Lockboxes Entails Risks
   [Lack of Skillful Property Management Entail Risks
   Risks of Inspections Relating to Property
   [Engineering Risks Relating to Specific Properties]
   Reserves to Fund Capital Expenditures May Be Insufficient
   [Risks of Inadequacy of Title Insurance]
   [Absence or Inadequacy of Insurance Coverage Entails Risks]
   [Blanket Insurance Policies Entail Risks]
   [Appraisals and Market Studies Have Certain Limitations]
   [Different Timing of Mortgage Loan Amortization Poses Certain Risks]
   [Subordination of Subordinate Offered Certificates]
   [Tax Considerations Relating to Foreclosure]
   [Risks Relating to Enforceability]
   [State Law Limitations Entail Certain Risks]
   [Leasehold Interests Entail Certain Risks]
   [Risks Relating to Enforceability of Cross-Collateralization]
   [Potential Absence of Attornment Provisions Entails Risks]
   [Risks Relating to Litigation]
   [Risks Relating to Compliance with Americans with Disabilities Act]
   Risks Relating to Conflicts of Interest
   [Risks Relating to Prepayments and Repurchases]
   [Risks Relating to Enforceability of Prepayment Premiums]
   [Yield Considerations]
   [Risks Relating to Borrower Default]
   [Risks Relating to Certain Payments]
   [Risks of Limited Liquidity and Market Value]
   [Related Parties May Purchase Certificates]
   [Interest Rates Based on WAC Rate Entail Certain Risks]
   [Risk of Pass-Through Rate Variability Considerations]
   [Risks of Limited Assets]
   [Risks Associated with Year 2000 Compliance]
   Other Risks

MORTGAGE POOL CHARACTERISTICS
   General
   [The Mortgage Backed Securities (MBS)]
   [The Index]
   Certain Characteristics of the Mortgage Loans
   Underwriting Standards
   Additional Information

DESCRIPTION OF THE OFFERED CERTIFICATES
   General
   Distributions
   Subordination
   [Appraisal Reductions]
   [Delivery, Form and Denomination]
   [Book-Entry Registration]
   [Definitive Certificates]
   [Transfer Restrictions]

YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS
   Yield
   [Yield on the Offered Certificates]
   [Rated Final Distribution Date]
   Weighted Average Life of Offered Certificates

THE POOLING AGREEMENT
   General
   Assignment of the Mortgage Loans
   The Master Servicer
   [Special Servicers]
   [Certificate Account]
   Servicing and Other Compensation and Payment of Expenses
   Reports to Certificateholders
   [Voting Rights]
   Optional Termination

CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

USE OF PROCEEDS

CERTAIN FEDERAL INCOME TAX CONSEQUENCES

CERTAIN ERISA CONSIDERATIONS

LEGAL INVESTMENT

PLAN OF DISTRIBUTION

VALIDITY OF OFFERED CERTIFICATES

RATINGS

INDEX OF SIGNIFICANT DEFINITIONS


Appendix I
Appendix II
Appendix III

<PAGE>

                                EXECUTIVE SUMMARY

     This  Executive  Summary  highlights  selected  information  regarding  the
offered  certificates and underlying  mortgage loans. It does not contain all of
the  information  you need to consider in making your  investment  decision.  TO
UNDERSTAND ALL OF THE TERMS OF THE OFFERING OF THE OFFERED  CERTIFICATES AND THE
UNDERLYING  MORTGAGE  LOANS,  READ THIS  ENTIRE  PROSPECTUS  SUPPLEMENT  AND THE
ACCOMPANYING PROSPECTUS CAREFULLY.

<TABLE>

                              CERTIFICATE STRUCTURE

<CAPTION>
                                                                                                  APPROXIMATE
 APPROXIMATE                                                                                    PERCENT OF TOTAL
CREDIT SUPPORT                                                                                    CERTIFICATES
                                         ----------------------------------------------------
                                                        INITIAL CERTIFICATE       RATINGS
                                            CLASS        PRINCIPAL AMOUNT     ([    ]/[    ])
                 ------------------------------------   -------------------   ---------------
<S>                                      <C>            <C>                   <C>               <C>
                 CLASS [ ]               CLASS [  ]      $                                               %
                 $
                 (Approximate Notional
                 Amount)                 ------------   -------------------   ---------------
       (1)%                              CLASS [ ]       $                                               %
                                         ------------   -------------------   ---------------
       %                                 CLASS [ ]       $                                               %
                 ------------------------------------   -------------------   ---------------
       %                                 CLASS [ ](2)    $                                               %
                                         ------------   -------------------   ---------------
       %                                 CLASS [ ](2)    $                                               %
                                         ------------   -------------------   ---------------
       %                                 CLASS [ ](2)    $                                               %
                                         ------------   -------------------   ---------------

<FN>
(1)  Represents the  approximate  credit support for the Class [ ] and Class [ ]
     Certificates in the aggregate.

(2)  Not offered hereby.
</FN>
</TABLE>

     The Class [ ], Class [ ] and Class [ ] Certificates  are not represented in
this table.

<PAGE>

                               CERTIFICATE SUMMARY

<TABLE>
<CAPTION>

                             INITIAL
                           CERTIFICATE
                           PRINCIPAL OR                                          INITIAL
            RATINGS(1)       NOTIONAL      % OF                                PASS-THROUGH     WTD. AVG.     PRINCIPAL
 CLASS     [    ]/[    ]    AMOUNT(2)      TOTAL        DESCRIPTION(3)             RATE       LIFE(4)(YRS.)   WINDOW(4)
 -----     -------------   ------------    -----        --------------         ------------   -------------   ---------

Offered Certificates

<S>        <C>             <C>             <C>     <C>                          <C>           <C>             <C>
  [ ]                       $                  %   Fixed Rate                          %

  [ ]                       $                  %   Fixed Rate                          %

  [ ](5)                    $               N/A    [Interest Only:                     %           N/A           N/A
                                                   Weighted Average Coupon]

  [ ]                       $                  %   [Weighted Average Coupon]           %

  Non-Offered Certificates

  [ ]                       $                  %   [Weighted Average Coupon]           %

  [ ]                       $                  %   [Weighted Average Coupon]           %

  [ ]                       $                  %   [Weighted Average Coupon]           %


     The Class [ ], Class [ ] and Class [ ] Certificates  are not represented in
this table.

<FN>

(1)  The Rated Final  Distribution Date for each Class of rated  Certificates is
     the Distribution Date in ___________.

(2)  Approximate, subject to adjustment as described herein.

(3)  "Weighted  Average Coupon" and "Fixed Rate" are descriptions of the type of
     Pass-Through  Rates  borne  by the  related  Classes  and  "Interest  Only"
     designates  that the related  Class is entitled  only to  distributions  of
     interest.

(4)  The weighted average life ("Weighted Average Life") and period during which
     distributions  of principal would be received (the "Principal  Window") are
     based on the assumptions  that the Mortgage Loans suffer no losses and that
     they are  fully  paid on their  respective  Effective  Maturity  Dates  and
     otherwise  on the basis of the  assumptions  for Scenario 1 set forth under
     "Yield,  Prepayment and Maturity  Considerations--Weighted  Average Life of
     the  [ ]  Certificates".  The  Principal  Window  is  expressed  in  months
     following the Closing Date, commencing with the first Distribution Date.

(5)  The Class [ ] Certificates will not have a Certificate Principal Amount and
     will not be entitled to receive  distributions of principal.  Interest will
     accrue on the Class [ ] Certificates  at its  Pass-Through  Rate and on its
     Notional  Amount.  The  Notional  Amount of the Class [ ]  Certificates  is
     initially  $[ ],  which  is  equal  to the  aggregate  initial  Certificate
     Principal  Amount  of the  Class [ ],  Class [ ],  Class [ ] and  Class [ ]
     Certificates.
     See "Description of the Offered Certificates--General" herein.

</FN>
</TABLE>

<PAGE>

                                SUMMARY OF TERMS

     This  summary   highlights   selected   information  from  this  prospectus
supplement.  It does not contain all of the  information you need to consider in
making your investment decision.  TO UNDERSTAND ALL OF THE TERMS OF THE OFFERING
OF THE OFFERED  CERTIFICATES,  READ THIS ENTIRE  DOCUMENT  AND THE  ACCOMPANYING
PROSPECTUS CAREFULLY.


                           RELEVANT PARTIES AND DATES

ISSUER....................... Morgan Stanley Capital I 199__-__ Trust.

TITLE OF CERTIFICATES........ Mortgage Pass-Through Certificates, Series 199_-__

DEPOSITOR.................... Morgan   Stanley   Capital  I  Inc.,   a  Delaware
                              corporation.    See   "The   Depositor"   in   the
                              Prospectus.

MASTER SERVICER.............. _____________________,   a  _____________________.
                              See "The Pooling  Agreement--the  Master Servicer"
                              in this prospectus supplement

[SUB-SERVICERS............... _____________________, a _____________________.]

[SPECIAL SERVICER............ _____________________, a _____________________.]

TRUSTEE...................... _____________________, a _____________________.

CUT-OFF DATE................. ___________ __, 199_.

CLOSING DATE................. ___________ __, 199_.

DISTRIBUTION DATE............ The ____ business day of each month, commencing in
                              __________, 199_.

RECORD DATE.................. With respect to each distribution  date, the close
                              of  business  on  the  last  business  day  of the
                              preceding month.


                               OFFERED SECURITIES

GENERAL...................... Morgan  Stanley  Capital I Inc.  is  offering  the
                              following  [  ]  classes  of  Commercial  Mortgage
                              Pass-Through   Certificates   (collectively,   the
                              "Offered  Certificates")  as part of Series 199_ -
                              ___:

                                   o    Class [ ]
                                   o    Class [ ]
                                   o    Class [ ]
                                   o    Class [ ]

                              Series  199_-___  will  consist  of a total of [ ]
                              classes,  the following [ ] of which are not being
                              offered through this prospectus supplement and the
                              accompanying  prospectus:  Class  [ ],  Class [ ],
                              Class  [  ]  and  Class  [  ]  (collectively,  the
                              "Private Certificates").

                              The   Offered   Certificates   and   the   Private
                              Certificates will represent  beneficial  ownership
                              interests  in the trust.  The trust's  assets will
                              primarily  be  [fixed  rate]   [adjustable   rate]
                              mortgage  loans secured by [first  and/or  junior]
                              liens on ___ [multifamily][commercial] properties,
                              [mortgage  participations,  mortgage  pass-through
                              certificates,  mortgaged-backed  securities  [and]
                              [certain  direct  obligations of the United States
                              or other governmental agencies].

PRINCIPAL AND
NOTIONAL AMOUNTS............. Your   certificates   will  have  the  approximate
                              aggregate  initial  principal  amount or  notional
                              amount set forth  below,  subject to a variance of
                              plus or minus 5%:

                              Class [ ]     $              Principal Amount
                              
                              Class [ ]     $              Principal Amount
                              
                              Class [ ]     $              Principal Amount
                              
                              Class [ ]     $              Principal Amount

     [The notional amount of the Class [ ] Certificates  will generally be equal
to: (i) the sum of the Principal  Amounts of the Class [ ], Class [ ], Class [ ]
and Class [ ]  Certificates,  plus (ii) the amount of any unpaid interest on the
classes  referred  to in clause (i).  The Class [ ]  Certificates  will  receive
interest only; they will not be entitled to distributions of principal.]


PASS-THROUGH RATES

A.   OFFERED CERTIFICATES
     (OTHER THAN CLASS [ ]).. Your  certificates  will  accrue  interest  at  an
                              annual rate called a "Pass-Through  Rate" which is
                              set  forth  below  (other  than for the  Class [ ]
                              Certificates).

                              Class [ ]                 [     ]%
                              
                              Class [ ]                 [     ]%
                              
                              Class [ ]                 [WAC Rate minus [    %]]
                              
                              Class [ ]                 [WAC Rate]
                              
                              [Interest on the Offered  Certificates  (including
                              the  Class [ ]  Certificates)  will be  calculated
                              based  on a  360-day  year  consisting  of  twelve
                              30-day months (also referred to herein as a 30/360
                              basis).]

                              [The "WAC Rate" for a particular distribution date
                              is  a  weighted   average  of  the  mortgage  loan
                              interest  rates in  effect  as of the first day of
                              the preceding  month,  minus the annual  servicing
                              fee rate of [ ]% (which  includes  the Trustee fee
                              rate). The weighting of this average is based upon
                              the respective  principal balances of the mortgage
                              loans.]

                              [Describe  any other method used to calculate  the
                              Pass-Through Rate.]

B.   CLASS [   ]
     CERTIFICATES............ [The   Pass-Through   Rate  for  the   Class  [  ]
                              Certificates will be equal to the weighted average
                              of   specified   rates  on   certain   classes  of
                              certificates  that  have  principal  amounts.  The
                              weighting   will  be  based  upon  the  respective
                              principal amounts of the classes.]

                              [The notional amount of the Class [ ] Certificates
                              will  generally be equal to 100% of the  aggregate
                              principal    balance   of   the   mortgage   loans
                              outstanding  from  time  to  time.  The  Class [ ]
                              Certificates will receive interest only; they will
                              not be entitled to distributions of principal.]

                              [For  purposes  of  calculating   the  Class  [  ]
                              Pass-Through  Rate,  the  mortgage  loan  interest
                              rates will not reflect any default  interest  rate
                              or any rate increase  occurring after an Effective
                              Maturity  Date.  The mortgage loan interest  rates
                              will also be determined without regard to any loan
                              term  modifications   agreed  to  by  the  Special
                              Servicer   or   resulting   from  the   borrower's
                              bankruptcy  or  insolvency.   In  addition,  if  a
                              mortgage loan does not accrue interest on a 30/360
                              basis, its interest rate for any month that is not
                              a 30-day  month will be  recalculated  so that the
                              amount of interest  that would accrue at that rate
                              in such month,  calculated on a 30/360 basis, will
                              equal the amount of interest that actually accrues
                              on that loan in that month.]

                              [Describe  any other method used to calculate  the
                              Pass-Through Rate.]

                              The  components  used to  determine  the Class [ ]
                              Mortgage Pass-Through Rate and the specified rates
                              on those components are as follows:

                              Class [ ] Component        [    ]% [WAC Rate minus
                                                         Pass-Through  Rate   on
                                                         Class [ ] Certificates]
                              
                              Class [ ] Component        [    ]% [WAC Rate minus
                                                         Pass-Through  Rate   on
                                                         Class [ ] Certificates]
                              
                              Class [ ] Component        [    ]%


DISTRIBUTIONS

A.   AMOUNT AND ORDER
     OF DISTRIBUTIONS........ On each  distribution  date,  funds  available for
                              distribution  from  the  mortgage  loans,  net  of
                              specified trust  expenses,  will be distributed in
                              the following amounts and order of priority:

                              Step  1/Class [ ] and Class [ ]: [To  interest  on
                              Class [ ] and Class [ ], pro rata,  based on their
                              interest entitlements.]

                              Step   2/Class  [  ]:  [To  the  extent  of  funds
                              available for principal, to principal on Classes [
                              ] and [ ], in that order,  until  reduced to zero.
                              If each class of certificates other than Class [ ]
                              has been  reduced  to zero,  funds  available  for
                              principal will be distributed to Classes [ ] and [
                              ], pro rata, rather than sequentially.]

                              Step  3/  Class  [  ]:   [After   each   class  of
                              certificates other than Class [ ] has been reduced
                              to zero,  to  reimburse  Classes  [ ] and [ ], pro
                              rata,  for any previously  unreimbursed  losses on
                              the mortgage  loans  allocable  to principal  that
                              were previously  borne by those classes,  together
                              with interest.]

                              Step 4/Class [ ]: [To Class [ ] as follows: (a) to
                              interest  on  Class  [ ]  in  the  amount  of  its
                              interest  entitlement;  (b) to the extent of funds
                              available for principal, to principal on Class [ ]
                              until reduced to zero; and (c) to reimburse  Class
                              [ ] for any previously  unreimbursed losses on the
                              mortgage  loans  allocable to principal  that were
                              previously  borne  by that  class,  together  with
                              interest.]

                              Step  5/Class  [ ]:  [To  Class  [ ]  in a  manner
                              analogous to the Class [ ] allocations of Step 4.]

                              Step 6/Private  Certificates:  [In the amounts and
                              order of priority described in "Description of the
                              Offered   Certificates--Distributions--Priorities"
                              in this prospectus supplement.]

B.   INTEREST AND PRINCIPAL
     ENTITLEMENTS............ A description of each class' interest  entitlement
                              can  be  found  in  "Description  of  the  Offered
                              Certificates--Distributions"  in  this  prospectus
                              supplement.  [As described in such section,  there
                              are  circumstances   relating  to  the  timing  of
                              prepayments in which a class' interest entitlement
                              for a  distribution  date  could be less  than one
                              full month's interest at the Pass-Through  Rate on
                              the  certificate's  principal  amount or  notional
                              amount.]

                              The amount of principal required to be distributed
                              to  the  classes   entitled  to   principal  on  a
                              particular  distribution date also can be found in
                              "Description   of   the   Offered   Certificates--
                              Distributions" in this prospectus supplement.

C.   PREPAYMENT PREMIUMS..... The manner in which any  prepayment  premiums  and
                              yield  maintenance   premiums  received  during  a
                              particular  collection period will be allocated to
                              the Class [ ]  Certificates,  on the one hand, and
                              the classes of certificates entitled to principal,
                              on the other hand, is described in "Description of
                              Offered   Certificates--Distributions"   in   this
                              prospectus supplement.

[D.  DEFERRED INTEREST....... As further  described  below,  the mortgage  loans
                              provide that after a specified  date, the mortgage
                              loan will bear  interest at an increased  interest
                              rate and will  require  certain  excess  cash flow
                              from the related mortgaged  property or properties
                              to be  used to  repay  principal  on the  mortgage
                              loan.  The interest  that accrues at the increased
                              rate that is in excess of the interest  that would
                              have  accrued at the initial rate will not be paid
                              until the  principal  balance of the mortgage loan
                              has been reduced to zero,  but that unpaid  amount
                              of interest will accrue  interest at the increased
                              interest  rate  (such  amount  is  referred  to as
                              "Deferred Interest).]" 


SUBORDINATION

A.   GENERAL................. The chart below  describes the manner in which the
                              rights of  various  classes  will be senior to the
                              rights of other  classes.  Entitlement  to receive
                              principal  and  interest   [(other  than  Deferred
                              Interest)] on any distribution date is depicted in
                              descending  order (top to  bottom).  The manner in
                              which   mortgage  loan  losses  are  allocated  is
                              depicted  in  ascending  order  (bottom  to  top).
                              However, no principal payments or loan losses will
                              be allocated to the Class [ ] Certificates.
 
                              --------------------------------------------------
                                       Class [ ], Class [ ], Class [ ]
                              --------------------------------------------------
                                                     |
                                                     |
                                          -----------------------
                                                 Class [ ]
                                          -----------------------
                                                     |
                                                     |
                                          -----------------------
                                                 Class [ ]
                                          -----------------------
                                                     |
                                                     |
                                          -----------------------
                                                 Class [ ]
                                          -----------------------
                                                     |
                                                     |
                                          -----------------------
                                                 Class [ ]
                                          -----------------------

                              [NO  OTHER  FORM  OF  CREDIT  ENHANCEMENT  WILL BE
                              AVAILABLE  FOR THE  BENEFIT OF THE  HOLDERS OF THE
                              OFFERED CERTIFICATES.]

                              See      "Description      of     the      Offered
                              Certificates--Subordination"  in  this  prospectus
                              supplement.

B.   SHORTFALLS IN
     AVAILABLE FUNDS......... [The  following  types of  shortfalls in available
                              funds  will be  allocated  in the same  manner  as
                              mortgage loan losses:  [(i)  shortfalls  resulting
                              from  additional   compensation  (other  than  the
                              servicing  fee)  which  the  Master   Servicer  or
                              Special  Servicer is entitled to  receive;]  [(ii)
                              shortfalls resulting from interest on P&I Advances
                              made by the Master  Servicer  and the  Trustee (to
                              the extent not covered by default interest paid by
                              the borrower);]  [(iii) shortfalls  resulting from
                              extraordinary   expenses  of  the  trust;]   [(iv)
                              shortfalls   resulting   from  a  reduction  of  a
                              mortgage  loan's  interest  rate  by a  bankruptcy
                              court    or   from    other    unanticipated    or
                              default-related  expenses  of the trust;] and [(v)
                              shortfalls  in mortgage  loan interest as a result
                              of the  timing of  prepayments  (net of the Master
                              Servicer's  servicing  fee  payable on the related
                              distribution date).]]

                              See      "Description      of     the      Offered
                              Certificates-Distributions--Priorities"   in  this
                              prospectus supplement.


                                THE MORTGAGE POOL

A.   GENERAL................. For a more  complete  description  of the mortgage
                              loans,   see  the   following   sections  in  this
                              prospectus supplement:

                              o    Description of the mortgage pool;

                              o    [Appendix I (characteristics  of the mortgage
                                   loans;]

                              o    [Appendix  II  (characteristics  of each  the
                                   [multi-family],    [commercial][fixed   rate]
                                   [adjustable   rate]   mortgage   loan   on  a
                                   property-by-property    basis   and   certain
                                   information        regarding        [mortgage
                                   participations,     mortgage     pass-through
                                   certificates, mortgaged backed securities and
                                   [certain  direct  obligations  of the  United
                                   States,  agencies thereof or agencies created
                                   thereby]; and

                              o    [Appendix  III  (descriptions  of the largest
                                   mortgage loans.]

                              All   numerical   information   provided  in  this
                              prospectus supplement with respect to the mortgage
                              loans  is   approximate.   All  weighted   average
                              information  regarding the mortgage loans reflects
                              weighting  of the  mortgage  loans by the  Cut-Off
                              Date Balance.

B.   PRINCIPAL BALANCES...... The trust's  primary  assets will be ___ of [fixed
                              rate]  [adjustable rate] mortgage loans secured by
                              [first and/or  junior] liens on ___  [multifamily]
                              [commercial]     properties,      [__     mortgage
                              participations,        mortgage       pass-through
                              certificates,  mortgaged-backed  securities  [and]
                              [__  certain  direct  obligations  of  the  United
                              States  or  other  governmental  agencies],   each
                              evidenced by one or more promissory  notes secured
                              by  [first  mortgages,  deeds of trust or  similar
                              security  instruments  on one or  more  commercial
                              properties.]

                              As of _________ __, 199_ (the "Cut-Off Date"), the
                              outstanding  principal  balances  of the  mortgage
                              loans in the  mortgage  pool ranged from $[   ] to
                              $[   ]  and  the  mortgage  loans  had an  average
                              balance  of  $[   ].   See   "Description  of  the
                              Mortgage  Pool--Certain   Characteristics  of  the
                              Mortgage Loans" in this prospectus supplement.


C.   NON-RECOURSE............ Substantially   all  of  the  mortgage  loans  are
                              [recourse]   [non-recourse]    obligations.    [No
                              mortgage loan will be insured or guaranteed by any
                              governmental  entity or private insurer, or by any
                              other person.]

D.   [FEE SIMPLE/LEASEHOLD... Each  mortgage  loan is secured by a [first and/or
                              junior]  mortgage  lien  on  the  borrower's  [fee
                              simple or leasehold estate in an  income-producing
                              real property.]

E.   [PROPERTY PURPOSE....... Set forth below are the number of mortgage  loans,
                              and the approximate percentage of the initial pool
                              balance  represented by such mortgage loans,  that
                              are secured by mortgaged  properties  operated for
                              each indicated purpose:]

                                                    Percentage
                                                     of Initial     Number of
                                 Property Type      Pool Balance  Mortgage Loans
                                 -------------      ------------  --------------
                              Multifamily               ___%
                              Retail                    ___%
                              Industrial                ___%
                              Office                    ___%
                              Senior Housing            ___%
                              Self-Storage              ___%
                              Hospitality               ___%
                              Manufactured Housing      ___%
                              Mixed Use                 ___%
  

F.   [PROPERTY LOCATION...... The number of mortgage loans,  and the approximate
                              percentage of the initial pool balance represented
                              by  such  mortgage  loans,  that  are  secured  by
                              mortgaged  properties  located in the [___] states
                              with  the  highest   concentrations  of  mortgaged
                              properties are:]

                                                    Percentage
                                                     of Initial     Number of
                                     State          Pool Balance  Mortgage Loans
                                     -----          ------------  --------------
                                                        ___%
                                                        ___%
                                                        ___%

                              The  remaining  mortgaged  properties  are located
                              throughout [___] other states.  No other state has
                              a  concentration  of  mortgaged   properties  that
                              represents  security  for more  than  [___] of the
                              initial outstanding pool balance.

G.   [OTHER MORTGAGE LOAN
     FEATURES................ As of __________ __, 199__, the mortgage loans had
                              the following approximate characteristics:

                              o    [No   scheduled   payment  of  principal  and
                                   interest on the mortgage loan was thirty days
                                   or more past due, and the  mortgage  loan has
                                   not been  thirty days or more  delinquent  in
                                   the past year.]

                              o    [[___  (___)]  separate  groups  of  mortgage
                                   loans     are,     within     such     group,
                                   cross-collateralized  with  each  other,  the
                                   largest group of which  represents  [___]% of
                                   the  initial   outstanding  pool  balance  of
                                   mortgage loans.]

                              o    [Several groups of mortgage loans are made to
                                   the same  borrower or have related  borrowers
                                   that are affiliated  with one another through
                                   partial or complete direct or indirect common
                                   ownership,  the three largest of these groups
                                   representing   [___]%,   [___]%  and  [___]%,
                                   respectively, of the initial outstanding pool
                                   balance of mortgage loans.]

                              o    [[___ (___)]  additional  mortgage loans are,
                                   in  each   case,   secured  by  one  or  more
                                   mortgages     encumbering    multiple    real
                                   properties,  with  each  such  mortgage  loan
                                   representing between [___]% and [___]% of the
                                   initial  outstanding pool balance of mortgage
                                   loans,    and   all   such   mortgage   loans
                                   collectively   representing   [___]%  of  the
                                   initial  outstanding pool balance of mortgage
                                   loans.]

                              o    [[___  (___)]  mortgage  loans,  representing
                                   [___]%  of  the  initial   outstanding   pool
                                   balance of mortgage  loans,  are secured by a
                                   mortgaged  property which is [___]% leased to
                                   a single  tenant,  and [___] of such mortgage
                                   loans,  representing  [___]%  of the  initial
                                   outstanding  pool balance of mortgage  loans,
                                   are credit tenant lease mortgage loans.]

                              o    [All  mortgage  loans bear  interest at fixed
                                   rates.]

                              o    [No   mortgage    loan    permits    negative
                                   amortization   or  the  deferral  or  accrued
                                   interest.]]

[H.  BALLOON LOANS........... [___ (___)] of the  mortgage  loans,  representing
                              [___]% of the initial  outstanding  pool  balance,
                              provide for one of the following:

                              o    [Monthly   payments  based  on   amortization
                                   schedules  significantly  longer  than  their
                                   respective  terms to maturity  ([___] of such
                                   mortgage  loan,  representing  [___]%  of the
                                   initial outstanding pool balance); or]

                              o    [Monthly payments that provide for payment of
                                   interest only for a certain  period after the
                                   Cut-Off  Date and then  payments  of interest
                                   and principal based on amortization schedules
                                   significantly  longer  than their  respective
                                   terms to  maturity  ([___]  of such  mortgage
                                   loans,  representing  [___]%  of the  initial
                                   outstanding pool balance); or]

                              o    [Increases   in  the  mortgage   rate  and/or
                                   principal  amortization  at a date  prior  to
                                   stated  maturity that create an incentive for
                                   the  related  borrower  to  prepay  the  loan
                                   ([___] of such mortgage  loans,  representing
                                   [___]%  of  the  initial   outstanding   pool
                                   balance);   such  mortgage  loans  will  have
                                   substantial   payments   payable   on   their
                                   respective   maturity   dates,   but  balloon
                                   payments   on   such   mortgage   loans   are
                                   anticipated  to be made on the date  prior to
                                   stated  maturity that these  increases  occur
                                   unless such loans are prepaid.]

                              [The remaining [___] mortgage loans,  representing
                              [___]% of the initial  outstanding  pool  balance,
                              have an  expected  balloon  balance  equal to less
                              than [___]% of the original  principal  balance of
                              each loan.]]

[I.  PREPAYMENT PROVISIONS;
     DEFEASANCE LOANS........ As of __________  __,  199__,  all of the mortgage
                              loans restricted  voluntary principal  prepayments
                              as follows:

                              o    [___  (___)]  mortgage  loans,   representing
                                   [___]%  of  the  initial   outstanding   pool
                                   balance,   contain  a  defeasance  provision,
                                   whereby  the related  borrower  is  permitted
                                   (after  an  initial   period   during   which
                                   voluntary   prepayments  are  prohibited  and
                                   until generally 90 days prior to maturity) to
                                   substitute direct, non-callable United Stated
                                   Treasury   obligations   for  the   mortgaged
                                   property securing the mortgage loan,  thereby
                                   releasing  the  mortgage  from  its  property
                                   without prepaying the mortgage loan.]

                              o    [[___  (___)]  mortgage  loans,  representing
                                   [___]%  of  the  initial   outstanding   pool
                                   balance, prohibit voluntary prepayments for a
                                   period  ending  on a  date  specified  in the
                                   related  mortgage  note  and,  in  most  such
                                   cases,  thereafter impose prepayment premiums
                                   until a specified date prior to maturity;]

                              o    [[___  (___)  mortgage  loans,   representing
                                   [___]%  of  the  initial   outstanding   pool
                                   balance,  do not provide for lock-out periods
                                   but impose prepayment  premiums in connection
                                   with  voluntary  principal  prepayments  made
                                   prior to a specified date  (generally zero to
                                   three  months,   but  in  [___]  such  cases,
                                   representing    [___]%    of   the    initial
                                   outstanding  pool balance,  [ ] to [ ] months
                                   prior to maturity).]

                              o    [Notwithstanding    the   foregoing,    [___]
                                   mortgage  loans,  representing  [___]% of the
                                   initial  outstanding  pool  balance,   permit
                                   voluntary  principal  prepayments  of  up  to
                                   [___]% of the original  principal  balance of
                                   the  mortgage   loan  in  any  calendar  year
                                   without  the   imposition   of  a  prepayment
                                   premium.

J.   MORTGAGE LOAN RANGES
     AND WEIGHTED AVERAGES... As of  __________  __, 199__,  the mortgage  loans
                              will     have     the     following     additional
                              characteristics:

          i.   MORTGAGE RATES      Mortgage  rates ranging from [___]% per annum
                                   to [___]% per annum,  and a weighted  average
                                   mortgage rate of [___]% per annum;

          ii.  REMAINING TERMS     Remaining terms to scheduled maturity ranging
                                   from  [___]  months  to [___]  months,  and a
                                   weighted average  remaining term to scheduled
                                   maturity of [___] months;

          iii. REMAINING
               AMORTIZATION TERMS  Remaining  amortization  terms  ranging  from
                                   [___] months to [___] months,  and a weighted
                                   average remaining  amortization term of [___]
                                   months (for the amortizing loans);

          iv.  [LOAN-TO-VALUE
               RATIOS              Loan-to-value  ratios  ranging from [___]% to
                                   [___]% and a weighted  average  loan-to-value
                                   ratio   (calculated   as  described  in  this
                                   prospectus  supplement under  "Description of
                                   the Mortgage Pool--Certain Characteristics of
                                   the Mortgage Loans") of [___]%;] and

          v.   DEBT SERVICE
               COVERAGE RATIOS     Debt  service  coverage  ratios  ranging from
                                   [___]x to [___]x and a weighted  average debt
                                   service   coverage   ratio   (calculated   as
                                   described in this prospectus supplement under
                                   "Description  of the Mortgage  Pool-- Certain
                                   Characteristics  of the  Mortgage  Loans") of
                                   [___]x.

                              See   "Description   of  the  Mortgage  Pool"  and
                              "__________" in this prospectus supplement.

                              The mortgage loans are more particularly described
                              herein under  "Description  of the Mortgage Pool,"
                              in the  tables  in  [Appendix  I and  in  "Certain
                              Characteristics of the Mortgage Loans" in Appendix
                              II.]  [In  addition,   certain   information  with
                              respect to the mortgage loans secured by mortgages
                              on [multifamily and senior housing  properties] is
                              also set forth in Appendix II and a brief  summary
                              of the  material  terms  of the  largest  mortgage
                              loans  in  the  mortgage  pool  is  set  forth  in
                              Appendix III.]


ADVANCES OF PRINCIPAL AND INTEREST

A.   GENERAL................. [The Master Servicer is required to advance (each,
                              a "P&I Advance")  delinquent monthly mortgage loan
                              payments,  if it determines  that the advance will
                              be recoverable.  The [Master Servicer] will not be
                              required to advance interest in excess of a loan's
                              regular  interest  rate (without  considering  any
                              default  rate  or  any  rate  increase   after  an
                              Effective  Maturity Date).  [The Master  Servicer]
                              also is not  required  to  advance  prepayment  or
                              yield maintenance  premiums,  or balloon payments.
                              If an advance is made,  the Master  Servicer  will
                              not advance its  servicing  fee,  but will advance
                              the Trustee's fee.

                              If the  Master  Servicer  fails to make a required
                              P&I Advance,  the Trustee will be required to make
                              the P&I Advance.  The Trustee will be obligated to
                              make a P&I Advance only if it determines  that the
                              Advance will be recoverable.

                              See      "Description      of     the      Offered
                              Certificates--Advances"    in   this    prospectus
                              supplement   and   "Description   of  the  Offered
                              Certificates--Advances"    in   this    prospectus
                              supplement.

B.   APPRAISAL REDUCTION
     EVENT ADVANCES.......... Certain adverse events  affecting a mortgage loan,
                              called "Appraisal  Reduction Events," will require
                              the [Special Servicer to obtain a new appraisal on
                              the  related  mortgaged  property.  Based  on  the
                              appraised  value  in  such  appraisal,  it  may be
                              necessary  to calculate  an  "Appraisal  Reduction
                              Amount."  The amount  required  to be  advanced in
                              respect of a mortgage  loan that has been  subject
                              to an Appraisal Reduction Event will be reduced so
                              that the Master  Servicer  will not be required to
                              advance interest on the Appraisal Reduction Amount
                              (as   described   below).   Due  to  the   payment
                              priorities  described above,  this will reduce the
                              funds  available  to  pay  interest  on  the  most
                              subordinate class or classes then-outstanding.

                              See  "Description of the Offered  Certificates" in
                              this prospectus supplement.


                       ADDITIONAL ASPECTS OF CERTIFICATES

RATINGS...................... The Offered Certificates will not be issued unless
                              each of the offered classes receives the following
                              ratings  from one or more of  _______________  and
                              _________________:

                                   Class [ ] and [ ]     __________________
                                   Class [ ]             __________________
                                   Class [ ]             __________________
                                   Class [ ]             __________________
                                   Class [ ]             __________________
                                   Class [ ]             __________________

                              A rating  agency may lower or  withdraw a security
                              rating at any time.

                              See "Ratings" in this  prospectus  supplement  and
                              the  prospectus for a discussion of the basis upon
                              which ratings are given,  the  limitations  of and
                              exclusions  from the ratings  and the  conclusions
                              that may not be drawn from a rating.

OPTIONAL TERMINATION......... On any  distribution  date on which the  aggregate
                              principal  balance of the mortgage loans remaining
                              in the  trust is less  than [ ]% of the  aggregate
                              unpaid  balance  of the  mortgage  loans as of the
                              Cut-Off Date, the Depositor,  the Master Servicer,
                              the  Sub-Servicer,   the  Special  Servicer,   the
                              majority holders of the Controlling  Class and any
                              holder of majority  interest in the Class [ ] will
                              have the option to purchase  all of the  remaining
                              mortgage loans (and all property  acquired through
                              exercise of  remedies  in respect of any  mortgage
                              loan) at the price  specified  in this  prospectus
                              supplement. Exercise of this option will terminate
                              the  trust   and   retire   the   then-outstanding
                              certificates.

                              See "The Pooling Agreement--Optional  Termination"
                              in this prospectus supplement.

DENOMINATIONS................ The Offered  Certificates  [(other  than the Class
                              [ ]  Certificates)]  will be  offered  in  minimum
                              denominations of $10,000 initial principal amount.
                              [The  Class [ ]  Certificates  will be  offered in
                              minimum denominations of $100,000 initial notional
                              amount.]  Investments  in  excess  of the  minimum
                              denominations may be made in multiples of $1.

REGISTRATION, CLEARANCE
   AND SETTLEMENT............ Your  certificates  will be registered in the name
                              of CEDE & Co., as nominee of the Depository  Trust
                              Company,  and will not be registered in your name.
                              You  will not  receive  a  definitive  certificate
                              representing your interest, except in very limited
                              circumstances   described   in   this   prospectus
                              supplement.  As  a  result,  you  will  not  be  a
                              certificateholder  of record, and you will receive
                              distributions  on your  certificates  and  reports
                              relating to distributions  only through DTC, CEDEL
                              or Euroclear or through participants in DTC, CEDEL
                              or Euroclear.

                              You may hold your  Offered  Certificates  through:
                              (i) The  Depository  Trust Company  ("DTC") in the
                              United States; or (ii) Cedel Bank, S.A.  ("CEDEL")
                              or The Euroclear  System  ("Euroclear") in Europe.
                              Transfers  within DTC,  CEDEL or Euroclear will be
                              made  in  accordance  with  the  usual  rules  and
                              operating  procedures  of  those  systems.  Cross-
                              market transfers  between persons holding directly
                              through DTC,  CEDEL or Euroclear  will be effected
                              in DTC through the relevant  depositories of CEDEL
                              or Euroclear.

                              The  Depositor  may elect to  terminate  the book-
                              entry  system  through DTC with  respect to all or
                              any   portion   of  any   class  of  the   Offered
                              Certificates.

                              See  "Description  of the  Offered  Certificates--
                              General" in the prospectus.

                              We expect  that the Offered  Certificates  will be
                              delivered   in   book-entry   form   through   the
                              facilities of DTC,  CEDEL or Euroclear on or about
                              __________ __, 199_.

TAX STATUS................... [An  election  will be made to treat a portion  of
                              the  Trust as [two]  [three]  separate  [REMICs--a
                              Subsidiary  REMIC,  a  Middle-Tier  REMIC  and  an
                              Master REMIC (as  applicable)--for  federal income
                              tax  purposes.]  In the opinion of  counsel,  each
                              such  portion of the Trust will  qualify  for this
                              treatment.

                              Pertinent  federal income tax  consequences  of an
                              investment in the Offered Certificates include:

                              o    [Each  class of Offered  Certificates  (along
                                   with   the   Class   [  ]  and   Class   [  ]
                                   Certificates)   will   constitute    "regular
                                   interests" in the Master REMIC.]

                              o    [The  regular  interests  will be  treated as
                                   newly originated debt instruments for federal
                                   income tax purposes.]

                              o    [Beneficial owners will be required to report
                                   income  on  the   Offered   Certificates   in
                                   accordance   with  the   accrual   method  of
                                   accounting.]

                              o    [The  Class  [ ],  Class  [ ],  Class [ ] and
                                   Class [ ] Certificates  (along with the Class
                                   [  ]  and  Class  [  ]   Certificates)   will
                                   represent undivided  beneficial  interests in
                                   portions  of the  Deferred  Interest.]  [That
                                   portion  of the Trust will be treated as part
                                   of a grantor  trust for  federal  income  tax
                                   purposes.    Deferred    Interest   will   be
                                   reportable   as   income   as   it   accrues,
                                   commencing after the Effective  Maturity Date
                                   of the related Mortgage Loan.]

                              See "Certain  Federal Income Tax  Consequences" in
                              this  prospectus  supplement and "Certain  Federal
                              Income   Tax   Consequences--REMICs--Taxation   of
                              Owners  of  REMIC  Regular  Certificates"  in  the
                              prospectus.

ERISA CONSIDERATIONS......... Subject   to   the   satisfaction   of   important
                              conditions described under "ERISA  Considerations"
                              in   this   prospectus   supplement   and  in  the
                              accompanying  prospectus,  the Class [ ] and Class
                              [ ]  Certificates  may  be  purchased  by  persons
                              investing  assets  of  employee  benefit  plans or
                              individual retirement accounts.

                              [THE CLASS [ ], CLASS [ ], CLASS [ ] AND CLASS [ ]
                              CERTIFICATES   MAY  NOT  BE   PURCHASED   BY,   OR
                              TRANSFERRED TO, A PLAN OR ANY PERSON INVESTING THE
                              ASSETS  OF A  PLAN,  UNLESS  SUCH  TRANSACTION  IS
                              COVERED   BY  A   PROHIBITED   TRANSACTION   CLASS
                              EXEMPTION ISSUED BY THE U.S. DEPARTMENT OF LABOR.]
                              See  "Certain   EIRSA   Considerations"   in  this
                              Prospectus  Supplement  and  in  the  accompanying
                              Prospectus.

LEGAL INVESTMENT............. The Class [ ],  Class [ ], Class [ ] and Class [ ]
                              Certificates  will  constitute  "mortgage  related
                              securities" for purposes of the Secondary Mortgage
                              Market   Enhancement   Act  of  1984,  as  amended
                              ("SMMEA"), [so long as: (i) those certificates are
                              rated in one of the two highest rating  categories
                              by one or more rating agencies; and (ii) are legal
                              investments  for  certain  entities  to the extent
                              provided in SMMEA].  [The other classes of Offered
                              Certificates will not constitute "mortgage related
                              securities" within the meaning of SMMEA.]

                              [Except as to SMMEA status,  no  representation is
                              made regarding the proper  characterization of the
                              Offered   Certificates   for   purposes   of   any
                              applicable    legal    investment    restrictions,
                              regulatory  capital  requirements or other similar
                              purposes.  Regulated  entities should consult with
                              their own advisors regarding these matters.]

                              See   "Legal   Investment"   in  this   prospectus
                              supplement and in the accompanying prospectus.


                                  RISK FACTORS

     You  should  carefully  consider  the risks  before  making  an  investment
decision.  In  particular,  distributions  on your  certificates  will depend on
payments  received on and other  recoveries  with respect to the mortgage loans.
Therefore,  you should  carefully  consider  the risk  factors  relating  to the
mortgage loans and the mortgaged properties.

     The risks and uncertainties  described below are not the only ones relating
to your certificates.  Additional risks and uncertainties not presently known to
us or that we currently deem immaterial may also impair your investment.

     If any of the following  risks actually  occur,  your  investment  could be
materially and adversely affected.

     This prospectus  supplement also contains  forward-looking  statements that
involve risks and  uncertainties.  Actual results could differ  materially  from
those  anticipated  in these  forward-looking  statements as a result of certain
factors,  including the risks  described  below and elsewhere in this prospectus
supplement.


MORTGAGE LOANS ARE NONRECOURSE AND ARE NOT INSURED OR GUARANTEED

     [Payments  under the mortgage loans are generally not insured or guaranteed
by any person or entity.]

     Substantially all of the mortgage loans are nonrecourse loans. If a default
occurs,  recourse generally may be had only against the specific  properties and
other assets that have been  pledged to secure the loan.  Payment of amounts due
under the mortgage loan prior to maturity is consequently dependent primarily on
the sufficiency of the net operating income of the mortgaged properties. Payment
of the mortgage loan at maturity is dependent primarily upon the market value of
the mortgaged  properties or the  borrower's  ability to refinance the mortgaged
properties.

     [All of the mortgage loans were originated  within [__] months prior to the
Cut-Off  Date.  Consequently,  the  mortgage  loans do not have a long  standing
payment history.]


[COMMERCIAL LENDING IS DEPENDENT UPON NET OPERATING INCOME]

     [The  mortgage  loans are  secured by various  income-producing  commercial
properties.  Commercial  lending  is  generally  thought  to  expose a lender to
greater risk than  residential  one-to-four  family lending because it typically
involves larger loans to a single borrower.

     The repayment of a commercial loan is typically  dependent upon the ability
of the applicable property to produce cash flow. Even the liquidation value of a
commercial property is determined, in substantial part, by the capitalization of
the property's cash flow. However,  net operating income can be volatile and may
be insufficient to cover debt service on the loan at any given time.

     The net operating income and property value of the mortgaged properties may
be adversely affected by a large number of factors. Some of these factors relate
to the property itself, such as:

          o    the age, design and construction quality of the property;

          o    perceptions regarding the safety,  convenience and attractiveness
               of the property;

          o    the proximity and attractiveness of competing properties;

          o    the adequacy of the property's management and maintenance;

          o    increases in operating expenses;

          o    an increase in the capital  expenditures  needed to maintain  the
               property or make improvements;

          o    a decline in the financial condition of a major tenant;

          o    an increase in vacancy rates; and

          o    a decline in rental  rates as leases are renewed or entered  into
               with new tenants.

Other factors are more general in nature, such as:

          o    national,  regional or local economic conditions (including plant
               closings, industry slowdowns and unemployment rates);

          o    local real estate  conditions  (such as an  oversupply  of retail
               space or office space);

          o    demographic factors;

          o    decreases in consumer confidence;

          o    changes in consumer tastes and preferences; and

          o    retroactive changes in building codes.

The  volatility  of net  operating  income  will  be  influenced  by many of the
foregoing factors, as well as by:

          o    the length of tenant leases;

          o    the creditworthiness of tenants;

          o    tenant defaults;

          o    in the case of rental  properties,  the rate at which new rentals
               occur;

          o    and the property's  "operating leverage" (i.e., the percentage of
               total  property  expenses in  relation  to revenue,  the ratio of
               fixed operating expenses to those that vary with revenue, and the
               level of capital  expenditures  required to maintain the property
               and retain or replace tenants).

     A decline in the real  estate  market or in the  financial  condition  of a
major  tenant  will tend to have a more  immediate  effect on the net  operating
income of  properties  with  short-term  revenue  sources and may lead to higher
rates of delinquency or defaults.]


SOME MORTGAGED PROPERTIES MAY NOT BE READILY CONVERTIBLE TO ALTERNATIVE USES

     Some  of the  mortgaged  properties  may  not  be  readily  convertible  to
alternative uses if those properties were to become unprofitable for any reason.
Converting   commercial   properties  to  alternate  uses   generally   requires
substantial  capital  expenditures.  The liquidation value of any such mortgaged
property  consequently may be  substantially  less than would be the case if the
property were readily adaptable to other uses. Zoning or other restrictions also
may prevent alternative use.


PROPERTY VALUE MAY BE ADVERSELY  AFFECTED EVEN WHEN CURRENT  OPERATING INCOME IS
NOT

     [Various factors may adversely affect the value of the mortgaged properties
without affecting the properties'  current net operating  income.  These factors
include among others:

          o    changes in governmental regulations, fiscal policy, zoning or tax
               laws;

          o    potential environmental legislation or liabilities or other legal
               liabilities;

          o    the availability of refinancing; and

          o    changes in interest  rate levels or yields  required by investors
               in income producing commercial properties.]


TENANT CONCENTRATION ENTAILS RISK

     A deterioration in the financial  condition of a tenant can be particularly
significant  if a mortgaged  property is leased to a single  tenant,  or a small
number of tenants.  Mortgaged  properties  leased to a single tenant, or a small
number of tenants,  also are more susceptible to interruptions of cash flow if a
tenant fails to renew its lease. This is so because: (i) the financial effect of
the  absence of rental  income may be severe,  (ii) more time may be required to
re-lease the space, and (iii) substantial  capital costs may be incurred to make
the space appropriate for replacement tenants.


[CREDIT TENANT LOANS HAVE SPECIAL RISKS]

     [[________________]  mortgage  loans  (representing  [ ]%  of  the  initial
outstanding pool balance) are secured by mortgaged  properties  leased to single
tenants.]

     [Retail and office properties] also may be adversely affected if there is a
concentration of particular tenants among the mortgaged properties or of tenants
in a [particular business or industry.]

     [______________]   mortgage  loans   (representing  [  ]%  of  the  initial
outstanding  pool  balance) are credit  tenant  loans.  Credit  tenant loans are
secured by net lease obligations of a rated tenant or guarantor.  In reliance on
the ratings,  the credit tenant loans were generally  underwritten to lower debt
service coverage ratios and/or higher  loan-to-value ratios than would have been
acceptable had the related mortgage  properties been leased to less creditworthy
tenants.  In the event that a tenant defaults in its obligations  under a credit
lease the  mortgaged  property  may not be relet for  sufficiently  high rent to
support  debt  service on the  related  credit  lease loan or funds  received in
liquidation  of such  mortgaged  property may not be  sufficient  to satisfy the
borrower's obligations under the credit lease loan.

     Any rating assigned to a credit tenant or guarantor by a rating agency will
reflect only such rating  agency's  assessment of the long-term  unsecured  debt
obligations  of such entity.  Such rating is not an assessment of the likelihood
that the  credit  leases  will not be  terminated  (pursuant  to their  terms or
otherwise),  that the credit  lease  loans will not be prepaid,  that  principal
prepayments on the credit lease loans will be made by the related borrowers,  or
that any  prepayment  premium will be paid or, if paid,  will be  sufficient  to
provide the anticipated yield.]


[MORTGAGED PROPERTIES LEASED TO MULTIPLE TENANTS ALSO HAVE RISKS]

     [If a mortgaged property has multiple tenants,  re-leasing expenditures may
be more frequent than in the case of mortgaged  properties  with fewer  tenants,
thereby   reducing  the  cash  flow   available   for  debt  service   payments.
Multi-tenanted  mortgaged  properties  also  may  experience  higher  continuing
vacancy rates and greater volatility in rental income and expenses.]


RISKS RELATING TO LOAN CONCENTRATION

     The effect of mortgage  pool loan losses  will be more  severe:  (i) if the
pool is  comprised  of a small  number of loans,  each with a  relatively  large
principal  amount;  or (ii) if the  losses  relate to loans that  account  for a
disproportionately  large percentage of the pool's aggregate  principal balance.
[The five (5) largest  loans equal [ ]% of the mortgage  pool.  Losses on any of
these loans may have a substantial adverse effect on the Offered Certificates.

     Concentrations  of  mortgage  loans  with  the  same  borrower  or  related
borrowers can also pose increased risks.  For example,  if a person that owns or
controls several mortgaged  properties  experiences  financial difficulty at one
mortgaged  property,  it could defer  maintenance  at one mortgaged  property in
order to satisfy current expenses with respect to the first mortgaged  property,
or it could attempt to avert  foreclosure  by filing a bankruptcy  petition that
might have the effect of interrupting  monthly payments of debt service (subject
to the Master  Servicer's  obligation to make Advances) for an indefinite period
on all of the related  mortgage  loans.  [As to property  types:

          o    multifamily   properties   represent   [___]%  of  the  aggregate
               principal balance of the mortgage pool as of the Cut-Off Date;

          o    retail properties represent [___]%;

          o    industrial properties represent [___]%;

          o    office properties represent [___]%;

          o    senior housing facilities represent [___]%;

          o    self storage properties represent [__]%;

          o    hospitality properties represent [__]%;

          o    manufactured housing properties represent [__]%; and

          o    mixed use properties represent [___]%.

     With respect to  concentration  of  borrowers,  several  groups of mortgage
loans  are  made to the  same  borrower  or  borrowers  related  through  common
ownership and where, in general,  the related mortgaged  properties are commonly
managed.  The three  largest  of these  groups  represent  [ ]%, [ ]%,  and [ ]%
respectively of the mortgage pool.]


GEOGRAPHIC CONCENTRATION ENTAILS RISKS

     Concentrations of mortgaged properties in geographic areas may increase the
risk that adverse economic or other developments or a natural disaster affecting
a particular  region of the country could increase the frequency and severity of
losses  on  mortgage  loans  secured  by such  mortgaged  properties.  In recent
periods,  several regions of the United States have experienced significant real
estate  downturns.  Regional  economic  declines or  conditions in regional real
estate markets could adversely  affect the income from, and market value of, the
mortgaged  properties.  Other  regional  factors--e.g.,  earthquakes,  floods or
hurricanes  or  changes  in  governmental  rules or  fiscal  policies--also  may
adversely affect the mortgaged  properties.  For example,  mortgaged  properties
located  in  California  may be more  susceptible  to certain  hazards  (such as
earthquakes) than properties in other parts of the country.

     [The mortgaged properties are located in [ ] states.  Approximately [ ]% of
the  mortgaged  properties  (based on the  Cut-Off  Date  principal  amount) are
located in [_______],  and there are [ ] other states in which 5% or more of the
mortgaged  properties (based on Cut-Off Date principal amount) are located.  See
"Mortgage Pool  Characteristics--Certain  Characteristics of the Mortgage Loans"
in this prospectus supplement.]


[MULTIFAMILY PROPERTIES HAVE SPECIAL RISKS]

     [Multifamily  properties  secure  [ ]  of  the  underlying  mortgage  loans
(representing [ ]% of the initial outstanding pool balance).

     A large  number of factors may  adversely  affect the value and  successful
operation of a multifamily property, including:

          o    the physical attributes of the apartment building (e.g., its age,
               appearance and construction quality);

          o    the location of the property (e.g., a change in the  neighborhood
               over time);

          o    the ability of management  to provide  adequate  maintenance  and
               insurance;

          o    the types of services the property provides;

          o    the property's reputation;

          o    the level of mortgage interest rates (which may encourage tenants
               to purchase rather than rent housing);

          o    the presence of competing properties;

          o    adverse local or national economic conditions;

          o    state and local regulations; and

          o    government assistance/rent subsidy programs.]


[RETAIL PROPERTIES HAVE SPECIAL RISKS]

     [Retail   properties   secure  [  ]  of  the   underlying   mortgage  loans
(representing  [ ]% of the initial  outstanding  pool balance).  The quality and
success of a retail  property's  tenants  significantly  affect  the  property's
value. For example,  if the sales of retail tenants were to decline,  rents tied
to a  percentage  of gross sales may decline and those  tenants may be unable to
pay their rent or other occupancy costs.

     The presence or absence of an "anchor tenant" in a shopping center also can
be important, because anchors play a key role in generating customer traffic and
making a center  desirable  for other  tenants.  The economic  performance  of a
retail property will consequently be adversely affected by:

          o    an anchor tenant's failure to renew its lease;

          o    termination of an anchor tenant's lease;

          o    the  bankruptcy  or  economic  decline  of an  anchor  tenant  or
               self-owned anchor; and

          o    the  cessation of the  business of a  self-owned  anchor or of an
               anchor tenant (notwithstanding its continued payment of rent).

If anchor stores in a mortgaged property were to close, the related borrower may
be  unable  to  replace  those  anchors  without   suffering   adverse  economic
consequences.   [Furthermore,  certain  of  the  anchor  stores  at  the  retail
properties have co-tenancy clauses in their leases or operating agreements which
permit those anchors to cease operating if certain other stores are not operated
at those locations. The breach of various other covenants in anchor store leases
or operating agreements also may permit those stores to cease operating. Certain
non-anchor tenants at retail properties also may be permitted to terminate their
leases if certain other stores are not operated or if those tenants fail to meet
certain business objectives.]

     Retail  properties also face  competition from sources outside a given real
estate market.  For example,  all of the following compete with more traditional
retail  properties  for  consumer  dollars:  factory  outlet  centers;  discount
shopping  centers  and  clubs;  catalogue  retailers;  home  shopping  networks;
internet web sites; and  telemarketing.  Continued  growth of these  alternative
retail outlets (which often have lower operating  costs) could adversely  affect
the rents collectible at the retail properties included in the mortgage pool, as
well as the market value of such properties.

     Moreover,  additional competing retail properties may be built in the areas
where the retail mortgaged properties are located.]


[INDUSTRIAL PROPERTIES HAVE SPECIAL RISKS]

     [Industrial  properties  secure  [  ]  of  the  underlying  mortgage  loans
(representing [ ]% of the initial outstanding pool balance). Various factors may
adversely affect the economic performance of an industrial property, including:

          o    reduced  demand for  industrial  space  because of a decline in a
               particular industry segment;

          o    a property becoming functionally obsolete;

          o    the unavailability of labor sources;

          o    changes  in  access,  energy  prices,   strikes,   relocation  of
               highways,  the  construction  of  additional  highways  or  other
               factors;

          o    a change in the proximity of supply sources; and

          o    environmental hazards.]


[OFFICE PROPERTIES HAVE SPECIAL RISKS]

     [Office   properties   secure  [  ]  of  the   underlying   mortgage  loans
(representing [ ]% of the initial outstanding pool balance).

     A large  number  of  factors  may  adversely  affect  the  value of  office
properties, including:

          o    the quality of an office building's tenants;

          o    the diversity of an office  building's  tenants (or reliance on a
               single or dominant tenant);

          o    the physical  attributes of the building in relation to competing
               buildings (e.g.,  age,  condition,  design,  location,  access to
               transportation  and ability to offer certain  amenities,  such as
               sophisticated building systems);

          o    the desirability of the area as a business location; and

          o    the strength  and nature of the local  economy  (including  labor
               costs  and  quality,  tax  environment  and  quality  of life for
               employees).

Moreover,  the cost of  refitting  office space for a new tenant is often higher
than the cost of refitting other types of property.]


[SENIOR HOUSING PROPERTIES HAVE SPECIAL RISKS

     Congregate care,  senior care and assisted living  facilities secure [ ] of
the underlying mortgage loans (representing [ ]% of the initial outstanding pool
balance).  [__________] of the mortgage loans  (representing [ ]% of the initial
outstanding  pool balance) are secured by facilities  that  typically  receive a
portion of their  revenues from  government  reimbursement  programs,  primarily
Social Security,  Medicaid and Medicare. Social Security,  Medicaid and Medicare
are subject to various regulatory changes, rate adjustments,  rulings, delays in
payment and government restrictions,  all of which can adversely affect revenues
from  operations of  facilities.  In addition,  government  payors have employed
measures that limit payments to health care providers.

     Providers of long-term  nursing care and other medical  services are highly
regulated and are subject to licensing requirements,  facility inspections, rate
setting and  reimbursement  policies.  They are also subject to laws relating to
the  adequacy  of medical  care,  distribution  of  pharmaceuticals,  equipment,
personnel  operating policies and maintenance of and additions to facilities and
services. These factors can increase the cost of operations, limit growth and in
extreme cases, require or result in suspension or cessation of operations.

     In the event that the trustee or another party  forecloses on a senior care
facility,  it would  not  generally  be  entitled  to  reimbursements  by Social
Security, Medicare and Medicaid for services rendered prior to such foreclosure,
if any.  In  addition,  such  party  may have to apply in its own  right for its
necessary  licenses and regulatory  approvals.  There can be no assurance that a
new  license  could be  obtained or that new  approvals  would be granted.  This
uncertainty may adversely affect the liquidation value of the facility.

     Other factors that may adversely effect the value and successful  operation
of a senior housing facility include:

          o    increasing  governmental  regulation and supervision (as to those
               facilities not already subject to it);

          o    a decline in the  financial  health,  skills or reputation of the
               operator;

          o    increased operational expenses; and

          o    competing   facilities  owned  by  non-profit   organizations  or
               government   agencies   supported   by   endowments,   charitable
               contributions, tax revenues and other sources.]


[SELF-STORAGE FACILITIES HAVE SPECIAL RISKS]

     [Self-storage  facilities  secure  [ ] of  the  underlying  mortgage  loans
(representing [ ]% of the initial outstanding pool balance). Various factors may
adversely affect the value and successful operation of a self-storage facility:

          o    competition  because both  acquisition and development  costs and
               break-even occupancy are relatively low;

          o    conversion  of a  self-storage  facility  to an  alternative  use
               generally requires substantial capital expenditures;

          o    security concerns; and

          o    user privacy and ease of access to  individual  storage space may
               increase environmental risks (although lease agreements generally
               prohibit users from storing hazardous substances in the units).

     The  environmental   assessments   discussed  herein  did  not  include  an
inspection  of  the  contents  of the  self-storage  units  of the  self-storage
properties. Accordingly, there is no assurance that all of the units included in
the self-storage properties are free from hazardous substances or will remain so
in the future.]


[HOSPITALITY PROPERTIES HAVE SPECIAL RISKS]

     [Hospitality  properties  secure  [ ]  of  the  underlying  mortgage  loans
(representing [ ]% of the initial outstanding pool balance). Various factors may
adversely  affect the  economic  performance  of a hotel,  including:

          o    adverse economic and social conditions, either local, regional or
               national  (which may limit the amount  that can be charged  for a
               room and reduce occupancy levels);

          o    the construction of competing hotels or resorts;

          o    continuing  expenditures  for  modernizing,   refurbishing,   and
               maintaining  existing facilities prior to the expiration of their
               anticipated useful lives;

          o    a   deterioration   in  the  financial   strength  or  managerial
               capabilities of the owner and operator of a hotel; and

          o    changes in travel  patterns  caused by changes in access,  energy
               prices,  strikes,  relocation of highways,  the  construction  of
               additional highways or other factors.

     Because hotel rooms  generally  are rented for short  periods of time,  the
financial  performance  of  hotels  tends to be  affected  by  adverse  economic
conditions  and  competition   more  quickly  than  other  types  of  commercial
properties.

     Moreover,  the hotel and lodging industry is generally  seasonal in nature.
This  seasonality  can be expected  to cause  periodic  fluctuations  in a hotel
property's revenues, occupancy levels, room rates and operating expenses.]


[RISKS RELATING TO AFFILIATION WITH A FRANCHISE OR HOTEL MANAGEMENT COMPANY]

     [Certain of the  hospitality  properties  are  franchises of national hotel
chains or managed by a hotel  management  company.  The  performance  of a hotel
property affiliated with a franchise or hotel management company depends in part
on:

     (i)  the continued  existence and financial  strength of the  franchiser or
          hotel management company;

     (ii) the public  perception  of the  franchise or hotel chain service mark;
          and

     (iii) the duration of the franchise licensing or agreements.

     Any provision in a franchise  agreement or management  agreement  providing
for  termination  because of a bankruptcy of a franchisor  or manager  generally
will not be enforceable.

     The  transferability of franchise license agreements may be restricted.  In
the event of a  foreclosure,  the  lender or its agent may not have the right to
use the franchise license without the franchiser's consent.  Conversely,  in the
case of certain  mortgage loans, the lender may be unable to remove a franchiser
or  a  hotel  management   company  that  it  desires  to  replace  following  a
foreclosure.

     Further, in the event of a foreclosure,  the Trustee or a purchaser of such
mortgaged property probably would not be entitled to the rights under any liquor
license for the mortgaged property. Such party would be required to apply in its
own right for such a license,  and we cannot assure you that a new license could
be obtained.]


[HOTEL AFFILIATION CONCENTRATION ENTAILS RISKS]

     [The adverse effect of an economic decline in a particular hotel chain will
be more significant if there is a concentration of hotels operated by that chain
among the  properties  securing a mortgage  loan.  In this  regard,  the largest
concentration  in  the  mortgage  loan  pool  consists  of  [ ]  mortgage  loans
(representing [ ]% of the initial pool balance) secured by mortgaged  properties
that are operated as hotels under management by a single management company.]


[MANUFACTURED HOUSING COMMUNITIES HAVE SPECIAL RISKS]

     [Manufactured  Housing  Communities  secure [ ] of the underlying  mortgage
loans (representing [ ]% of the initial outstanding pool balance). Loans secured
by liens on  properties  of these  types  pose risks not  associated  with loans
secured by liens on other types of income-producing  real estate,  including:

          o    the number of  competing  manufactured  housing  communities  and
               other residential  developments (such as apartment  buildings and
               single family homes) in the local market;

          o    the age, appearance and reputation of the community;

          o    the ability of management  to provide  adequate  maintenance  and
               insurance; and

          o    the types of services and amenities it provides.

     The Manufactured  Housing Communities are "special purpose" properties that
could not be readily converted to general residential, retail or office use.

     Some properties within the Manufactured Housing Communities may lease sites
to non-permanent  recreational vehicles,  which occupancy is often very seasonal
in nature.]


CERTAIN ADDITIONAL RISKS RELATING TO TENANTS

     The income from,  and market value of, the mortgaged  properties  leased to
various tenants would be adversely affected if:

          o    space  in  the  mortgaged  properties  could  not  be  leased  or
               re-leased;

          o    tenants were unable to meet their lease obligations;

          o    a  significant  tenant  were to become a debtor  in a  bankruptcy
               case; or

          o    rental payments could not be collected for any other reason.

     Repayment of the  mortgage  loans  secured by retail and office  properties
will be affected by the  expiration of leases and the ability of the  respective
borrowers to renew the leases or relet the space on comparable terms.

     Even if vacated space is  successfully  relet,  the costs  associated  with
reletting,  including  tenant  improvements  and leasing  commissions,  could be
substantial and could reduce cash flow from the mortgaged properties.  Moreover,
if a tenant  defaults in its  obligations to a borrower,  the borrower may incur
substantial  costs and experience  significant  delays associated with enforcing
its rights and protecting its investment, including costs incurred in renovating
and reletting the property.


[TENANT BANKRUPTCY ENTAILS RISKS]

     [The  bankruptcy or  insolvency  of a major tenant,  or a number of smaller
tenants,  in retail  and  office  properties  may  adversely  affect  the income
produced by a mortgaged  property.  Under the Bankruptcy  Code, a tenant has the
option of assuming or rejecting any unexpired  lease.  If the tenant rejects the
lease, the landlord's claim for breach of the lease would be a general unsecured
claim against the tenant (absent collateral securing the claim). The claim would
be limited to the unpaid rent reserved  under the lease for the periods prior to
the bankruptcy  petition (or earlier surrender of the leased premises) which are
unrelated to the  rejection,  plus the greater of one year's rent or [ ]% of the
remaining rent reserved under the lease (but not more than three years' rent).

     There  is no  assurance  that  tenants  in the  mortgaged  properties  will
continue  making timely  payments  under their leases or that other tenants will
not file for bankruptcy protection in the future.]


[RISKS RELATING TO GOVERNMENT ASSISTED PROPERTIES]

     [[ ] of the mortgage loans  (representing  [ ]% of the initial  outstanding
pool balance) are believed to have tenants  eligible for rental subsidy payments
under certain federal housing assistance  payment programs,  including Section 8
of  United  States  Housing  Act  of  1937,  as  amended.  Under  that  program,
administered  by the  Department of Housing and Urban  Development,  a mortgaged
property  must  satisfy  certain  requirements  to qualify for  inclusion in the
program. These requirements relate to, among other things, income limitations on
tenants in the mortgaged  property.  The borrower under these mortgage loans may
be  adversely  affected  if it or the  mortgaged  property  fails to qualify for
inclusion  in the  program,  if  subsidies  thereunder  are  reduced,  or if the
programs are otherwise terminated.]


[ENVIRONMENTAL LAWS ENTAIL RISKS]

     [Various  environmental  laws  may  make a  current  or  previous  owner or
operator  of real  property  liable for the costs of removal or  remediation  of
hazardous or toxic substances on, under, adjacent to, or in such property. Those
laws often impose liability whether or not the owner or operator knew of, or was
responsible for, the presence of the hazardous or toxic substances. For example,
certain  laws  impose  liability  for release of  asbestos-containing  materials
("ACMs")  into the air or require the removal or  containment  of ACMs.  In some
states,  contamination  of a property may give rise to a lien on the property to
assure the costs of cleanup.  In some states,  this lien has  priority  over the
lien of an existing mortgage. Additionally, third parties may seek recovery from
owners or operators of real properties for personal injury  associated with ACMs
or other exposure to hazardous substances.

     The owner's liability for any required remediation generally is not limited
by law and  could  accordingly  exceed  the  value of the  property  and/or  the
aggregate  assets of the owner.  The presence of  hazardous or toxic  substances
also may adversely affect the owner's ability to refinance using the property as
collateral or to sell the property to a third party.  The presence of, or strong
potential for  contamination  by, hazardous  substances  consequently can have a
material adverse effect on the value of the property and a borrower's ability to
repay its mortgage loan.

     In  addition,  under  certain  circumstances,  a lender (such as the trust)
could be liable for the costs of  responding  to an  environmental  hazard.  See
"Legal Matters" in the prospectus.]


ENVIRONMENTAL RISKS RELATING TO THE MORTGAGED PROPERTIES

     [All]  [Some]  of the  mortgaged  properties  have been  subject  to recent
environmental site assessments, including Phase I site assessments or updates of
previously  performed Phase I site assessments.  In several cases, Phase II site
assessments  also  have been  performed.  These  assessments  were  intended  to
evaluate the environmental  condition of the mortgaged  properties and generally
included a site  visit,  a review of  certain  records  and  public  information
concerning the mortgaged  properties,  and the  preparation of a written report.
Some of the assessments  included  sampling or analysis of soil,  groundwater or
other   environmental   media  or   subsurface   investigations.   [Furthermore,
environmental  assessments on properties securing [ ] of the underlying mortgage
loans  (representing  [ ]% of the initial pool  balance) are more than a [ ] old
but in no event more than [ ] months old.] There can be no  assurance,  however,
that all  environmental  conditions  and  risks  have been  identified  in these
environmental assessments.

     [Certain  of  the  environmental   assessments   identified   environmental
conditions which have impacted, or may impact, some of the mortgaged properties.
Those conditions include the presence of ACMs, leaks from chemical storage tanks
and on-site spills.  Certain mortgaged properties presently have or formerly had
landfills,  waste disposal areas,  historic industrial use, oil wells,  gasoline
stations  and/or  dry  cleaning  businesses  located  on or near  the  premises.
[Corrective action,] as required by the regulatory agencies, has been undertaken
and, in some cases, the related borrowers have made deposits into  environmental
reserve accounts or have assigned rights to existing reserve accounts.  However,
we cannot  assure you that the reserve  amounts will be  sufficient to remediate
such  environmental  conditions or that all such  environmental  conditions have
been identified.]

     [[Certain  of  the  mortgaged  properties  are  in the  vicinity  of  sites
containing  ["leaking  underground storage tanks"] or other potential sources of
groundwater  contamination.]  Although the owners of those mortgaged  properties
and the trust may not have legal liability for contamination  from such off-site
sources,  the  enforcement  of  rights  against  third  parties  may  result  in
additional transaction costs.]

     ACMs have been detected through  sampling by  environmental  consultants at
several mortgaged properties and suspected at others. ACMs found or suspected at
these  mortgaged  properties  are not expected to present a significant  risk as
long as the property continues to be properly managed. Nonetheless, the value of
a mortgaged  property as  collateral  for the  mortgage  loan could be adversely
affected.

     The environmental assessments have not revealed any environmental liability
that  the  Depositor  believes  would  have a  material  adverse  effect  on the
borrowers'  businesses,  assets or results of operations taken as a whole.  [For
several  mortgaged  properties,  the site assessments  recommend limited further
investigations  or minor repairs;  however,  based on the information  currently
available  to  the   Depositor   and  reviews   performed  by  the   Depositor's
environmental  consultants,  the  Depositor  does not believe any of these other
issues  would  have  a  material   adverse  effect  on  the  related   mortgaged
properties.]  Nevertheless,  there may be material environmental  liabilities of
which the  Depositor  is unaware.  [Moreover,  there is no assurance  that:  (i)
future  laws,   ordinances   or   regulations   will  not  impose  any  material
environmental  liability;  or (ii) the current  environmental  condition  of the
mortgaged  properties  will not be adversely  affected by tenants or other third
parties,  or by the  condition  of land or  operations  in the  vicinity  of the
mortgaged properties (such as underground storage tanks).]

     [Before the Special Servicer  acquires title to a property on behalf of the
trust or assumes  operation  of the  property,  it must obtain an  environmental
assessment of the property.  This  requirement will decrease the likelihood that
the  trust  will  become  liable  under any  environmental  law.  However,  this
requirement  may   effectively   preclude   foreclosure   until  a  satisfactory
environmental  assessment is obtained (or until any required  remedial action is
thereafter  taken).  There is accordingly some risk that the mortgaged  property
will decline in value while this assessment is being obtained.  Moreover,  there
is no  assurance  this  requirement  will  effectively  insulate  the trust from
potential liability under environmental laws.]


BORROWER MAY BE UNABLE TO REPAY REMAINING PRINCIPAL BALANCE ON MATURITY DATE

     [[_________________________]  of the mortgage  loans,  representing [ ]% of
the initial pool balance,  are expected to have substantial  remaining principal
balances  (equal to or greater  than [ ]% of the original  principal  balance of
each respective  mortgage loan) as of their respective  effective maturity dates
or stated  maturity dates. We cannot assure you that each borrower will have the
ability  to repay  the  remaining  principal  balances  on the  pertinent  date.
Mortgage loans with  substantial  remaining  principal  balances at their stated
maturity (i.e.,  "balloon  loans" ) involve  greater risk than fully  amortizing
loans.] In  addition,  a  borrower's  ability  to repay a loan on its  Effective
Maturity  Date  typically  will depend upon its ability  either to refinance the
loan  or to  sell  the  mortgaged  property  at a  price  sufficient  to  permit
repayment.  A  borrower's  ability  to  achieve  either of these  goals  will be
affected by a number of factors, including:

          o    the  availability  of, and competition for, credit for commercial
               real estate projects;

          o    the prevailing interest rates;

          o    the fair market value of the related properties;

          o    the borrower's equity in the related properties;

          o    the borrower's financial condition;

          o    the operating history and occupancy level of the property; and

          o    the tax  laws;  and  prevailing  general  and  regional  economic
               conditions.

          o    The  availability of funds in the credit markets  fluctuates over
               time.

     We cannot  assure you that each borrower will have the ability to repay the
remaining  principal balances on the Effective Maturity Date. See "Mortgage Pool
Characteristics--Certain   Characteristics   of  the  Mortgage  Loans"  in  this
prospectus supplement.]


[RISKS RELATING TO BORROWERS THAT ARE NOT SPECIAL-PURPOSE ENTITIES

     [The business activities of most of the borrowers are not limited to owning
their respective properties by their organizational documents.  However, most of
the loan  documents  of those  borrowers  do contain the  covenants  customarily
employed to ensure that a borrower is a  special-purpose,  single  asset  entity
(such as limitations on indebtedness and affiliate transactions and restrictions
on the borrower's ability to dissolve, liquidate,  consolidate,  merge, sell all
of its assets or amend its organizational documents).]

     [Most of the borrowers (and any  special-purpose  entity having an interest
in any such  borrowers) do not have an independent  director whose consent would
be required to file a voluntary  bankruptcy petition on behalf of such borrower.
One of the purposes of an independent  director (or of a special-purpose  entity
having an interest in the  borrower)  is to avoid a bankruptcy  petition  filing
which is intended  solely to benefit an  affiliate  and is not  justified by the
borrower's own economic circumstances.]]


[AUTHORITY TO EFFECT OTHER BORROWINGS ENTAILS RISKS

     [_______________]  of the mortgage loans  (representing [ ]% of the initial
outstanding pool balance) permit the borrower to incur  additional  indebtedness
other  than in the  ordinary  course of  business  or to utilize  the  mortgaged
property as collateral for subordinated  loans. See "Description of the Mortgage
Pool--Certain  Terms  and  Characteristics  of the  Mortgage  Loans--Subordinate
Financing" in this prospectus  supplement.  Generally,  prior to any subordinate
loan being allowed, certain conditions must be satisfied.  [Substantially all of
the  mortgage   loans  also  permit  the  related   borrower  to  incur  limited
indebtedness in the ordinary course of business.]

     When a mortgage loan borrower (or its constituent  members) also has one or
more other  outstanding  loans (even if  subordinated or mezzanine  loans),  the
trust is  subjected  to  additional  risk.  The  borrower  may  have  difficulty
servicing and repaying  multiple loans.  The existence of another loan generally
also will make it more  difficult for the borrower to obtain  refinancing of the
mortgage  loan  and may  thereby  jeopardize  repayment  of the  mortgage  loan.
Moreover, the need to service additional debt may reduce the cash flow available
to the borrower to operate and maintain the mortgaged property.

     Additionally,  if the borrower (or its constituent members) defaults on the
mortgage loan or any other loan, actions taken by other lenders could impair the
security  available  to the  trust.  If a junior  lender  files  an  involuntary
petition for bankruptcy  against the borrower (or the borrower files a voluntary
petition  to stay  enforcement  by a junior  lender),  the  trust's  ability  to
foreclose would be  automatically  stayed,  and principal and interest  payments
might not be made during the course of the  bankruptcy  case.  The bankruptcy of
another lender also may operate to stay foreclosure by the trust.

     Further,  if another loan secured by the mortgaged  property is in default,
the other lender may foreclose on the mortgaged property, absent an agreement to
the  contrary,  thereby  causing  a delay  in  payments  and/or  an  involuntary
repayment of the mortgage loan prior to maturity.  The trust may also be subject
to  the  costs  and   administrative   burdens  of  involvement  in  foreclosure
proceedings or related litigation.]


BANKRUPTCY PROCEEDINGS ENTAIL CERTAIN RISKS

     Under the  Bankruptcy  Code,  the filing of a petition in  bankruptcy by or
against  a  borrower  will  stay  the sale of the  real  property  owned by that
borrower,  as well as the commencement or continuation of a foreclosure  action.
In addition,  if a court determines that the value of the mortgaged  property is
less than the principal  balance of the mortgage loan it secures,  the court may
prevent a lender from foreclosing on the mortgaged  property (subject to certain
protections  available to the lender).  As part of a restructuring plan, a court
also may  reduce the amount of secured  indebtedness  to the  then-value  of the
mortgaged  property.  Such an action  would make the lender a general  unsecured
creditor  for the  difference  between  the  then-value  and the  amount  of its
outstanding  mortgage  indebtedness.  A  bankruptcy  court also may: (i) grant a
debtor a  reasonable  time to cure a payment  default on a mortgage  loan;  (ii)
reduce  monthly  payments  due under a mortgage  loan;  (iii) change the rate of
interest due on a mortgage  loan; or (iv)  otherwise  alter the mortgage  loan's
repayment schedule.

     Moreover,  the filing of a petition  in  bankruptcy  by, or on behalf of, a
junior lienholder may stay the senior lienholder from taking action to foreclose
on the  mortgaged  property in a manner that would  substantially  diminish  the
position  of the  junior  lien.  Additionally,  the  borrower's  trustee  or the
borrower,  as  debtor-in-possession,   has  certain  special  powers  to  avoid,
subordinate  or  disallow  debts.  In certain  circumstances,  the claims of the
trustee may be  subordinated  to  financing  obtained by a  debtor-in-possession
subsequent to its bankruptcy.

     Under the  Bankruptcy  Code,  the lender  will be stayed  from  enforcing a
borrower's  assignment  of  rents  and  leases.  The  Bankruptcy  Code  also may
interfere with the lender's ability to enforce lockbox  requirements.  The legal
proceedings  necessary  to resolve  these issues can be time  consuming  and may
significantly delay the receipt of rents. Rents also may escape an assignment to
the extent they are used by the borrower to maintain the  mortgaged  property or
for other court authorized expenses.

     As a result  of the  foregoing,  the  lender's  recovery  with  respect  to
borrowers  in  bankruptcy  proceedings  may be  significantly  delayed,  and the
aggregate amount ultimately  collected may be substantially less than the amount
owed.


[ABSENCE OF LOCKBOXES ENTAILS RISKS

     [In [ ] of  the  mortgage  loans  (representing  [ ]% of the  initial  pool
balance),  the borrowers have access to a lockbox account and may withdraw funds
in the account until: (i) there is a default under the [________________]  loan,
(ii) [ ] days prior to the  Effective  Maturity  Date or (iii) the "debt service
coverage ratio" is less than [___]x.  [However, in the case of clause (iii), the
borrower  is  permitted  to regain  access to the  lockbox  account if the "debt
service  coverage  ratio" is  corrected to higher than [____] for a period of at
least  six  months  or if  the  borrower  deposits  additional  collateral  that
effectively  reduces debt service so that the "debt service  coverage  ratio" is
[___]x or higher.]

     Under  [______________]   loans,  the  borrower  collects  rents  prior  to
depositing them into the lockbox account until: (i) there is a default under the
[_____________]  loan,  (ii) [ ] days prior to the  effective  maturity  date or
(iii) the "debt service  coverage  ratio" is less than [ ]. After the occurrence
of either event, the tenants of the borrower will be instructed to deposit rents
directly into the lockbox account.

     If rental  payments  are not  required to be made  directly  into a lockbox
account, there is a risk that the borrower will divert those funds.]


[LACK OF SKILLFUL PROPERTY MANAGEMENT ENTAIL RISKS

     The successful operation of a real estate project depends upon the property
manager's performance and viability. The property manager is responsible for:

          o    responding to changes in the local market;

          o    planning and implementing the rental structure;

          o    operating the property and providing building services;

          o    managing operating expenses; and

          o    assuring that  maintenance and capital  improvements  are carried
               out in a timely fashion.

Properties  deriving  revenues  primarily from short-term  sources are generally
more management  intensive than properties leased to creditworthy  tenants under
long-term leases.

     A good  property  manager,  by  controlling  costs,  providing  appropriate
service to tenants and seeing to the  maintenance of  improvements,  can improve
cash flow, reduce vacancy, leasing and repair costs and preserve building value.
On the other hand,  management errors can, in some cases, impair short-term cash
flow and the long term viability of an income producing property.

     We make no  representation  or  warranty as to the skills of any present or
future managers.  Additionally,  we cannot assure you that the property managers
will be in a financial  condition to fulfill their  management  responsibilities
throughout the terms of their respective management agreements.]


RISKS OF INSPECTIONS RELATING TO PROPERTY

     Licensed  engineers  inspected  the  mortgaged  properties  to  assess  the
structure,  exterior  walls,  roofing,  interior  construction,  mechanical  and
electrical  systems  and  general  condition  of the site,  buildings  and other
improvements.  However,  there is no  assurance  that all  conditions  requiring
repair or replacement were identified.


[ENGINEERING RISKS RELATING TO SPECIFIC PROPERTIES]

     [Describe any related engineering risks relating to specific properties.]


RESERVES TO FUND CAPITAL EXPENDITURES MAY BE INSUFFICIENT

     The Mortgage Loans require that certain reserves be funded: [Add particular
mortgage loans.]

     We cannot assure you that the reserve amounts will be great enough to cover
the actual costs of the items for which the reserves were  established.  We also
cannot  assure you that cash flow from the  properties  will be great  enough to
fully fund the ongoing monthly reserve requirements.


[RISKS OF INADEQUACY OF TITLE INSURANCE]

     [Title  insurance for a mortgaged  property  generally  insures a mortgagee
against  risks  relating  to a  borrower  not having  good title to a  mortgaged
property,  and in certain  cases can insure a mortgagee  against  certain  other
risks. The protection  afforded by title insurance depends on the ability of the
title insurer to pay claims made upon it. There can be no assurance that a title
insurer  will have the ability to pay title  insurance  claims made upon it, and
there can be no  assurance  that the title  insurer  will  maintain  its present
financial strength. Further, there can be no assurance that a title insurer will
not contest claims made upon it.]


[ABSENCE OR INADEQUACY OF INSURANCE COVERAGE ENTAILS RISKS]

     [The  mortgaged  properties may suffer  casualty  losses due to risks which
were not covered by insurance or for which insurance coverage is inadequate.  In
addition,  certain of the mortgaged  properties  are located in  California  and
Texas,  states that have  historically  been at greater risk  regarding  acts of
nature (such as hurricanes,  floods and earthquakes) than other states. There is
no assurance borrowers will be able to maintain adequate insurance. Moreover, if
reconstruction or any major repairs are required, changes in laws may materially
affect the borrower's ability to effect such  reconstruction or major repairs or
may materially increase the cost thereof.

     As a  result  of any  of  these  factors,  the  amount  available  to  make
distributions on the Offered Certificates could be reduced.]


[BLANKET INSURANCE POLICIES ENTAIL RISKS]

     [Certain  of the  mortgaged  properties  are  covered by blanket  insurance
policies  which also cover  other  properties  of the  related  borrower  or its
affiliates.  If those  policies  are  drawn on to cover  losses  on those  other
properties,  the amount of  available  insurance  coverage  would be reduced and
could be insufficient to cover each mortgaged property's insurable risks.]


[APPRAISALS AND MARKET STUDIES HAVE CERTAIN LIMITATIONS]

     [An  appraisal  or other market  analysis  was  conducted in respect of the
mortgaged  properties in connection  with the  origination or acquisition of the
related  mortgage  loan.  The resulting  estimates of value are the bases of the
Cut-Off  Date LTV Ratios  referred  to herein.  Those  estimates  represent  the
analysis and opinion of the person  performing the appraisal or market  analysis
and are not guarantees of present or future values.  Moreover, the values of the
mortgaged  properties may have fluctuated  significantly  since the appraisal or
market study was performed. In addition, appraisals seek to establish the amount
a typically  motivated buyer would pay a typically motivated seller. Such amount
could be  significantly  higher  than  the  amount  obtained  from the sale of a
mortgaged property under a distress or liquidation sale.  Information  regarding
the values of mortgaged  properties available to the Depositor as of the Cut-Off
Date is presented in Appendix I and Appendix II hereto for illustrative purposes
only. See  "Description of the Mortgage  Pool--[__________]"  in this prospectus
supplement.]  The  values  for the  properties  for which  market  studies  were
obtained,   for  purposes  of  loan-to-value   calculations  contained  in  this
prospectus supplement, are the purchase prices of such properties.]


[DIFFERENT TIMING OF MORTGAGE LOAN AMORTIZATION POSES CERTAIN RISKS]

     [As principal  payments or prepayments  are made on a mortgage loan that is
part of a pool of loans,  the pool will be  subject to more  concentrated  risks
with  respect to the  diversity  of  mortgaged  properties,  types of  mortgaged
properties  and number of  borrowers,  as described  above.  Classes that have a
later  sequential  designation or a lower payment priority are more likely to be
exposed to this  concentration  risk than are classes with an earlier sequential
designation  or higher  priority.  This is so because  principal  on the Offered
Certificates  is  payable  in  sequential   order,  and  no  class  entitled  to
distribution of principal  receives  principal until the principal amount of the
preceding  class or classes  entitled to receive  principal have been reduced to
zero.]]


[SUBORDINATION OF SUBORDINATE OFFERED CERTIFICATES]

     [As described in this prospectus  supplement,  unless your certificates are
Class  [ ],  Class  [ ] or  Class  [ ]  Certificates,  your  rights  to  receive
distributions of amounts  collected or advanced on or in respect of the mortgage
loans will be subordinated  to those of the holders of the offered  certificates
with an  earlier  alphabetical  designation.  See  "Description  of the  Offered
Certificates--Distributions--Payment  Priorities" and  "--Subordination" in this
prospectus  supplement  and  "Risk  Factors--Subordination  of  the  Subordinate
Certificates; Effect of Losses on the Assets" in the prospectus.]


[TAX CONSIDERATIONS RELATING TO FORECLOSURE]

     [If the trust  acquires a mortgaged  property  pursuant to a foreclosure or
deed in lieu of  foreclosure,  the Special  Servicer must retain an  independent
contractor to operate the property.  Any net income from such  operation  (other
than qualifying  "rents from real property"),  or any rental income based on the
net profits of a tenant or sub-tenant or allocable to a  non-customary  service,
will subject the  Subsidiary  REMIC to federal tax (and possibly  state or local
tax) on such income at the highest marginal  corporate tax rate (currently 35%).
In such event, the net proceeds available for distribution to certificateholders
will be reduced.  The Special  Servicer may permit the Subsidiary  REMIC to earn
"net income from  foreclosure  property" that is subject to tax if it determines
that the net  after-tax  benefit to  certificateholders  is  greater  than under
another method of operating or net leasing the mortgaged property.]]


[RISKS RELATING TO ENFORCEABILITY

     [[All] [Most] of the mortgage loans contain  due-on-sale  clauses,  each of
which permits the lender to accelerate  the maturity of the mortgage loan if the
borrower  sells,  transfers  or conveys  the related  mortgaged  property or its
interest in the  mortgaged  property.  [All] [Most] of the  Mortgage  Loans also
include  debt-acceleration   clauses,  each  of  which  permits  the  lender  to
accelerate  the debt upon  specified  monetary or  non-monetary  defaults by the
borrower.  The courts of all states  will  enforce  acceleration  clauses 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 or  permit  the
acceleration  of  the  indebtedness  as a  result  of a  default  deemed  to  be
immaterial or if the exercise of such remedies would be inequitable or unjust or
the circumstances would render the acceleration unconscionable.]

     [Each of the mortgage loans is secured by an assignment of leases and rents
under which the  related  borrower  assigned  its right,  title and  interest as
landlord  under the  leases on the  related  mortgaged  property  and the income
derived  from the  property  to the lender as further  security  for the related
mortgage loan,  while keeping a license to collect rents for so long as there is
no default.  In the event the borrower defaults,  the license terminates and the
lender is entitled to collect rents. In some cases,  such assignments may not be
perfected as security  interests prior to actual possession of the cash flow. In
some  cases,  state law 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 Mortgage Loans--Leases and Rents" in the Prospectus.]]


[STATE LAW LIMITATIONS ENTAIL CERTAIN RISKS]

     [Some states (including  [__________])  have laws prohibiting more than one
"judicial action" to enforce a mortgage  obligation.  Some courts have construed
the term  "judicial  action"  broadly.  In the case of a pool  loan  secured  by
mortgaged  properties located in multiple states,  [the Special Servicer] may be
required to foreclose first on mortgaged properties located in states where such
"one  action"  rules apply (and where  non-judicial  foreclosure  is  permitted)
before  foreclosing  on mortgaged  properties  located in states where  judicial
foreclosure  is the only  permitted  method of  foreclosure.  As a  result,  the
ability to realize upon the mortgage loans, may be limited by the application of
state laws. Foreclosure actions may also, in certain circumstances,  subject the
trust to  liability  as a  "lender-in-possession"  or  result  in the  equitable
subordination  of the claims of the Trustee to the claims of other  creditors of
the   borrower.   [The  Special   Servicer]  may  take  these  state  laws  into
consideration  in  deciding  which  remedy to choose  following  a default  by a
borrower.]


[LEASEHOLD INTERESTS ENTAIL CERTAIN RISKS]

     [[______________]  of the mortgage loans  (representing [ ]% of the initial
outstanding  pool  balance)  are  secured  solely  by  mortgages  on  borrowers'
leaseshold  interests  under  ground  leases.  In  addition,  [ ] mortgage  loan
(representing  [ ]% of the initial  outstanding  pool balance),  is secured by a
mortgage on both the borrower's  leasehold  interest in a portion of the related
mortgaged  property and the borrower's  fee simple  interest in the remainder of
the related mortgaged property.  See "Description of the Mortgage  Pool--Certain
Terms and Characteristics of the Mortgage Loans--Ground Leases".]

     [Leasehold  mortgage loans are subject to certain risks not associated with
mortgage  loans  secured by a lien on the fee estate of the  borrower.  The most
significant  of  these  risks  is that if the  borrower's  leasehold  were to be
terminated  upon a  lease  default,  the  leasehold  mortgagee  would  lose  its
security.  Generally,  the related  ground lease requires the lessor to give the
leasehold  mortgagee  notice of lessee defaults and an opportunity to cure them,
permits the leasehold  estate to be assigned to the  leasehold  mortgagee or the
purchaser  at  a  foreclosure   sale,  and  contains  certain  other  protective
provisions typically included in a "mortgageable" ground lease.]

     [Upon the  bankruptcy  of a lessor or a lessee  under a ground  lease,  the
debtor  entity has the right to assume or reject the lease.  If a debtor  lessor
rejects  the  lease,  the lessee  has the right to remain in  possession  of its
leased  premises  under  the rent  under  the  lease  for the term of the  lease
(including  renewals).  If a debtor  lessee/borrower  rejects  any or all of its
leases,  the leasehold  lender could succeed to the  lessee/borrower's  position
under the lease only if the lessor specifically grants the lender such right. If
both the lessor and the lessee/borrowers are involved in bankruptcy proceedings,
the trustee may be unable to enforce the bankrupt  lessee/borrower's  obligation
to refuse to treat a ground lease  rejected by a bankrupt  lessor as terminated.
In such  circumstances,  a lease  could  be  terminated  notwithstanding  lender
protection provisions contained therein or in the mortgage.]

     [Most of the ground leases securing the mortgaged  properties  provide that
the ground rent payable thereunder increases during the term of the lease. These
increases may adversely affect the cash flow and net income of the borrower from
the mortgaged property.]]


[RISKS RELATING TO ENFORCEABILITY OF CROSS-COLLATERALIZATION]

     [Cross-collateralization  arrangements  involving  more  than one  borrower
could be  challenged  as  fraudulent  conveyances  by  creditors  of the related
borrower in an action  brought  outside a bankruptcy  case or, if such  borrower
were to become a debtor in a bankruptcy case, by the borrower's  representative.
A lien  granted  by a  borrower  entity  could  be  avoided  if a court  were to
determine  that:  (i) such borrower was insolvent  when it granted the lien, was
rendered  insolvent  by the  granting  of the lien or was left  with  inadequate
capital,  or was not  able to pay its  debts  as they  matured;  and  (ii)  such
borrower did not receive fair consideration or reasonably  equivalent value when
it allowed its  mortgaged  property or  properties  to be  encumbered  by a lien
securing the entire  indebtedness.  Among other things, a legal challenge to the
granting of the liens may focus on the benefits  realized by such  borrower from
the   respective   mortgage   loan   proceeds,    as   well   as   the   overall
cross-collateralization.  If a court were to conclude  that the  granting of the
liens was an avoidable fraudulent  conveyance,  that court could subordinate all
or part of the  pertinent  mortgage loan to existing or future  indebtedness  of
that  borrower.  The court also could recover  payments made under that mortgage
loan or take other  actions  detrimental  to the  holders  of the  certificates,
including,  under certain circumstances,  invalidating the loan or the mortgages
securing such cross-collateralization.]]


[POTENTIAL ABSENCE OF ATTORNMENT PROVISIONS ENTAILS RISKS]

     [In some  jurisdictions,  if tenant leases are subordinate to liens created
by the  mortgage  and do not  contain  attornment  provisions  (i.e.  provisions
requiring the tenant to recognize a successor  owner  following  foreclosure  as
landlord  under the lease),  the leases may  terminate  upon the transfer of the
property to a  foreclosing  lender or purchaser at  foreclosure.  Not all leases
were  reviewed  to  ascertain  the  existence  of  attornment  or  subordination
provisions.   Accordingly,  if  a  mortgaged  property  is  located  in  such  a
jurisdiction  and is leased to one or more  desirable  tenants under leases that
are subordinate to the mortgage and do not contain attornment  provisions,  such
mortgaged  property could experience a further decline in value if such tenants'
leases were terminated.  This is particularly likely if such tenants were paying
above-market rents or could not be replaced.]

     [If a lease is not  subordinate  to a mortgage,  the trust will not possess
the right to dispossess the tenant upon  foreclosure  of the mortgaged  property
(unless  it has  otherwise  agreed  with  the  tenant).  If the  lease  contains
provisions   inconsistent  with  the  mortgage  (e.g.   provisions  relating  to
application of insurance proceeds or condemnation  awards) or which could affect
the  enforcement  of the  lender's  rights  (e.g.  a right of first  refusal  to
purchase the property),  the provisions of the lease will take  precedence  over
the provisions of the mortgage. Certain of the anchor leases and other leases at
the retail  properties  included in the trust are not subordinate to the related
Mortgage.]]


[RISKS RELATING TO LITIGATION]

     [There may be pending or threatened legal proceedings against the borrowers
and managers of the mortgaged properties and their respective affiliates arising
out of the ordinary business of the borrowers, managers and affiliates.]]


[RISKS RELATING TO COMPLIANCE WITH AMERICANS WITH DISABILITIES ACT]

     [Under the Americans  with  Disabilities  Act of 1990  ("ADA"),  all public
accommodations  are required to meet  certain  federal  requirements  related to
access and use by disabled persons. Borrowers may incur costs complying with the
ADA. In addition,  noncompliance  could result in the imposition of fines by the
federal government or an award of damages to private litigants.]


RISKS RELATING TO CONFLICTS OF INTEREST

     Conflicts  Between  Various  Classes of  Certificateholders.  [The  Special
Servicer]  is given  considerable  latitude in  determining  whether and in what
manner to liquidate or modify defaulted  mortgage loans. [The Operating Adviser]
will be  empowered  to replace the  Special  Servicer.  At any given  time,  the
[Operating  Adviser]  will be  controlled  generally  by the holders of the most
subordinated (or, under certain circumstances, the next most subordinated) class
of certificates  (that is, the Controlling Class) outstanding from time to time,
and such holders may have interests in conflict with those of the holders of the
other certificates. For instance, the holders of certificates of the Controlling
Class  might  desire to  mitigate  the  potential  for loss to that Class from a
troubled mortgage loan by deferring enforcement in the hope of maximizing future
proceeds.  However,  the  interests of the trust may be better  served by prompt
action,  since delay followed by a market downturn could result in less proceeds
to the trust than would have been realized if earlier action had been taken.

     The  [Special  Servicer] or an  affiliate  may acquire  certain of the most
subordinated  certificates  (including those of the initial  Controlling Class).
Under such circumstances,  the [Special Servicer] itself may have interests that
conflict with the interests of the other holders of the certificates.

     [Conflicts Between Trustee and Affiliates of  [_______________].  Conflicts
of interest may arise between the trust and  affiliates of  [__________________]
that  engage  in  the  acquisition,   development,   operation,   financing  and
disposition of real estate.

     Those conflicts may arise because affiliates of [__________________] intend
to continue to actively acquire,  develop,  operate, finance and dispose of real
estate-related  assets in the  ordinary  course of their  business.  During  the
course of their  business  activities,  those  affiliates  may  acquire  or sell
properties,  or finance  mortgage loans secured by properties,  which are in the
same markets as the mortgaged  properties.  In such case, the interests of those
affiliates may differ from,  and compete with,  the interests of the trust,  and
decisions  made with respect to those assets may  adversely  affect the value of
the mortgaged  properties  and therefore the amount and timing of  distributions
with respect to the certificates.]

     [Conflicts  Between  Property  Managers  and the Mortgage  Loan  Borrowers.
Substantially  all of the property  managers for the  mortgaged  properties  (or
their affiliates) manage additional  properties,  including  properties that may
compete with the mortgaged properties.  Affiliates of the managers,  and certain
of the managers themselves,  also may own other properties,  including competing
properties.  The managers of the mortgaged properties may accordingly experience
conflicts of interest in the management of such mortgaged properties.]

     [Conflicts   Between   Sellers   of   Mortgage   Loans   and   Classes   of
Certificateholders.  Affiliates of [_____________] and  [__________________] may
acquire certain of the Offered Certificates. Under such circumstances,  they may
become the holder of the Controlling  Class, and as such have interests that may
conflict with their interests as Sellers of the Mortgage Loans. In addition,  an
affiliate of  [_________________]  has a  contractual  right to a percentage  of
cashflow  and  appreciation  from the  mortgaged  property  securing  one of the
mortgage loans, which represents [ ]% of the initial outstanding pool balance.]


[RISKS RELATING TO PREPAYMENTS AND REPURCHASES]

     [The yield to maturity on your  certificates  will depend,  in  significant
part, upon the rate and timing of principal  payments on the mortgage loans. For
this  purpose,  principal  payments  include  both  voluntary  prepayments,   if
permitted,  and  involuntary  prepayments,  such as  prepayments  resulting from
casualty or condemnation, defaults and liquidations or repurchases upon breaches
of representations and warranties.  Because the Notional Amount of the Class [ ]
Certificates  is based  upon the  Principal  Amounts  of the  certificates  with
principal  amounts,  the yield to maturity on the Class [ ] Certificates will be
extremely sensitive to the rate and timing of prepayments of principal.]

     [The investment  performance of your  certificates  may vary materially and
adversely from your  expectations  if the actual rate of prepayment is higher or
lower than you anticipate.]

     [Voluntary  prepayments under certain of the mortgage loans require payment
of a yield  maintenance  premium unless the loan is within a specified number of
days of the effective maturity date or stated maturity date, as the case may be.
See "Description of the Mortgage  Pool--Certain Terms and Characteristics of the
Mortgage  Loans--Prepayment  Restrictions."  Nevertheless,  we cannot assure you
that the related  borrowers will refrain from prepaying their mortgage loans due
to the  existence  of a  prepayment  premium.  We also  cannot  assure  you that
involuntary  prepayments will not occur. The rate at which voluntary prepayments
occur on the mortgage loans will be affected by a variety of factors, including:

          o    the terms of the mortgage loans;

          o    the length of any prepayment lockout period;

          o    the level of prevailing interest rates;

          o    the availability of mortgage credit;

          o    the applicable yield maintenance charges or prepayment premiums;

          o    the [Master Servicer's or Special  Servicer's] ability to enforce
               those charges or premiums;

          o    the occurrence of casualties or natural disasters; and

          o    economic, demographic, tax, legal or other factors.]

     [Generally,  no yield  maintenance  charge or  prepayment  premium  will be
required for prepayments in connection  with a casualty or condemnation  unless,
in the case of most of the mortgage  loans, an event of default has occurred and
is continuing.  In addition, if Morgan Stanley Mortgage Capital Inc. repurchases
any  mortgage  loan  from  the  trust  due to  breaches  of  representations  or
warranties,  the repurchase  price paid will be passed through to the holders of
the  certificates  with the same effect as if the mortgage loan had been prepaid
in part or in full,  except  that no  prepayment  premium  or yield  maintenance
charge would be payable.  Such a repurchase may therefore  adversely  affect the
yield to maturity on your certificates.]]


[RISKS RELATING TO ENFORCEABILITY OF PREPAYMENT PREMIUMS]

     [Provisions  requiring yield maintenance charges or prepayment premiums may
not be  enforceable  in some  states and under  federal  bankruptcy  law.  Those
provisions  also may constitute  interest for usury  purposes.  Accordingly,  we
cannot  assure  you that the  obligation  to pay a yield  maintenance  charge or
prepayment  premium  will be  enforceable.  Also,  we  cannot  assure  you  that
foreclosure  proceeds will be sufficient to pay an enforceable yield maintenance
charge or prepayment premium. Additionally, although the collateral substitution
provisions   related  to   defeasance  do  not  have  the  same  effect  on  the
certificateholders  as  prepayment,  we cannot assure you that a court would not
interpret those provisions as requiring a yield maintenance charge or prepayment
premium. In certain jurisdictions those collateral substitution provisions might
therefore be deemed unenforceable under applicable law, or usurious.]


[YIELD CONSIDERATIONS]

     [The yield on any  certificate  will  depend on (i) the price at which such
certificate is purchased by an investor and (ii) the rate,  timing and amount of
distributions on such certificate.  The rate, timing and amount of distributions
on any certificate  will, in turn, depend on, among other things:

          o    the interest rate for such certificate;

          o    the rate and timing of principal  payments  (including  principal
               prepayments) and other principal  collections on or in respect of
               the mortgage loans and the extent to which such amounts are to be
               applied or  otherwise  result in a  reduction  of the  balance or
               Notional Amount of such certificate;

          o    the rate,  timing and  severity of losses on or in respect of the
               mortgage loans or unanticipated expenses of the trust;

          o    the timing and severity of any interest shortfalls resulting from
               prepayments;

          o    the timing and severity of any Appraisal Reductions; and

          o    the extent to which  prepayment  premiums are  collected  and, in
               turn, distributed on such certificate.]]


[RISKS RELATING TO BORROWER DEFAULT]

     [The rate and timing of  delinquencies  or defaults on the  mortgage  loans
will affect:

          o    the   aggregate   amount   of   distributions   on  the   offered
               certificates;

          o    their yield to maturity;

          o    the rate of principal payments; and

          o    their weighted average life.

     [The rights of holders of each class of subordinate certificates to receive
certain  payments  of  principal  and  interest   otherwise   payable  on  their
certificates  will be  subordinated  to such  rights of the  holders of the more
senior  certificates  having an  earlier  alphabetical  class  designation.  See
"Description of the  Certificates--Distributions" in this prospectus supplement.
Losses on the  mortgage  loans  will be  allocated  to the Class [ ], Class [ ],
Class [ ],  Class [ ],  Class [ ],  Class [ ],  Class [ ], Class [ ], Class [ ],
Class [ ], Class [ ] and Class [ ] Certificates, in that order, reducing amounts
otherwise payable to each class. Any remaining losses would then be allocated to
the Class [ ] Certificates.]

     [If losses on the mortgage loans exceed the aggregate  principal  amount of
the classes of certificates  subordinated to a particular class, such class will
suffer a loss equal to the full  amount of such  excess  (up to the  outstanding
principal amount of such class).]

     [If you calculate your anticipated  yield based on assumed rates of default
and losses that are lower than the default rate and losses actually  experienced
and such  losses  are  allocable  to your  certificates,  your  actual  yield to
maturity will be lower than the assumed yield.  Under certain extreme scenarios,
such yield could be  negative.  In  general,  the earlier a loss borne by you on
your certificates occurs, the greater the effect on your yield to maturity.]

     [Even if losses on the mortgage  loans are not borne by your  certificates,
those losses may affect the weighted  average life and yield to maturity of your
certificates.  This may be so because  those  losses  lead to your  certificates
having  a  higher  percentage  ownership  interest  in  the  trust  and  related
distributions  of principal  payments on the mortgage loans than would otherwise
have  been the  case.  The  effect  on the  weighted  average  life and yield to
maturity  of your  certificates  will  depend  upon the  characteristics  of the
remaining mortgage loans.]

     [Additionally,  delinquencies  and  defaults  on  the  mortgage  loans  may
significantly  delay the receipt of distributions  by you on your  certificates,
unless P&I Advances are made to cover delinquent  payments or the  subordination
of  another  class  of  certificates  fully  offsets  the  effects  of any  such
delinquency or default.]]


[RISKS RELATING TO CERTAIN PAYMENTS]

     [To  the  extent  described  in this  prospectus  supplement,  the  [Master
Servicer],  the  [Special  Servicer]  or the  Trustee,  as  applicable,  will be
entitled to receive  interest  on  unreimbursed  Advances.  This  interest  will
generally  accrue  from the date on which  the  related  Advance  is made or the
related  expense is incurred  through the date of  reimbursement.  In  addition,
under certain circumstances, including delinquencies in the payment of principal
and  interest,  a mortgage  loan will be  specially  serviced  and the  [Special
Servicer] is entitled to  compensation  for special  servicing  activities.  The
right to receive  interest  on  Advances or special  servicing  compensation  is
senior to the  rights of  certificateholders  to  receive  distributions  on the
offered certificates.]]


[RISKS OF LIMITED LIQUIDITY AND MARKET VALUE]

     [Your Certificates will not be listed on any securities  exchange or traded
on the NASDAQ Stock Market,  and there is currently no secondary market for your
certificates.  [While  [_____________]  currently  intends  to make a  secondary
market in the Offered  Certificates,  it is not obligated to do so. Accordingly,
you may not have an active or liquid  secondary  market  for your  certificates.
Lack of liquidity could result in a substantial  decrease in the market value of
your certificates. The market value of your certificates also may be affected by
many other factors,  including the then-prevailing interest rates. [Furthermore,
you  should be aware  that the  market  for  securities  of the same type as the
certificates  has recently  been  volatile and offered very limited  liquidity.]
Finally,  affiliates  of  [__________]  may acquire  certain  classes of Offered
Certificates in which case the market for those classes of Offered  Certificates
may not be as liquid as if third  parties had acquired such  certificates.]  See
"Risk Factors--Limited Liquidity" in the prospectus.]


[RELATED PARTIES MAY PURCHASE CERTIFICATES]

     [Related parties,  including the [Master  Servicer,] [the Special Servicer]
or  affiliates  of the borrowers may purchase all or part of one or more classes
of certificates.  A purchase by the [Master Servicer] or [Special  Servicer,] as
the case may be, could cause a conflict between such entity's duties pursuant to
the Pooling Agreement and its interest as a holder of a certificate,  especially
to the extent that certain actions or events have a  disproportionate  effect on
one or more classes of  certificates.  The Pooling  Agreement  provides that the
mortgage loans shall be administered  in accordance with the Servicing  Standard
without regard to ownership of any  certificate by the [Master  Servicer,]  [the
Special Servicer] or any affiliate thereof.]]


[INTEREST RATES BASED ON WAC RATE ENTAIL CERTAIN RISKS]

     [The  interest  rates on the Class [ ],  Class [ ], Class [ ] and Class [ ]
Certificates  are based on a weighted  average  of the  mortgage  loan  interest
rates, which is calculated based upon the respective principal balances of those
mortgage  loans.  This  "weighted  average"  rate is further  described  in this
prospectus  supplement under the definition of WAC Rate. All of those classes of
certificates  which are either  fully or  partially  based  upon such  "weighted
average"  rate  will  be  affected  by   disproportionate   principal  payments,
prepayments,  defaults and other  unscheduled  payments on the  mortgage  loans.
Because  certain  mortgage loans will amortize their principal more quickly than
others,  such rate will fluctuate over the life of such classes of certificates.
See "Yield, Prepayment and Maturity Considerations--Yield" herein.]]


[RISK OF PASS-THROUGH RATE VARIABILITY CONSIDERATIONS]

     [The interest rate of the Class [ ]  Certificates  is based on the WAC Rate
of the mortgage loans. In general,  mortgage loans with relatively high mortgage
interest rates are more likely to prepay than mortgage loans with relatively low
mortgage interest rates.  Varying rates of principal  payments on mortgage loans
having mortgage  interest rates above the weighted  average of such rates of the
mortgage  loans  will have the  effect of  reducing  the  interest  rate of such
certificates.]


[RISKS OF LIMITED ASSETS]

     [The Offered  Certificates will represent interests solely in the assets of
the trust and will not represent an interest in or an obligation of or any other
entity or person. Distributions on any of the certificates will depend solely on
the amount and timing of payments on the mortgage loans.]


[RISKS ASSOCIATED WITH YEAR 2000 COMPLIANCE]

     The Depositor is aware of the issues  associated with the programming  code
in existing computer systems as the millennium (year 2000) approaches. The "year
2000 problem" is pervasive and complex:  virtually every computer operation will
be affected in some way by the rollover of the  two-digit  year value to 00. The
issue  is  whether  computer  systems  will  properly  recognize  date-sensitive
information  when  the  year  changes  to  2000.  Systems  that do not  properly
recognize such information could generate  erroneous data, fail or cause another
system to fail. "Systems" include all hardware, networks, system and application
software,  commercial  "off-the-shelf"  software,  data and voice  communication
devices,  and embedded technology such as data-impacted  processors in automated
systems such as elevators,  telephone systems,  security systems, vault systems,
heating and cooling systems and others.

     The Depositor has been advised by each of the Master Servicer, [the Special
Servicer,] [the  Sub-Servicer]  and the Trustee that they will use  commercially
reasonable  efforts to either (i) implement  modifications  to their  respective
existing  systems to the extent required to cause them to be year 2000 compliant
or (ii)  acquire  computer  systems that are year 2000  compliant,  in each case
prior to January 1, 2000.  However,  neither the  Depositor nor any affiliate of
the Depositor has made any independent  investigation of the computer systems of
the Master Servicer,  [the Special Servicer,] [the Sub-Servicer] or the Trustee.
In the event that computer problems arise out of a failure of such efforts to be
completed  on time,  or in the event  that the  computer  systems  of the Master
Servicer,  [the Special  Servicer,]  [the  Sub-Servicer]  or the Trustee are not
fully year 2000  compliant,  the  resulting  disruptions  in the  collection  or
distribution  of sums collected or required to be advanced on the Mortgage Loans
could materially and adversely affect the holders of the Certificates.

     DTC has informed its DTC  Participants  and other  members of the financial
community (the  "Industry")  that it has developed and is implementing a program
so that its Systems,  as the same relate to the timely payment of  distributions
(including  principal  and  income  payments)  to  securityholders,   book-entry
deliveries,   and  settlement  of  trades  within  DTC,   continue  to  function
appropriately.  This program  includes a technical  assessment and a remediation
plan,  each of which is complete.  Additionally,  DTC's plan  includes a testing
phase, which is expected to be completed within appropriate time frames.

     However,  DTC's ability to perform  properly its services is also dependent
upon other  parties,  including but not limited to issuers and their agents,  as
well as third party vendors from whom DTC licenses  software and  hardware,  and
third  party  vendors on whom DTC relies for  information  or the  provision  of
services,  including telecommunication and electrical utility service providers,
among  others.  DTC has informed the Industry  that it is  contacting  (and will
continue to contact) third party vendors from whom DTC acquires services to: (i)
impress upon them the importance of such services being year 2000 compliant; and
(ii)  determine the extent of their efforts for year 2000  remediation  (and, as
appropriate,  testing) of their services. In addition,  DTC is in the process of
developing such contingency plans as it deems appropriate.

     According to DTC, the  foregoing  information  with respect to DTC has been
provided to the Industry for informational  purposes only and is not intended to
serve as a representation, warranty or contract modification of any kind.

     In the event that computer  problems  arise out of a failure of the efforts
described above to be completed on time, or in the event that the Systems of the
Trustee, the Master Servicer,  [the Special Servicer,] [the Sub-Servicer] or DTC
are not fully year 2000 compliant,  any resulting  disruptions in the collection
and  distribution  of  receipts  on or in respect of the  Mortgage  Loans  could
materially adversely affect your Certificates.

     See "Risk  Factors" in the  prospectus  for a description  of certain other
risks and special considerations applicable to the Certificates.


OTHER RISKS

     See "Risk  Factors" in the  Prospectus  for a description  of certain other
risks and special considerations that may be applicable to your certificates.


                          MORTGAGE POOL CHARACTERISTICS

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][leasehold] 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  Agreement.  _____________,  in its  capacity as Master
Servicer, will service the Mortgage Loans pursuant to the Pooling 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 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 MORTGAGE BACKED SECURITIES (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 Mortgage Backed Securities 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 [Appendix II 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
Appendix II 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 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  Appendix  II 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  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 OFFERED CERTIFICATES

GENERAL

     [The Certificates will be issued pursuant to the Pooling Agreement and will
consist of [___]  classes  (each,  a "Class") to be  designated as the Class [ ]
Certificates  and the  Class [ ]  Certificates  (collectively,  the  "Class  [ ]
Certificates"),  the Class [ ]  Certificates,  the Class [ ]  Certificates,  the
Class [ ] Certificates,  the Class [ ] Certificates, the Class [ ] Certificates,
the  Class  [  ]  Certificates,  the  Class  [ ]  Certificates,  the  Class  [ ]
Certificates,  the Class [ ] Certificates  and the Class [ ]  Certificates.  The
Class  [ ],  Class  [ ],  Class  [ ],  Class  [ ]  and  Class  [ ]  Certificates
(collectively, the "Private Certificates") are not offered hereby.]

     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 due after 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 [Collection  Account,]
[the Subsidiary  Distribution  Account,] [the Master Distribution Account,] [the
Deferred Interest  Distribution  Account,] [the Class [ ] Distribution  Account]
and  any  account  established  in  connection  with  REO  Properties  (an  "REO
Account");  (iv) the rights of the mortgagee  under all insurance  policies with
respect  to the  Mortgage  Loans;  (v)  certain  rights and  remedies  under the
[Seller's  **Agreement];  and  (vi)  all of the  mortgagee's  right,  title  and
interest in the [Reserve Accounts and the Lockbox Accounts]. The Certificates do
not  represent an interest in or  obligation of the  [Depositor,  [_____],  [the
Master Servicer,] [the Special  Servicer,] [the Trustee,] [the Underwriter,] the
borrowers or any of their respective affiliates.

     [Upon  initial  issuance,  the Class [ ],  Class [ ], Class [ ], Class [ ],
Class [ ], Class [ ], Class [ ] and Class [ ]  Certificates  (collectively,  the
"Principal  Balance  Certificates") and the Class [ ] Certificates will have the
following Certificate Principal Amount or Notional Amount (in each case, subject
to a variance of plus or minus 5%):]

                                         INITIAL CERTIFICATE PRINCIPAL
            CLASS                          AMOUNT OR NOTIONAL AMOUNT
            -----                        -----------------------------
          Class [ ].....................        $
          Class [ ].....................
          Class [ ].....................
          Class [ ].....................
          Class [ ].....................
          Class [ ].....................

     [The  Certificate  Principal  Amount  of any  Class  of  Principal  Balance
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;
provided,  however,  that in the event that Realized Losses previously allocated
to a Class of Certificates in reduction of their  Certificate  Principal Amounts
are recovered subsequent to the reduction of the Certificate Principal Amount of
such Class to zero,  such  Class may  receive  distributions  in respect of such
recoveries   in    accordance    with   the    priorities    set   forth   under
"--Distributions--Payment   Priorities"   herein.  The  respective   Certificate
Principal  Amount of each Class of  Certificates  entitled to  distributions  of
principal will in each case be reduced by amounts actually  distributed  thereon
that are  allocable to principal  and by any Realized  Losses  allocated to such
Class of Certificates.]

     [The Class [ ] will not have a  Certificate  Principal  Amount.  Such Class
will  represent  the right to  receive  distributions  of  interest  accrued  as
described herein on a notional principal amount (a "Notional Amount"). [Describe
Notional  Amount.]  The  Notional  Amount  of the  Class [ ]  Certificates  will
generally equal the aggregate  Certificate  Principal  Amounts of the Class [ ],
Class [ ], Class [ ] and Class [ ] Certificates  outstanding  from time to time,
plus  the  amount  of  any  unpaid  Interest  Shortfall  on  such  Classes.  For
convenience  in describing  interest  distributions,  the Class [ ] Certificates
will be deemed to consist of [___]  components,  the "Class [ ] Component",  the
"Class [ ] Component"  and the "Class [ ] Component",  each of which will have a
notional amount (each, a "Component  Notional  Amount") equal to the Certificate
Principal  Amount of the related  Class of  Certificates  and will be reduced by
distributions  allocable to principal  and by any Realized  Losses  allocated to
such Class of  Certificates.  The Notional  Amount of the Class [ ] Certificates
will  be  reduced  to the  extent  of all  reductions  in the  aggregate  of the
Certificate  Principal Amounts of the Class [ ], Class [ ], Class [ ], Class [ ]
and Class [ ] Certificates.]

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


DISTRIBUTIONS

     Method,  Timing and Amount.  Distributions on the Certificates will be made
on the [_____]  Business  Day of each month,  commencing  in  __________,  199__
(each,  a  "Distribution   Date").  All  distributions  (other  than  the  final
distribution on any Certificate) will be made by the [Master Servicer] [Trustee]
to the persons in whose names the  Certificates  are  registered at the close of
business on [the last day of the month] immediately preceding the month in which
the related  Distribution Date occurs, or if such day is not a Business Day, the
immediately  preceding Business Day. Such distributions will be made (a) by wire
transfer  in  immediately  available  funds  to  the  account  specified  by the
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor,   if  such   Certificateholder   provides   the  Trustee  with  wiring
instructions no less than [five Business Days] prior to the related Record Date,
or  otherwise  (b)  by  check  mailed  to  such  Certificateholder.  [The  final
distribution on any Offered  Certificates will be made in like manner,  but only
upon  presentment  or surrender  (for  notation that the  Certificate  Principal
Amount or the Notional  Amount,  as the case may be, thereof has been reduced to
zero)  of such  Certificate  at the  location  specified  in the  notice  to the
Certificateholder  thereof of such final  distribution.] [All distributions made
with  respect  to a Class of  Certificates  on each  Distribution  Date  will be
allocated [pro rata] among the  outstanding  Certificates of such Class based on
their respective Percentage  Interests.] [The "Percentage Interest" evidenced by
any Offered Certificate is equal to the initial  denomination  thereof as of the
Closing Date divided by the initial Certificate  Principal Amount of the related
Class.]

     [The  aggregate  distribution  to  be  made  on  the  Certificates  on  any
Distribution Date will equal the Available Funds. [The "Available  Funds"] for a
Distribution Date will be the sum of (i) [all Monthly Payments or other receipts
on account of  principal  and  interest on or in respect of the  Mortgage  Loans
(including  Unscheduled  Payments and Net REO Proceeds,  if any) received by the
Master  Servicer  in the related  Collection  Period,]  (ii) [all other  amounts
required  to be  deposited  in the  Collection  Account by the  Master  Servicer
pursuant to the Pooling  Agreement in respect of such Distribution Date that are
allocable to the Mortgage  Loans,  including all P&I Advances made by the Master
Servicer or the Trustee,  as applicable,  in respect of such Distribution  Date,
and any  interest  or other  income  earned  on funds  in the  Interest  Reserve
Account,]  and (iii)  [any late  payments  of the items set forth in clause  (i)
above  received  after  the  end of  the  Collection  Period  relating  to  such
Distribution Date but prior to the related Master Servicer Remittance Date,] but
excluding the following:]

          [(a) amounts  permitted to be used to reimburse  the Master  Servicer,
     the  Special  Servicer  or  the  Trustee,  as  applicable,  for  previously
     unreimbursed  Advances and interest  thereon as described herein under "The
     Pooling Agreement--Advances";]

          [(b) the aggregate  amount of the  Servicing  Fee (which  includes the
     fees for both the  Trustee and the Master  Servicer)  payable to the Master
     Servicer and the amounts payable to the Special  Servicer  described herein
     under "The Pooling Agreement--Special  Servicer" in each case in respect of
     such  Distribution  Date, and all amounts in the nature of late fees,  loan
     modification  fees,  extension fees, loan service  transaction fees, demand
     fees, beneficiary statement charges, assumption fees, modification fees and
     similar fees, and reinvestment  earnings on payments  received with respect
     to the  Mortgage  Loans which the Master  Servicer  or Special  Servicer is
     entitled to receive as additional  servicing  compensation  pursuant to the
     terms of the Pooling Agreement (together with the Servicing Fee, "Servicing
     Compensation");]

          (c) [all amounts representing scheduled Monthly Payments due after the
     related Due Date;]

          (d) [to the extent permitted by the Pooling Agreement, that portion of
     liquidation  proceeds,  insurance  proceeds,  condemnation  proceeds or the
     Repurchase  Price received with respect to a Mortgage Loan which represents
     any unpaid Servicing  Compensation as described herein, to which the Master
     Servicer, the Special Servicer or the Trustee is entitled;]

          (e) [all amounts representing certain unanticipated or default related
     expenses  reimbursable  or  payable  to the Master  Servicer,  the  Special
     Servicer or the Trustee and other  amounts  permitted to be retained by the
     Master Servicer or withdrawn  pursuant to the Pooling  Agreement in respect
     of various items, including indemnities;]

          (f) [Prepayment Premiums;]

          (g) [Default Interest;]

          (h) [Deferred Interest;]

          (i)  [all  amounts   received  with  respect  to  each  Mortgage  Loan
     previously  purchased  or  repurchased  pursuant to the  Pooling  Agreement
     during the related Collection Period and subsequent to the date as of which
     the amount required to effect such purchase or repurchase was  determined;]
     and

          (j) [the amount  reasonably  determined by the Trustee to be necessary
     to pay any applicable federal,  state or local taxes imposed on the [Master
     REMIC or the Subsidiary  REMIC] under the  circumstances  and to the extent
     described in the Pooling Agreement.]

     Payment  Priorities.   As  used  below  in  describing  the  priorities  of
distribution of Available Funds for each Distribution  Date, the terms set forth
below will have the following meanings.

     [The "Interest  Accrual Amount",  with respect to any Distribution Date and
any  Class of  Principal  Balance  Certificates,  is equal to  interest  for the
related Interest  Accrual Period at the Pass-Through  Rate for such Class on the
related  Certificate  Principal  Amount  (provided,  that for  interest  accrual
purposes  any  distributions  in reduction of  Certificate  Principal  Amount or
reductions  in  Certificate  Principal  Amount  as a result  of  allocations  of
Realized Losses on the Distribution Date occurring in an Interest Accrual Period
will be deemed to have  been  made on the  first  day of such  Interest  Accrual
Period); and "Interest Accrual Amount" with respect to any Distribution Date and
the Class [ ] Certificates is equal to interest for the related Interest Accrual
Period at the Pass-Through Rate for such Class for such [Interest Accrual Period
on the  Notional  Amount]  (provided,  that for  interest  accrual  purposes any
distributions in reduction of Notional Amount or reductions in [Notional Amount]
as a result  of  allocations  of  [Realized  Losses  on the  Distribution  Date]
occurring in an Interest Accrual Period shall be deemed to have been made on the
[first day] of such  Interest  Accrual  Period) of such Class.  Calculations  of
interest  on the  Certificates,  will be made on the basis of a  [360-day  year]
consisting of [twelve 30-day] months].

     [The "Interest  Distribution  Amount" with respect to any Distribution Date
and each  Class  of  Regular  Certificates  will  equal  [(A) the sum of (i) the
Interest  Accrual  Amount  for such  Distribution  Date  and  (ii) the  Interest
Shortfall,  if any, for such Distribution Date,] less (B) [any Excess Prepayment
Interest Shortfall allocated to such Class on such Distribution Date.]]

     [The "Interest  Accrual Period" with respect to any  Distribution  Date and
with respect to any Class of  Certificates  is the calendar month  preceding the
month in which such Distribution Date occurs.]

     [Each Interest Accrual Period with respect to each Class of Certificates is
assumed to consist of [[ ] days].]

     [An  "Interest  Shortfall"  with respect to any  Distribution  Date for any
Class of Regular  Certificates is the sum of (a) the excess,  if any, of (i) the
Interest  Distribution  Amount  for such  Class  for the  immediately  preceding
Distribution  Date, over (ii) all distributions of interest (other than Deferred
Interest)  made with respect to such Class of  Certificates  on the  immediately
preceding  Distribution Date, and (b) to the extent permitted by applicable law,
(i) other than in the case of the Class [ ] Certificates,  one month's  interest
on any  such  excess  at the  Pass-Through  Rate  applicable  to such  Class  of
Certificates for the current Distribution Date and (ii) in the case of the Class
[ ]  Certificates,  one month's  interest on any such excess at the WAC Rate for
such Distribution Date.]

     [The  "Pass-Through  Rate" for any Class of  Regular  Certificates  for any
Interest  Accrual Period is the per annum rate at which interest  accrues on the
Certificates of such Class during such Interest Accrual Period, as follows:

     The Pass-Through Rate on the Class [ ] Certificates will be equal to [ ]%.

     The Pass-Through Rate on the Class [ ] Certificates will be equal to [ ]%.

     The  Pass-Through  Rate on the Class [ ]  Certificates  is equal to the WAC
Rate minus [ ]%.]

     [The  Pass-Through  Rate on the Class [ ] Certificates  is a per annum rate
equal  to the  weighted  average  of the  Pass-Through  Rates  on the  Class [ ]
Component,  the  Class [ ]  Component,  the Class [ ]  Component,  the Class [ ]
Component and the Class [ ] Component, weighted on the basis of their respective
Component Notional Amounts.  The Pass-Through Rate on the Class [ ] Component is
a per annum rate equal to the WAC Rate minus the Pass-Through  Rate on the Class
[ ]  Certificates.  The  Pass-Through  Rate on the Class [ ] Component  is a per
annum rate equal to the WAC Rate  minus the  Pass-Through  Rate on the Class [ ]
Certificates.  The  Pass-Through  Rate on the Class [ ] Component is a per annum
rate equal to [ ]%. The  Pass-Through  Rate on the Class [ ] Component  is a per
annum rate equal to [ ]%. The Pass-Through  Rate on the Class [ ] Component is a
per annum rate equal to [ ]%.]

     [The "WAC Rate" for any  Distribution  Date is the weighted  average of the
Net Mortgage  Rates in effect for the Mortgage Loans as of their Due Date in the
[month preceding the month] in which such  Distribution  Date occurs weighted on
the basis of their respective Stated Principal Balances on such Due Date.]

     [The  "Regular  Certificates"  are the Class [ ],  Class [ ], Class [ ] and
Class [ ] Certificates.]

     [The "Net  Mortgage  Rate" with respect to any Mortgage Loan is a per annum
rate equal to the related  Mortgage Rate in effect from time to time [minus] the
[Servicing Fee Rate].  However, for purposes of calculating  Pass-Through Rates,
the Net Mortgage Rate of such Mortgage Loan shall be determined  without  regard
to any modification,  waiver or amendment of the terms, whether agreed to by the
[Special  Servicer]  or  resulting  from a  bankruptcy,  insolvency  or  similar
proceeding involving the related borrower.]

     [The  "Mortgage  Rate" with respect to any  Mortgage  Loan is the per annum
rate at which  interest  accrues on such  Mortgage Loan as stated in the related
Note in each case without  giving effect to the Excess Rate or the Default Rate.
Notwithstanding the foregoing,  if any Mortgage Loan does not accrue interest on
the basis of a [360-day  year  consisting of twelve 30-day  months,]  then,  for
purposes of calculating  Pass-Through  Rates, the Mortgage Rate of such Mortgage
Loan  for  any  one-month  period  preceding  a  related  Due  Date  will be the
annualized  rate at which  interest  would  have to  accrue in  respect  of such
Mortgage Loan on the basis of a 360-day year  consisting of twelve 30-day months
in order to produce the aggregate amount of interest actually accrued in respect
of such  Mortgage  Loan during  such  one-month  period at the related  Mortgage
Rate.]

     [The  "Stated  Principal  Balance"  of any  Mortgage  Loan  at any  date of
determination  will equal (a) the  principal  balance as of the Cut-Off  Date of
such  Mortgage  Loan,  minus (b) the sum of (i) the  principal  portion  of each
Monthly Payment or, if applicable, Extended Monthly Payment due on such Mortgage
Loan after the Cut-Off Date and prior to such date of determination, if received
from the  borrower  or advanced  by the Master  Servicer  or  Trustee,  (ii) all
voluntary  and  involuntary   principal   prepayments   and  other   unscheduled
collections  of principal  received with respect to such  Mortgage  Loan, to the
extent  distributed to holders of the  Certificates or applied to other payments
required under the Pooling Agreement before such date of determination and (iii)
any  adjustment  thereto as a result of a reduction of principal by a bankruptcy
court or as a result of a modification reducing the principal amount due on such
Mortgage Loan. The Stated  Principal  Balance of a Mortgage Loan with respect to
which title to the related  Mortgaged  Property  has been  acquired by the Trust
Fund is equal to the principal balance thereof  outstanding on the date on which
such title is acquired less any Net REO Proceeds  allocated to principal on such
Mortgage Loan. The Stated  Principal  Balance of a defaulted  Mortgage Loan with
respect to which the Master Servicer or the Special Servicer has determined that
it has  received  all  payments  and  recoveries  which it expects to be finally
recoverable on such Mortgage Loan is zero.]

     [The  "Principal  Distribution  Amount" for any  Distribution  Date will be
equal to the sum, without duplication, of:

          (i) [the principal  component of all scheduled Monthly Payments due on
     the Due Date immediately  preceding such Distribution Date (if received, or
     advanced by the Master Servicer or Trustee, in respect of such Distribution
     Date) with respect to the Mortgage Loans;]

          (ii) [the principal  component of all Extended Monthly Payments due on
     the related Due Date (if  received,  or advanced by the Master  Servicer or
     Trustee, in respect of such Distribution Date) with respect to the Mortgage
     Loans;]

          (iii) [the  principal  component of any payment on any  Mortgage  Loan
     received on or after the maturity  date  thereof in the related  Collection
     Period; and]

          (iv) [the portion of  Unscheduled  Payments  allocable to principal of
     any Mortgage Loan received or applied during the related Collection Period,
     net of the principal  portion of any  unreimbursed  P&I Advances related to
     such Mortgage Loan.]]

     An "REO  Mortgage  Loan"  is any  Mortgage  Loan as to  which  the  related
Mortgaged Property has become an REO Property.

     On each Distribution Date prior to the Cross-over Date, the Available Funds
for such  Distribution  Date will be  distributed  in the following  amounts and
order of priority:

     [First,  pro rata,  in respect of interest,  to the Class [ ] and Class [ ]
Certificates,  up to an amount  equal to, and pro rata as among such  Classes in
accordance with, the Interest Distribution Amounts of such Classes;

     Second,  to the Class [ ]  Certificates,  in reduction of their  respective
Certificate  Principal  Amounts in the following order:  first, to the Class [ ]
Certificates and, second,  to the Class [ ] Certificates,  in each case up to an
amount equal to the lesser of (i) the Certificate  Principal  Amount thereof and
(ii) the Principal Distribution Amount for such Distribution Date;

     Third,  to the Class [ ]  Certificates,  in respect of  interest,  up to an
amount equal to the aggregate Interest Distribution Amount of such Class;

     Fourth,  to the Class [ ]  Certificates,  in reduction  of the  Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     Fifth, to the Class [ ]  Certificates,  an amount equal to the aggregate of
unreimbursed  Realized Losses previously  allocated to such Class, plus interest
thereon at the Pass-Through Rate for such Class compounded monthly from the date
the related Realized Loss was allocated to such Class;

     Sixth,  to the Class [ ]  Certificates,  in respect of  interest,  up to an
amount equal to the aggregate Interest Distribution Amount of such Class;

     Seventh,  to the Class [ ]  Certificates  in reduction  of the  Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     Eighth, to the Class [ ] Certificates,  an amount equal to the aggregate of
unreimbursed  Realized Losses previously  allocated to such Class, plus interest
thereon at the Pass-Through Rate for such Class compounded monthly from the date
the related Realized Loss was allocated to such Class; and

     Ninth, to the Class [ ] Certificates,  any amounts  remaining in the Master
Distribution  Account, and to the Class [ ] Certificates,  any amounts remaining
in the Subsidiary Distribution Account.]

     [On each  Distribution  Date  occurring on and after the  Cross-over  Date,
regardless of the allocation of principal  payments described in priority Second
above,  an amount equal to the aggregate of the Principal  Distribution  Amounts
will be distributed,  first,  to the Class [ ] and Class [ ]  Certificates,  pro
rata, based on their respective  Certificate  Principal Amounts, in reduction of
their respective  Certificate Principal Amounts, until the Certificate Principal
Amount of each such Class is reduced to zero, and, second,  to the Class [ ] and
Class [ ] Certificates  for unreimbursed  amounts of Realized Losses  previously
allocated  to such  Classes,  pro rata in  accordance  with the  amount  of such
unreimbursed  Realized  Losses  so  allocated,  plus  interest  thereon  at  the
Pass-Through Rates for such Classes compounded monthly from the date the related
Realized Losses were allocated for such Classes.  The  "Cross-over  Date" is the
Distribution  Date on which the  Certificate  Principal  Amount of each Class of
Certificates  entitled to  distributions  of principal (other than the Class [ ]
and Class [ ] Certificates) has been reduced to zero.]

     [All references to "pro rata" in the preceding  clauses,  to the extent set
forth,  mean pro rata  based  upon the  amount  distributable  pursuant  to such
clause.]

     Prepayment Charges. [On any Distribution Date, Prepayment Charges collected
during the related  Collection  Period will be distributed to the holders of the
Certificates as described below.]

     [If any Class [ ]  Certificate  remains  outstanding  on such  Distribution
Date,  holders of the  Classes of  Principal  Balance  Certificates  entitled to
distributions  of  principal  on such  Distribution  Date  will be  entitled  to
distributions  with respect to the applicable  Prepayment Charge in an aggregate
amount  (allocable  among  such  Classes  if more  than one such  Class  remains
outstanding,  as described below) equal to the product of (a) the amount of such
Prepayment Charge, multiplied by (b) a fraction,  expressed as a percentage, the
numerator  of  which  is  equal  to the  excess,  if any,  of the  then  current
Pass-Through  Rate  applicable  to the most senior of such  Classes of Principal
Balance  Certificates (or, in the case of both classes of Class [ ] Certificates
remaining  outstanding,  the one with the earliest payment  priority),  over the
relevant  Discount Rate, and the denominator of which is equal to the excess, if
any,  of the  Mortgage  Rate for the  prepaid  Mortgage  Loan over the  relevant
Discount  Rate.  [If  there  is  more  than  one  Class  of  Principal   Balance
Certificates  entitled to distributions of principal on such Distribution  Date,
the aggregate amount described in the preceding sentence will be allocated among
such Classes on a pro rata basis,  in  accordance  with the relative  amounts of
such  distributions of principal.] Any portion of such Prepayment Charge that is
not so distributed to the holders of such Principal Balance Certificates will be
distributed to the Class [ ] Certificates.]

     If no Class [ ] Certificate  remains outstanding on such Distribution Date,
holders of the Class [ ] Certificates  will be entitled to a  distribution  with
respect  to the  applicable  Prepayment  Charge  equal  to the  product  of such
Prepayment Charge,  multiplied by a fraction, the numerator of which is equal to
the sum of the Servicing Fee Rate and the Component Pass-Through Rate related to
the Class of Certificates  with the earliest Class designation which has a Class
Prepayment  Percentage  greater than zero,  and the  denominator of which is the
greater of (x) the excess,  if any, of the Mortgage  Rate of the  Mortgage  Loan
that  prepaid  over  the  Discount  Rate,  and (y)  the  sum of  such  Component
Pass-Through  Rate and the  Servicing Fee Rate.  Any portion of such  Prepayment
Charge that is not so  distributed  to the holders of the Class [ ] Certificates
will be  distributed  to the holders of one or more of the Class [ ], Class [ ],
Class [ ] and Class [ ]  Certificates  in an amount  equal to the product of (a)
the related Class Prepayment  Percentage for such Distribution Date and (b) such
remaining portion of the Prepayment Charge.

     [With respect to any Class of Certificates (other than the Class [ ], Class
[ ] and Residual  Certificates) and any Distribution Date, the "Class Prepayment
Percentage"  will  be  equal  to a  fraction,  expressed  as a  percentage,  the
numerator  of which is the portion of the  Principal  Distribution  Amount to be
distributed to the holders of such Class of  Certificates  on such  Distribution
Date, and the  denominator of which is the total Principal  Distribution  Amount
for such Distribution Date.]

     [For purposes of the foregoing, the "Discount Rate" is the rate which, when
compounded   monthly,  is  equivalent  to  the  Treasury  Rate  when  compounded
semi-annually.  The  "Treasury  Rate"  is the  yield  calculated  by the  linear
interpolation of the yields, as reported in Federal Reserve  Statistical Release
H.15--Selected   Interest  Rates  ("Release   H.15")  under  the  heading  "U.S.
government securities/Treasury constant maturities" for the week ending prior to
the  date  of the  relevant  principal  prepayment,  of U.S.  Treasury  constant
maturities  with a  maturity  date (one  longer  and one  shorter)  most  nearly
approximating  the maturity of the Mortgage Loan prepaid.  If Release H.15 is no
longer published,  the Trustee will select a comparable publication to determine
the Treasury Rate.]

     [See "Certain Legal Aspects of the Mortgage  Loans and the  Leases--Default
Interest,  Prepayment  Charges and Prepayments" in the Prospectus  regarding the
enforceability of Prepayment Charges.]

     [Deferred Interest. On each Distribution Date, the Trustee shall distribute
any Deferred  Interest  received  with  respect to any Mortgage  Loan during the
related Collection Period to holders of the following Classes of Certificates in
the following percentages: [ ] to the Class [ ] Certificates, [ ] to the Class [
]  Certificates,  [ ] to the  Class [ ]  Certificates  and [ ] to the  Class [ ]
Certificates.]

     Class [ ] Distributions.  On each Distribution Date, [Net Default Interest]
received  in the  related  Collection  Period  with  respect  to a default  on a
Mortgage Loan will be distributed  [solely] to the [Class [ ] Certificates],  to
the extent set forth in the Pooling  Agreement.  The Class [ ] Certificates  are
not entitled to any other distributions.]

     [Realized  Losses.  The  Certificate  Principal  Amount  of each  Class  of
Certificates  entitled to  distributions  of principal  will be reduced  without
distribution  on any  Distribution  Date as a  write-off  to the  extent  of any
Realized Loss allocated to such Class on such Distribution  Date. As referred to
herein, the "Realized Loss" with respect to any Distribution Date shall mean the
amount, if any, by which the aggregate  Certificate Principal Amount of all such
Classes  of  Certificates  after  giving  effect to  distributions  made on such
Distribution Date exceeds the aggregate Stated Principal Balance of the Mortgage
Loans after giving effect to any payments of principal received or advanced with
respect to the Due Date occurring  immediately prior to such Distribution  Date.
Any such  write-offs  will be applied to such  Classes  of  Certificates  in the
following  order,  until  each is  reduced  to  zero:  first,  to the  Class [ ]
Certificates;  second,  to the Class [ ]  Certificates;  third, to the Class [ ]
Certificates;  fourth,  and,  finally,  pro rata, to the Class [ ] and Class [ ]
Certificates, based on their respective Certificate Principal Amounts.]

     [Shortfalls  in  Available  Funds   resulting  from  additional   servicing
compensation  other than the Servicing  Fee,  interest on Advances to the extent
not covered by Default  Interest,  extraordinary  expenses of the Trust Fund,  a
reduction of the interest rate of a Mortgage Loan by a bankruptcy court pursuant
to a plan of  reorganization or pursuant to any of its equitable powers or other
unanticipated  or  default-related  expenses  will be allocated to each Class of
Certificates in the same manner as Realized  Losses.  The Notional Amount of the
Class [ ] Certificates will be reduced to reflect  reductions in the Certificate
Principal Amount of the Class [ ], Class [ ], Class [ ], Class [ ] and Class [ ]
Certificates  resulting from allocations of Realized Losses.  Excess  Prepayment
Interest Shortfalls will be allocated to reduce the interest  entitlement of the
Classes of Certificates in the following order of priority:  first, to the Class
[ ] Certificates; second, to the Class [ ] Certificates; third, to the Class [ ]
Certificates;  fourth,  and  finally  to the Class [ ],  Class [ ] and Class [ ]
Certificates, pro rata.]

     [The "Prepayment Interest Shortfall", with respect to any Distribution Date
and any Mortgage Loan, is equal to the amount of any shortfall in collections of
interest,  adjusted  to the  applicable  Net  Mortgage  Rate,  resulting  from a
Principal  Prepayment on such Mortgage Loan during the related Collection Period
and prior to the Due Date in such Collection  Period.  Such shortfall may result
because  interest  on a  Principal  Prepayment  in full  is paid by the  related
borrower only to the date of prepayment.]

     [The  "Excess  Prepayment   Interest   Shortfall",   with  respect  to  any
Distribution  Date, is the  aggregate  amount by which the  Prepayment  Interest
Shortfall with respect to all Principal  Prepayments received during the related
Collection  Period  exceeds the aggregate  Servicing Fee (minus the Trustee Fee)
available to be paid to the Master Servicer for such Distribution Date.]

     [Appraisal  Reduction  Amounts.  In the event that an  Appraisal  Reduction
Event occurs with  respect to a Mortgage  Loan,  (i) the amount  advanced by the
[Master  Servicer] with respect to delinquent  payments of interest with respect
to the related  Mortgage  Loan will be reduced as  described  under "The Pooling
Agreement--Advances"  below,  and (ii) the Voting Rights of certain Classes will
be reduced as described  under "The Pooling  Agreement--Amendment"  herein.  The
reduction of interest  advanced by the [Master Servicer] will have the effect of
reducing  the amount  available to be  distributed  as interest on the then most
subordinate Class or Classes of Certificates.]

     [The  Certificate  Principal Amount of each of the Class [ ], Class [ ] and
Class [ ]  Certificates  will be  notionally  reduced  (solely  for  purposes of
determining the Voting Rights of the related Classes) on any  Distribution  Date
to the extent of any Appraisal Reduction Amounts allocated to such Class on such
Distribution  Date. To the extent that the aggregate of the Appraisal  Reduction
Amounts for any Distribution Date exceed such Certificate Principal Amount, such
excess will be applied,  subject to any reversal  described below, to notionally
reduce the Certificate  Principal Amount of the next most  subordinate  Class of
Certificates on the next Distribution  Date. Any such reductions will be applied
in the  following  order of  priority:  first,  to the  Class [ ]  Certificates;
second, to the Class [ ] Certificates; third, to the Class [ ] Certificates; and
finally,  to  the  Class  [ ]  Certificates  (provided  in  each  case  that  no
Certificate  Principal  Amount in respect  of any such  Class may be  notionally
reduced  below  zero).  See  "--Payment   Priorities"   above  and  "--Appraisal
Reductions" below.]


SUBORDINATION

     [As a means of providing a certain  amount of  protection to the holders of
the Class [ ], Class [ ] and Class [ ] Certificates  against  losses  associated
with delinquent and defaulted  Mortgage Loans,  the rights of the holders of the
Class [ ],  Class [ ] and Class [ ]  Certificates  to receive  distributions  of
interest (other than Deferred  Interest) and principal,  as applicable,  will be
subordinated to such rights of the holders of the Class [ ], Class [ ] and Class
[ ] Certificates.  This  subordination  will be effected in two ways: (i) by the
preferential  right of the holders of a Class of  Certificates to receive on any
Distribution Date the amounts of interest and principal distributable in respect
of such  Certificates on such date prior to any distribution  being made on such
Distribution Date in respect of any Classes of Certificates  subordinate thereto
and  (ii)  by  the  allocation  of  Realized  Losses  first,  to the  Class  [ ]
Certificates;  second,  to the Class [ ]  Certificates;  third, to the Class [ ]
Certificates;  fourth to the  Class [ ]  Certificates;  fifth,  to the Class [ ]
Certificates;  and,  finally,  to the Class [ ] and Class [ ] Certificates,  pro
rata, based on their respective  Certificate Principal Amounts. No other form of
credit  enhancement  will be  available  for the  benefit of the  holders of the
Offered Certificates.]


[APPRAISAL REDUCTIONS]

     [With respect to the first  Distribution Date following the earliest of (i)
the third  anniversary of the date on which an extension of the maturity date of
a Mortgage Loan becomes effective as a result of a modification of such Mortgage
Loan by the [Special  Servicer],  which  extension does not change the amount of
Monthly  Payments  on the  Mortgage  Loan,  (ii)  [___]  days  after an  uncured
delinquency  occurs in respect of a Mortgage  Loan,  (iii)  [___] days after the
date on which a reduction in the amount of Monthly  Payments on a Mortgage Loan,
or a change in any other material  economic term of the Mortgage  Loan,  becomes
effective as a result of a  modification  of such  Mortgage Loan by the [Special
Servicer],  (iv) [___] days after a  receiver  has been  appointed  or after the
commencement of an involuntary  bankruptcy  proceeding,  (v) immediately after a
borrower declares bankruptcy, and (vi) immediately after a Mortgage Loan becomes
an REO  Mortgage  Loan (each,  an  "Appraisal  Reduction  Event"),  an Appraisal
Reduction Amount will be calculated.  [The "Appraisal  Reduction Amount" for any
Distribution Date and for any Mortgage Loan as to which any Appraisal  Reduction
Event has occurred will be an amount equal to the excess of (a) the  outstanding
Stated Principal Balance of such Mortgage Loan as of the last day of the related
Collection  Period over (b) the excess of (i) [___]% of the sum of the appraised
values of the related  Mortgaged  Properties as determined  by  independent  MAI
appraisals  (the  costs of  which  shall be paid by the  Master  Servicer  as an
Advance) over (ii) the sum of (A) to the extent not  previously  advanced by the
Master Servicer] or the [Trustee],  all unpaid interest on such Mortgage Loan at
a per annum rate equal to the Mortgage Rate, (B) all  unreimbursed  Advances and
interest  thereon at the Advance Rate in respect of such  Mortgage  Loan and (C)
all  currently  due and unpaid real estate taxes and  assessments  and insurance
premiums and all other amounts, including, if applicable,  ground rents, due and
unpaid under the Mortgage Loan (which taxes, premiums and other amounts have not
been the subject of an  Advance).]  If [no]  independent  MAI appraisal has been
obtained [within twelve months prior to the first Distribution Date] on or after
an  Appraisal  Reduction  Event has  occurred,  the [Special  Servicer]  will be
required  to  estimate  the  value of the  related  Mortgaged  Properties  [(the
"Special Servicer's  Appraisal  Reduction  Estimate")] and such estimate will be
used for purposes of determining the Appraisal  Reduction Amount.  [Within [___]
days after the [Special  Servicer]  receives  notice or is otherwise aware of an
Appraisal  Reduction Event, the [Special Servicer] will be required to obtain an
independent  MAI  appraisal,  the  cost of  which  will  be paid by the  [Master
Servicer] as a Property  Advance.] [On the first  Distribution Date occurring on
or after the delivery of such  independent MAI appraisal,  the Special  Servicer
will be required to adjust the Appraisal  Reduction  Amount to take into account
such appraisal (regardless of whether the independent MAI appraisal is higher or
lower than the  [Special  Servicer's  Appraisal  Reduction  Estimate]).]  Annual
updates  of  such   independent  MAI  appraisal  will  be  obtained  during  the
continuance of an Appraisal  Reduction Event and the Appraisal  Reduction Amount
will be adjusted accordingly.]

     Upon  payment  in full or  liquidation  of any  Mortgage  Loan for which an
Appraisal Reduction Amount has been determined,  such Appraisal Reduction Amount
will be eliminated.]


[DELIVERY, FORM AND DENOMINATION]

     [The Offered  Certificates  (other than the Class [ ] Certificates) will be
issued,  maintained and transferred in the book-entry form only in denominations
of $[_____]  initial  Certificate  Principal  Amount,  and in multiples of $1 in
excess thereof,  and the Class [ ] Certificates  will be issued,  maintained and
transferred in the book-entry  form only in  denominations  of $[_____]  initial
Notional Amount, and in multiples of $1 in excess thereof.]

     [The Offered  Certificates  will  initially be  represented  by one or more
global Certificates for each such Class registered in the name of the nominee of
DTC. The  Depositor  has been  informed by DTC that DTC's nominee will be Cede &
Co.  No  holder  of an  Offered  Certificate  will  be  entitled  to  receive  a
certificate  issued in fully registered,  certificated form (each, a "Definitive
Certificate")  representing its interest in such Class, except under the limited
circumstances  described  below under  "--Definitive  Certificates."  Unless and
until Definitive  Certificates are issued,  all references to actions by holders
of the Offered Certificates will refer to actions taken by DTC upon instructions
received  from  holders  of  Offered   Certificates  through  its  participating
organizations  (together with CEDEL and Euroclear  participating  organizations,
the "Participants"),  and all references herein to payments,  notices,  reports,
statements and other  information to holders of Offered  Certificates will refer
to  payments,  notices,  reports  and  statements  to DTC or Cede & Co.,  as the
registered  holder of the Offered  Certificates,  for distribution to holders of
Offered Certificates through its Participants in accordance with DTC procedures;
provided,  however,  that to the extent that the party to the Pooling  Agreement
responsible for distributing any report, statement or other information has been
provided  with  the  name  of the  beneficial  owner  of a  Certificate  (or the
prospective  transferee of such  beneficial  owner),  such report,  statement or
other  information  will be provided to such  beneficial  owner (or  prospective
transferee).]

     [Until  Definitive  Certificates  are  issued  in  respect  of the  Offered
Certificates,  interests in the Offered  Certificates will be transferred on the
book-entry records of DTC and its Participants. The Trustee will initially serve
as certificate  registrar (in such capacity,  the  "Certificate  Registrar") for
purposes of  recording  and  otherwise  providing  for the  registration  of the
Offered Certificates.]

     [A  "Certificateholder" or "holder" under the Pooling Agreement will be the
person in whose name a Certificate  is registered  in the  certificate  register
maintained pursuant to the Pooling Agreement, except that solely for the purpose
of giving any consent or taking any action  pursuant  to the Pooling  Agreement,
any Certificate registered in the name of the Depositor, the Trustee, the Master
Servicer,  the Special Servicer,  a manager of a Mortgaged Property, a mortgagor
or any person affiliated with the Depositor,  the Trustee,  the Master Servicer,
or the Special  Servicer,  such Certificate will be deemed not to be outstanding
and the Voting  Rights to which it is entitled will not be taken into account in
determining  whether the  requisite  percentage  of Voting  Rights  necessary to
effect any such  consent or take any such  action has been  obtained;  provided,
however,  that for purposes of obtaining the consent of Certificateholders to an
amendment to the Pooling Agreement,  any Certificates  beneficially owned by the
Master Servicer,  the Special Servicer or an affiliate of the Master Servicer or
the  Special  Servicer  will be deemed  to be  outstanding,  provided  that such
amendment does not relate to  compensation of the Master Servicer or the Special
Servicer,  or otherwise  benefit the Master Servicer or the Special  Servicer in
any material respect; and, provided, further, that for purposes of obtaining the
consent of  Certificateholders to any action proposed to be taken by the Special
Servicer with respect to a Specially  Serviced  Mortgage Loan, any  Certificates
beneficially owned by the Master Servicer or an affiliate thereof will be deemed
to be  outstanding,  provided  that  the  Special  Servicer  is not  the  Master
Servicer.  The Percentage  Interest of any Offered Certificate of any Class will
be equal  to the  percentage  obtained  by  dividing  the  denomination  of such
Certificate by the aggregate initial Certificate  Principal Amount of such Class
of  Certificates.   See  "Description  of  the   Certificates--General"  in  the
Prospectus.]]


[BOOK-ENTRY REGISTRATION]

     [Holders of Offered  Certificates may hold their  Certificates  through DTC
(in  the  United  States)  or  CEDEL  or  Euroclear  (in  Europe)  if  they  are
Participants  of such  system,  or  indirectly  through  organizations  that are
participants in such systems. CEDEL and Euroclear will hold omnibus positions on
behalf of the CEDEL Participants and the Euroclear  Participants,  respectively,
through customers'  securities  accounts in CEDEL's and Euroclear's names on the
books of their respective depositories (collectively,  the "Depositories") which
in turn  will hold such  positions  in  customers'  securities  accounts  in the
Depositories'  names on the  books  of DTC.]  [DTC is a  limited  purpose  trust
company  organized  under the [New York Banking  Law], a "banking  organization"
within the meaning of the [New York Banking Law],  member of the Federal Reserve
System,  a "clearing  corporation"  within the meaning of the [New York  Uniform
Commercial Code] and a "clearing agency"  registered  pursuant to Section 17A of
the  Securities  Exchange  Act of 1934,  as  amended.]  DTC was  created to hold
securities for its  Participants  and to facilitate the clearance and settlement
of securities  transactions between Participants through electronic computerized
book-entries,   thereby   eliminating   the  need  for   physical   movement  of
certificates.  Participants include securities brokers and dealers, banks, trust
companies and clearing  corporations.  Indirect access to the DTC system also is
available to others such as banks,  brokers,  dealers and trust  companies  that
clear through or maintain a custodial  relationship  with a Participant,  either
directly or indirectly ("Indirect Participants").]

     [Transfers  between  DTC  Participants  will occur in  accordance  with DTC
rules.  Transfers  between CEDEL  Participants and Euroclear  Participants  will
occur in accordance with their applicable rules and operating procedures.]

     [Cross-market  transfers  between  persons  holding  directly or indirectly
through  DTC,  on the one hand,  and  directly  through  CEDEL  Participants  or
Euroclear Participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf of the relevant  European  international  clearing system by
its Depository; however, such cross-market transactions will require delivery of
instructions  to the  relevant  European  international  clearing  system by the
counterparty in such system in accordance with its rules and procedures.  If the
transaction complies with all relevant requirements,  Euroclear or CEDEL, as the
case may be, will then deliver  instructions to the Depository to take action to
effect final settlement on its behalf.]

     [Because  of  time-zone  differences,  credits  of  securities  in CEDEL or
Euroclear  as a result  of a  transaction  with a DTC  Participant  will be made
during the subsequent securities settlement  processing,  dated the business day
following the DTC settlement  date, and such credits or any transactions in such
securities settled during such processing will be reported to the relevant CEDEL
Participant  or Euroclear  Participant  on such  business  day. Cash received in
CEDEL or  Euroclear  as a result of sales of  securities  by or  through a CEDEL
Participant  or a Euroclear  Participant to a DTC  Participant  will be received
with value on the DTC  settlement  date but will be  available  in the  relevant
CEDEL or Euroclear cash account only as of the business day following settlement
in DTC.]

     [The holders of Offered  Certificates that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in, Offered Certificates may do so only through Participants and
Indirect Participants. In addition, holders of Offered Certificates will receive
all  distributions  of  principal  and  interest  from the  Trustee  through the
Participants who in turn will receive them from DTC. Under a book-entry  format,
holders of Offered  Certificates  may experience  some delay in their receipt of
payments, since such payments will be forwarded by the Trustee to Cede & Co., as
nominee for DTC.  DTC will  forward  such  payments to its  Participants,  which
thereafter will forward them to Indirect  Participants  or beneficial  owners of
Offered Certificates.]

     [Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"),  DTC is required to make  book-entry  transfers of
Offered  Certificates among Participants on whose behalf it acts with respect to
the Offered Certificates and to receive and transmit  distributions of principal
of, and  interest  on,  the  Offered  Certificates.  Participants  and  Indirect
Participants  with which the holders of Offered  Certificates have accounts with
respect to the Offered  Certificates  similarly are required to make  book-entry
transfers and receive and transmit  such payments on behalf of their  respective
holders of Offered  Certificates.  Accordingly,  although the holders of Offered
Certificates  will not  possess the Offered  Certificates,  the Rules  provide a
mechanism by which  Participants  will receive payments on Offered  Certificates
and will be able to transfer their interest.]

     [Because  DTC can only act on  behalf of  Participants,  who in turn act on
behalf of Indirect  Participants  and certain banks,  the ability of a holder of
Offered  Certificates to pledge such Certificates to persons or entities that do
not  participate  in the DTC system,  or to  otherwise  act with respect to such
Certificates,  may be limited due to the lack of a physical certificate for such
Certificates.]

     [DTC has advised the Depositor that it will take any action permitted to be
taken by a holder of an Offered  Certificate under the Pooling Agreement only at
the direction of one or more Participants to whose accounts with DTC the Offered
Certificates  are  credited.  DTC may take  conflicting  actions with respect to
other undivided interests to the extent that such actions are taken on behalf of
Participants whose holdings include such undivided interests.]

     [CEDEL is  incorporated  under  the laws of  Luxembourg  as a  professional
depository.  CEDEL holds securities for its participating  organizations ("CEDEL
Participants")  and  facilitates  the  clearance  and  settlement  of securities
transactions between CEDEL Participants through electronic book-entry changes in
accounts  of CEDEL  Participants,  thereby  eliminating  the  need for  physical
movement of certificates.]

     [Euroclear was created in 1968 to hold  securities for  participants of the
Euroclear system ("Euroclear Participants") and to clear and settle transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment.]

     [Securities  clearance  accounts  and  cash  accounts  with  the  Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating  Procedures of the Euroclear System and applicable Belgian
law (collectively,  the "Terms and Conditions"). The Terms and Conditions govern
transfers of  securities  and cash within the  Euroclear  system,  withdrawal of
securities  and cash from the  Euroclear  system,  and receipts of payments with
respect to securities in the Euroclear system.]

     [Although  DTC,   Euroclear  and  CEDEL  have   implemented  the  foregoing
procedures in order to facilitate  transfers of interests in Global Certificates
among  Participants of DTC, Euroclear and CEDEL, they are under no obligation to
perform or to continue to comply with such  procedures,  and such procedures may
be  discontinued  at any time.  None of the Depositor,  the Trustee,  the Master
Servicer,  the Special Servicer or the Underwriter will have any  responsibility
for the  performance by DTC,  Euroclear or CEDEL or their  respective  direct or
indirect  Participants  of their  respective  obligations  under  the  rules and
procedures  governing their operations.  The information  herein concerning DTC,
CEDEL and Euroclear and their book-entry  systems has been obtained from sources
believed to be  reliable,  but the  Depositor  takes no  responsibility  for the
accuracy or completeness thereof.]]


[DEFINITIVE CERTIFICATES]

     [Definitive  Certificates will be delivered to beneficial owners of Offered
Certificates  ("Certificate  Owners") (or their  nominees) only if (i) DTC is no
longer willing or able properly to discharge its  responsibilities as depository
with respect to the Offered Certificates,  and the Depositor is unable to locate
a qualified  successor,  (ii) the Depositor or the Trustee,  at its sole option,
elects to  terminate  the  book-entry  system  through  DTC,  or (iii) after the
occurrence  of an Event of  Default  under the  Pooling  Agreement,  Certificate
Owners  representing a majority in principal amount of the Offered  Certificates
of any Class then  outstanding  advise DTC through DTC  Participants  in writing
that  the  continuation  of a  book-entry  system  through  DTC (or a  successor
thereto) is no longer in the best interest of such Certificate Owners.]

     [Upon the occurrence of any of the events  described in clauses (i) through
(iii) in the  immediately  preceding  paragraph,  DTC is  required to notify all
affected  DTC  Participants  of  the  availability  through  DTC  of  Definitive
Certificates. Upon delivery of Definitive Certificates, the Trustee, Certificate
Registrar  and Master  Servicer will  recognize  the holders of such  Definitive
Certificates as holders under the Pooling Agreement  ("Holders").  Distributions
of principal of and interest on the Definitive  Certificates will be made by the
Trustee  directly to Holders of Definitive  Certificates  in accordance with the
procedures set forth in the Pooling Agreement.]

     [Upon the occurrence of any of the events  described in clauses (i) through
(iii) of the second  preceding  paragraph,  requests for transfer of  Definitive
Certificates  will be  required  to be  submitted  directly  to the  Certificate
Registrar in a form acceptable to the  Certificate  Registrar (such as the forms
which  will  appear on the back of the  certificate  representing  a  Definitive
Certificate),  signed by the Holder or such Holder's  legal  representative  and
accompanied by the Definitive  Certificate or Certificates for which transfer is
being requested.]]


[TRANSFER RESTRICTIONS]

     [Each Class [ ], Class [ ], Class [ ] and Class [ ]  Certificate  (each,  a
"Subordinated Offered Certificate" and, collectively,  the "Subordinated Offered
Certificates")  will  bear a  legend  substantially  to  the  effect  that  such
Certificate may not be purchased by a transferee that is (A) an employee benefit
plan or other retirement arrangement, including an individual retirement account
or a Keogh plan,  which is subject to Title I of ERISA,  or Section  4975 of the
Code,  or a  "governmental  plan" (as defined in Section 3(32) of ERISA) that is
subject  to any  federal,  state or local  law  ("Similar  Law")  which is, to a
material  extent,   similar  to  the  fiduciary   responsibility   ro  prhibited
transaction  provisions  of  ERISA  or  the  Code  (each,  a  "Plan"),  or (B) a
collective  investment  fund in which Plans are invested,  an insurance  company
using assets of separate  accounts or general  accounts  which include assets of
Plans (or which are  deemed  pursuant  to ERISA or any  Similar  Law to  include
assets of Plans) or other person  acting on behalf of any such Plan or using the
assets of any such Plan, other than an insurance company using the assets of its
general  account under  circumstances  whereby such purchase and the  subsequent
holding of such  Certificate by such insurance  company would be exempt from the
prohibited  transaction provisions of ERISA and the Code under Section I and III
of Prohibited Transaction Class Exemption 95-60.]

     [Holders of Subordinated  Offered  Certificates that are in book-entry form
will be  deemed  to have  represented  that  they are not  persons  or  entities
referred  to in  clause  (A) or (B) of the  legend  described  in the  preceding
paragraph.  In the event that holders of the Subordinated  Offered  Certificates
become  entitled  to receive  Definitive  Certificates  under the  circumstances
described under "--Definitive  Certificates",  each prospective  transferee of a
Subordinated  Offered  Certificate  that  is a  Definitive  Certificate  will be
required to either  deliver to the Seller,  the  Certificate  Registrar  and the
Trustee  a  representation  letter  substantially  in the form  set  forth as an
exhibit to the Pooling Agreement stating that such transferee is not a person or
entity  referred  to in clause (A) or (B) of the legend or provide an opinion to
the  Seller,  the  Certificate  Registrar  and the Trustee as  described  in the
Pooling Agreement. Any transfer of a Subordinated Offered Certificate that would
result in a prohibited transaction under ERISA or Section 4975 of the Code, or a
materially  similar  characterization  under  any  Similar  Law  will be  deemed
absolutely null and void ab initio.]


                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

YIELD

     [The yield to  maturity on the  Offered  Certificates  will depend upon the
price paid by the  Certificateholders,  the rate and timing of the distributions
in  reduction  of  Certificate   Principal  Amounts  or  Notional  Amounts,   as
applicable,  of the related  Classes of  Certificates  and the rate,  timing and
severity of losses on the Mortgage Loans and the extent to which such losses are
allocable in reduction of the Certificate Principal Amounts or Notional Amounts,
as applicable,  of such Classes of Certificates,  as well as prevailing interest
rates at the time of payment or loss realization.]

     The rate of distributions in reduction of the Certificate  Principal Amount
or Notional Amount,  as applicable,  of any Class of Offered  Certificates,  the
aggregate amount of  distributions on any Class of Offered  Certificates and the
yield to maturity of any Class of Offered  Certificates will be directly related
to the rate of payments of principal  (both  scheduled and  unscheduled)  on the
Mortgage Loans and the amount and timing of borrower defaults. In addition, such
distributions  in reduction of Certificate  Principal Amount or Notional Amount,
as applicable, may result from repurchases of Mortgage Loans made by MSMC due to
missing or defective documentation or breaches of representations and warranties
with  respect to the  Mortgage  Loans as  described  herein  under "The  Pooling
Agreement--Representations  and  Warranties;  Repurchase"  or  purchases  of the
Mortgage Loans in the manner  described  under "The Pooling  Agreement--Optional
Termination."

     [Disproportionate principal payments (whether resulting from differences in
amortization  terms,   prepayments   following  expirations  of  the  respective
Prepayment  Lockout  Periods or  otherwise)  on the  Mortgage  Loans  affect the
Pass-Through  Rates of the Class [ ], Class [ ] and Class [ ]  Certificates  for
one or more future periods and therefore the yield on such Classes.]

     [The Certificate  Principal Amount of any Class of Offered Certificates may
be  reduced  without  distributions  thereon as a result of the  occurrence  and
allocation of Realized  Losses,  reducing the maximum  amount  distributable  in
respect of Certificate Principal Amount, if applicable, as well as the amount of
interest  that would have  accrued on such  Certificates  in the absence of such
reduction.  In general,  a Realized  Loss occurs  when the  aggregate  principal
balance  of a  Mortgage  Loan  is  reduced  without  an  equal  distribution  to
applicable  Certificateholders in reduction of the Certificate Principal Amounts
of the Certificates. Realized Losses are likely to occur only in connection with
a default  on a  Mortgage  Loan and the  liquidation  of the  related  Mortgaged
Properties  or a  reduction  in the  principal  balance of a Mortgage  Loan by a
bankruptcy court.]

     [Because the Notional  Amount of the Class [ ]  Certificates  is based upon
the Certificate  Principal Amounts of the Class [ ], Class [ ], Class [ ], Class
[ ] and  Class  [ ]  Certificates,  the  yield  to  maturity  on the  Class  [ ]
Certificates  will be extremely  sensitive to the rate and timing of prepayments
of  principal   (including   both   voluntary   and   involuntary   prepayments,
delinquencies,  defaults  and  liquidations)  on  the  Mortgage  Loans  and  any
repurchase  with  respect to breaches of  representations  and  warranties  with
respect to the  Mortgage  Loans to the extent  such  payments of  principal  are
allocated to each such Class in reduction of the  Certificate  Principal  Amount
thereof.  The rate at which  voluntary  prepayments  occur on the Mortgage Loans
will be affected by a variety of factors,  including,  without  limitation,  the
terms of the Mortgage Loans,  the length of any Prepayment  Lockout Period,  the
level of prevailing  interest rates, the  availability of mortgage  credit,  the
occurrence of casualties or natural  disasters and economic,  demographic,  tax,
legal and other factors,  and no  representation  is made as to the  anticipated
rate of prepayments on the Mortgage Loans.]

     [Although the payment of a Prepayment Charge is required in connection with
a voluntary  prepayment of certain of the Mortgage Loans during certain  periods
of time, there can be no assurance that the related borrowers would refrain from
prepaying such Mortgage Loans due to the existence of such  Prepayment  Charges,
or that such Prepayment Charges would be held to be enforceable if challenged.]

     [Certificateholders  are not entitled to receive  distributions  of Monthly
Payments when due except to the extent they are either  covered by an Advance or
actually received. Consequently, any defaulted Monthly Payment for which no such
Advance  is  made  will  tend  to  extend  the  weighted  average  lives  of the
Certificates,  whether or not a permitted  extension of the maturity date of the
related Mortgage Loan has been effected.]

     [The rate of payments (including voluntary and involuntary  prepayments) on
pools of mortgage  loans is  influenced  by a variety of  economic,  geographic,
social and other factors, including the level of mortgage interest rates and the
rate at which  borrowers  default  on their  mortgage  loans.  The  terms of the
Mortgage Loans (in particular,  the term of any Prepayment  Lockout Period,  the
extent  to which  Prepayment  Charges  are due  with  respect  to any  principal
prepayments,  the right of the  mortgagee  to apply  condemnation  and  casualty
proceeds to prepay the Mortgage  Loan,  the  availability  of certain  rights to
defease all or a portion of the Mortgage  Loan, and any increase in the interest
rate and the  application  of Excess  Cash Flow,  if  applicable,  to prepay the
related  Mortgage  Loan) may affect the rate of  principal  payments on Mortgage
Loans,  and  consequently,  the yield to  maturity  of the  Classes  of  Offered
Certificates.  See  "Mortgage  Pool  Characteristics"  and  "Description  of the
Mortgaged Properties and the Mortgage Loans" herein.]

     [The timing of changes in the rate of prepayment on the Mortgage  Loans may
significantly  affect the actual  yield to maturity  experienced  by an investor
even  if the  average  rate  of  principal  payments  experienced  over  time is
consistent  with  such  investor's  expectation.   In  general,  the  earlier  a
prepayment  of principal on the Mortgage  Loans,  the greater the effect on such
investor's yield to maturity.  As a result,  the effect on such investor's yield
of  principal  payments  occurring  at a rate  higher (or  lower)  than the rate
anticipated by the investor during the period immediately following the issuance
of the  Offered  Certificates  would not be fully  offset by a  subsequent  like
reduction (or increase) in the rate of principal payments.]

     [No  representation  is made as to the rate of  principal  payments  on the
Mortgage  Loans  or as to  the  yield  to  maturity  of  any  Class  of  Offered
Certificates.  In  addition,  although  Excess  Cash Flow is  applied  to reduce
principal of the  respective  Mortgage  Loans after their  respective  Effective
Maturity  Dates,  there can be no assurance that any of such Mortgage Loans will
be prepaid on that date or any date prior to  maturity.  An investor is urged to
make an investment  decision  with respect to any Class of Offered  Certificates
based on the anticipated yield to maturity of such Class of Offered Certificates
resulting from its purchase price and such  investor's own  determination  as to
anticipated  Mortgage Loan  prepayment  rates under a variety of scenarios.  The
extent to which any Class of Offered  Certificates is purchased at a discount or
a premium  and the  degree to which the  timing  of  payments  on such  Class of
Offered  Certificates  is sensitive to prepayments  will determine the extent to
which the yield to maturity of such Class of Offered  Certificates may vary from
the  anticipated  yield. An investor  should  carefully  consider the associated
risks,  including,  in the  case  of any  Offered  Certificates  purchased  at a
discount,  the risk that a slower than anticipated rate of principal payments on
the  Mortgage  Loans could result in an actual  yield to such  investor  that is
lower than the  anticipated  yield and, in the case of any Offered  Certificates
purchased  at a  premium,  the  risk  that a  faster  than  anticipated  rate of
principal  payments  could  result in an actual yield to such  investor  that is
lower than the anticipated yield.]

     [An investor  should  consider the risk that rapid rates of  prepayments on
the Mortgage Loans,  and therefore of amounts  distributable in reduction of the
principal  balance  of  Offered   Certificates   entitled  to  distributions  of
principal,  may coincide with periods of low prevailing  interest rates.  During
such periods,  the effective  interest  rates on securities in which an investor
may choose to  reinvest  such  amounts  distributed  to it may be lower than the
applicable  Pass-Through  Rate.  Conversely,  slower rates of prepayments on the
Mortgage  Loans,  and  therefore,  of  amounts  distributable  in  reduction  of
principal  balance of the  Offered  Certificates  entitled to  distributions  of
principal,  may coincide with periods of high prevailing  interest rates. During
such periods, the amount of principal  distributions  resulting from prepayments
available  to an investor in such  Certificates  for  reinvestment  at such high
prevailing interest rates may be relatively small.]

     [The effective yield to holders of Offered  Certificates will be lower than
the yield otherwise produced by the applicable  Pass-Through Rate and applicable
purchase prices because while interest will accrue during each Interest  Accrual
Period,   the  distribution  of  such  interest  will  not  be  made  until  the
Distribution  Date  immediately  following  such Interest  Accrual  Period,  and
principal paid on any Distribution Date will not bear interest during the period
from the end of such  Interest  Accrual  Period  to the  Distribution  Date that
follows.]]


[YIELD ON THE OFFERED CERTIFICATES]

     [The yield to maturity of Offered  Certificates  will be  sensitive  to the
rate and timing of  principal  payments  (including  voluntary  and  involuntary
prepayments and  repurchases),  delinquencies  and  liquidations on the Mortgage
Loans.

     [The following  tables  indicate the assumed  purchase price (before adding
accrued  interest,  if  any),  expressed  as  a  percentage  of  the  applicable
[Certificate Principal Amount, and the hypothetical pre-tax yield to maturity on
the Offered Certificates,  stated on a corporate bond equivalent basis, based on
certain hypothetical scenarios]. The pre-tax yields to maturity set forth in the
tables below were calculated by determining the monthly discount rate that, when
applied  to the  assumed  stream  of  cash  flows  to be  paid  on  the  Offered
Certificates,  would cause the  discounted  present  value of such  assumed cash
flows to equal the assumed  purchase price thereof,  plus accrued  interest,  if
any, as basis  points and by  converting  such monthly  rates to corporate  bond
equivalent rates. Such calculations of yield do not take into account variations
that may occur in the interest rates at which  investors may be able to reinvest
funds  received  by them as  distributions  on the  [Offered  Certificates]  and
consequently,  do not  purport to reflect  the return on any  investment  in the
Offered Certificates when such reinvestment rates are considered.]

     [In the case of Scenario 1 below,  it is assumed  that all of the  Mortgage
Loans are prepaid in full ("Scenario 1") on their respective  Effective Maturity
Dates.  In the case of Scenario  2, it is assumed  that the  Mortgage  Loans are
prepaid in full on the first Due Dates on which  prepayments in full can be made
without payment of any Prepayment Charge and without defeasance. Scenarios 1 and
2 are collectively referred to herein as the "Scenarios".]


                                    CLASS [ ]

               ASSUMED                  SCENARIO              SCENARIO
          PURCHASE PRICE(%)                 1                     2
          -----------------             --------              --------
                                              %                     %



                                    CLASS [ ]

               ASSUMED                  SCENARIO              SCENARIO
          PURCHASE PRICE(%)                 1                     2
          -----------------             --------              --------
                                              %                     %



                                    CLASS [ ]

               ASSUMED                  SCENARIO              SCENARIO
          PURCHASE PRICE(%)                 1                     2
          -----------------             --------              --------
                                              %                     %



                                    CLASS [ ]

               ASSUMED                  SCENARIO              SCENARIO
          PURCHASE PRICE(%)                 1                     2
          -----------------             --------              --------
                                              %                     %



                                    CLASS [ ]

               ASSUMED                  SCENARIO              SCENARIO
          PURCHASE PRICE(%)                 1                     2
          -----------------             --------              --------
                                              %                     %



                                    CLASS [ ]

               ASSUMED                  SCENARIO              SCENARIO
          PURCHASE PRICE(%)                 1                     2
          -----------------             --------              --------
                                              %                     %



                                    CLASS [ ]

               ASSUMED                  SCENARIO              SCENARIO
          PURCHASE PRICE(%)                 1                     2
          -----------------             --------              --------
                                              %                     %



     [It is highly  unlikely that principal of the Mortgage Loans will be repaid
consistent  with  the  assumptions  underlying  any  one of the  Scenarios.  The
Mortgage Loans will not have all of the characteristics  assumed for purposes of
the  Scenarios.  Yield  will be  affected  by  prepayment  rates and may  differ
significantly from the Mortgage Loan Assumptions. There can be no assurance that
the pre-tax yields,  on the Offered  Certificates  will correspond to any of the
pre-tax yields or discounted  margins,  as applicable,  shown herein or that the
aggregate  purchase  prices  of the  Offered  Certificates  will be as  assumed.
Investors  must  make  their  own  decisions  as to the  appropriate  prepayment
assumptions   to  be  used  in  deciding   whether  to   purchase   the  Offered
Certificates.]


[RATED FINAL DISTRIBUTION DATE]

     [The "Rated Final  Distribution Date" is the Distribution Date occurring [3
years] after the latest  maturity date of any Mortgage Loan.  Because certain of
the  Mortgage  Loans have  maturity  dates that  occur  earlier  than the latest
maturity date, and because certain of the Mortgage Loans may be prepaid prior to
maturity,  it is possible that the Certificate Principal Amount of each Class of
Offered  Certificates  will be reduced to zero  significantly  earlier  than the
Rated Final  Distribution Date.  However,  delinquencies on Mortgage Loans could
result in final  distributions in reduction of the Certificate  Principal Amount
of one or more Classes after the Rated Final  Distribution Date of such Class or
Classes.]


WEIGHTED AVERAGE LIFE OF OFFERED CERTIFICATES

     [Weighted  average  life  refers  to the  average  amount of time that will
elapse from the date of  determination to the date of distribution or allocation
to the investor of each dollar in reduction of Certificate Principal Amount. The
weighted average lives of the Offered  Certificates will be influenced by, among
other things,  the rate at which principal of the Mortgage Loans is paid,  which
may  occur as a result  of  scheduled  amortization,  voluntary  or  involuntary
prepayments or liquidations.]

     [The  weighted  average  lives  of the  Offered  Certificates  may  also be
affected  to the  extent  that  additional  distributions  in  reduction  of the
Certificate  Principal  Amount  of such  Certificates  occur as a result  of the
repurchase or purchase of Mortgage Loans from the Trust Fund as described  under
"The  Pooling   Agreement--Representations   and   Warranties;   Repurchase"  or
"--Optional  Termination;  Optional  Mortgage  Loan  Purchase"  herein.  Such  a
repurchase  or  purchase  from the  Trust  Fund  will  have the same  effect  on
distributions  to the holders of Certificates  as if the related  Mortgage Loans
had  prepaid in full,  except  that no  Prepayment  Charges  are made in respect
thereof.  The tables of  "Percentage  of Initial  Certificate  Principal  Amount
Outstanding For Each Designated  Scenario" set forth below indicate the weighted
average  life of each Class of Offered  Certificates  (other  than the Class [ ]
Certificates) and set forth the percentage of the initial Certificate  Principal
Amount of such Offered  Certificates that would be outstanding after each of the
dates  shown  based  on the  assumptions  for each of the  designated  Scenarios
described  above under  "--Yield on the Offered  Certificates."  The tables have
also been prepared on the basis of the Mortgage Loan Assumptions described under
"--Yield on the Offered  Certificates."  The Mortgage Loan  Assumptions  made in
preparing the previous and following  tables are expected to vary,  and may vary
significantly,  from the actual  performance of the Mortgage Loans. It is highly
unlikely that principal of the Mortgage Loans will be repaid consistent with the
assumptions underlying any one of the Scenarios.  Investors are urged to conduct
their own analysis  concerning the likelihood that the Mortgage Loans may pay or
prepay on any particular date.]


               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO

                                    CLASS [ ]

                                        SCENARIO              SCENARIO
          DISTRIBUTION DATE                 1                     2
          -----------------             --------              --------
           Initial Percent



          Weighted Average Life
             (in years)

- -----------------------
(1)  Assuming  that  the  [___]  day of  each  of the  months  indicated  is the
     Distribution Date occurring in such month.

(2)  [The weighted  average life of the Class [ ] Certificates  is determined by
     (i) multiplying the amount of each  distribution or allocation in reduction
     of Certificate  Principal  Amount of such Class by the number of years from
     the date of determination to the related Distribution Date, (ii) adding the
     results  and  (iii)  dividing  the sum by the  aggregate  distributions  or
     allocations in reduction of  Certificate  Principal  Amount  referred to in
     clause (i).]


               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO


                                    CLASS [ ]

                                        SCENARIO              SCENARIO
          DISTRIBUTION DATE                 1                     2
          -----------------             --------              --------
           Initial Percent



          Weighted Average Life
             (in years)

- -----------------------
(1)  Assuming  that  the  [_____]  day of each of the  months  indicated  is the
     Distribution Date occurring in such month.

(2)  [The weighted  average life of the Class [ ] Certificates  is determined by
     (i) multiplying the amount of each  distribution or allocation in reduction
     of Certificate  Principal  Amount of such Class by the number of years from
     the date of determination to the related Distribution Date, (ii) adding the
     results  and  (iii)  dividing  the sum by the  aggregate  distributions  or
     allocations in reduction of  Certificate  Principal  Amount  referred to in
     clause (i).]

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO

                                    CLASS [ ]

                                        SCENARIO              SCENARIO
          DISTRIBUTION DATE                 1                     2
          -----------------             --------              --------
           Initial Percent



          Weighted Average Life
             (in years)

- -----------------------
(1)  Assuming  that  the  [_____]  day of each of the  months  indicated  is the
     Distribution Date occurring in such month.

(2)  [The weighted  average life of the Class [ ] Certificates  is determined by
     (i) multiplying the amount of each  distribution or allocation in reduction
     of Certificate  Principal  Amount of such Class by the number of years from
     the date of determination to the related Distribution Date, (ii) adding the
     results  and  (iii)  dividing  the sum by the  aggregate  distributions  or
     allocations in reduction of  Certificate  Principal  Amount  referred to in
     clause (i).]


               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO

                                    CLASS [ ]

                                        SCENARIO              SCENARIO
          DISTRIBUTION DATE                 1                     2
          -----------------             --------              --------
           Initial Percent



          Weighted Average Life
             (in years)

- -----------------------
(1)  Assuming  that  the  [_____]  day of each of the  months  indicated  is the
     Distribution Date occurring in such month.

(2)  [The weighted  average life of the Class [ ] Certificates  is determined by
     (i) multiplying the amount of each  distribution or allocation in reduction
     of Certificate  Principal  Amount of such Class by the number of years from
     the date of determination to the related Distribution Date, (ii) adding the
     results  and  (iii)  dividing  the sum by the  aggregate  distributions  or
     allocations in reduction of  Certificate  Principal  Amount  referred to in
     clause (i).]


               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO

                                    CLASS [ ]

                                        SCENARIO              SCENARIO
          DISTRIBUTION DATE                 1                     2
          -----------------             --------              --------
           Initial Percent



          Weighted Average Life
             (in years)

- -----------------------
(1)  Assuming  that  the  [_____]  day of each of the  months  indicated  is the
     Distribution Date occurring in such month.

(2)  [The weighted  average life of the Class [ ] Certificates  is determined by
     (i) multiplying the amount of each  distribution or allocation in reduction
     of Certificate  Principal  Amount of such Class by the number of years from
     the date of determination to the related Distribution Date, (ii) adding the
     results  and  (iii)  dividing  the sum by the  aggregate  distributions  or
     allocations in reduction of  Certificate  Principal  Amount  referred to in
     clause (i).]


               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT
                    OUTSTANDING FOR EACH DESIGNATED SCENARIO

                                    CLASS [ ]

                                        SCENARIO              SCENARIO
          DISTRIBUTION DATE                 1                     2
          -----------------             --------              --------
           Initial Percent



          Weighted Average Life
             (in years)

- -----------------------
(1)  Assuming  that  the  [_____]  day of each of the  months  indicated  is the
     Distribution Date occurring in such month.

(2)  [The weighted  average life of the Class [ ] Certificates  is determined by
     (i) multiplying the amount of each  distribution or allocation in reduction
     of Certificate  Principal  Amount of such Class by the number of years from
     the date of determination to the related Distribution Date, (ii) adding the
     results  and  (iii)  dividing  the sum by the  aggregate  distributions  or
     allocations in reduction of  Certificate  Principal  Amount  referred to in
     clause (i).]

<PAGE>

                              THE POOLING AGREEMENT

GENERAL

     The Certificates will be issued pursuant to a Pooling Agreement to be dated
as of  __________  __,  199__  (the  "Pooling  Agreement"),  by  and  among  the
[Depositor, the Master Servicer, the Special Servicer and the Trustee].

     The Depositor  will provide to a prospective or actual holder of an Offered
Certificate  without charge,  upon written request, a copy (without exhibits) of
the Pooling Agreement.  Requests should be addressed to Morgan Stanley Capital I
Inc., ______________________________;  Attention: _______________________, (___)
___-____.


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

Total Portfolio              _________     $________     _________     $________     _________     $________

Period of Delinquency
  31 to 59 days
  60 to 89 days
  90 days or more             _________     _________     _________     _________     _________     _________

Total Delinquent Loans        _________     $________     _________     $________     _________     $________

Percent of Portfolio                %             %             %             %             %             %

Foreclosures pending (1)

Percent of Portfolio                %             %             %             %             %             %

Foreclosures

Percent of Portfolio                %             %             %             %             %             %

- -----------------------
<FN>
(1)  Includes bankruptcies which preclude foreclosure.
</FN>
</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  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  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 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.]


OPTIONAL TERMINATION

     [The obligations  created by the Pooling 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  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
Agreement  continue  beyond the  expiration  of [21 years] from the death of the
survivor of certain persons named in such Pooling 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 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 _________.]]


                   CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

     The  following  discussion  contains  summaries of certain legal aspects of
mortgage loans in [__________]  (approximately  [____]% of the Mortgage Loans by
Cut-Off Date Allocated Loan Amount),  [__________] (approximately [____]% of the
Mortgage   Loans  by  Cut-Off  Date   Allocated   Loan   Amount),   [__________]
(approximately  [____]% of the  Mortgage  Loans by Cut-Off Date  Allocated  Loan
Amount),  [__________]  (approximately  [____]% of the Mortgage Loans by Cut-Off
Date  Allocated Loan Amount),  and  [__________]  (approximately  [____]% of the
Mortgage  Loans by Cut-Off  Date  Allocated  Loan  Amount)  which are general in
nature.  The  summaries do not purport to be complete and are qualified in their
entirety by reference to the  applicable  federal and state laws  governing  the
Mortgage Loans.

     [__________,  __________, __________, __________, __________ and __________
and various other states have imposed statutory prohibitions or limitations that
limit the remedies of a mortgagee under a mortgage or a beneficiary under a deed
of trust.  All of the Mortgage Loans are  nonrecourse  loans as to which, in the
event of default by a borrower,  recourse  may be had only  against the specific
property  pledged to secure the  Mortgage  Loan and not against  the  borrower's
other  assets.  Even if  recourse  is  available  pursuant  to the  terms of the
Mortgage Loan,  certain states have adopted  statutes which impose  prohibitions
against or limitations on such recourse.  The  limitations  described  below and
similar or other restrictions in other jurisdictions where Mortgaged  Properties
are  located  may  restrict  the  ability of the Master  Servicer or the Special
Servicer,  as  applicable,  to realize on the Mortgage  Loans and may  adversely
affect the amount and timing of receipts on the Mortgage Loans.]

     [Describe specific state laws]


                                 USE OF PROCEEDS

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


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     [Elections will be made to treat the portion of the Trust Fund exclusive of
the [Deferred Interest,  the Deferred Interest Distribution Account, the Default
Interest,  and the Class [ ]  Distribution  Account,]  and,  in the  opinion  of
__________________________,  special tax counsel to the Depositor,  such portion
of the Trust Fund will qualify,  [as two separate REMICs (the "Master REMIC" and
the "Subsidiary REMIC",  respectively)] within the meaning of Code Section 860D.
The [Subsidiary  REMIC] will hold the Mortgage Loans  (exclusive of the Deferred
Interest and the Default Interest),  proceeds therefrom, the Collection Account,
the  Subsidiary  Distribution  Account and any REO Property,  and will issue (i)
certain  uncertificated  classes of regular  interests (the "Subsidiary  Regular
Interests")  to the [Master  REMIC] and (ii) the Class [ ]  Certificates,  which
will represent the sole class of residual  interests in the [Subsidiary  REMIC].
The [Master REMIC] will hold the [Subsidiary  Regular Interests,  and the Master
Distribution  Account] in which distributions thereon will be deposited and will
issue (i) classes of regular interests  represented by the Regular  Certificates
and (ii) the Class [ ]  Certificates,  which  will  represent  the sole class of
residual interests in the [Master REMIC]. In addition,  the Class [ ], Class [ ]
and  Class  [ ]  Certificates  will  represent  pro  rata  undivided  beneficial
interests  in  designated  portions  of the  Deferred  Interest  and the related
portions of the Deferred  Interest  Distribution  Account,  which portion of the
Trust  Fund will be treated as part of a grantor  trust for  federal  income tax
purposes.  Although holders of these Classes of Certificates will be required to
allocate their purchase price between their  interests in the regular  interests
in the [Master REMIC] and their beneficial  interests in Deferred Interest based
on the relative fair market values of each, it is anticipated that the rights to
Deferred Interest will have negligible value as of the Closing Date. The Class [
] Certificates  will represent pro rata  undivided  beneficial  interests in the
portion  of the  Trust  Fund  consisting  of  Default  Interest  (subject  to an
obligation to pay interest on Advances to the [Master Servicer, Special Servicer
or Trustee],  as the case may be) in respect of the Mortgage Loans and the Class
[ ]  Distribution  Account,  and such  portion  will be  treated  as part of the
grantor trust for federal income tax purposes.

     [The Offered  Certificates  will be treated as "real estate  assets"  under
Code  Section  856(c)(4)(A),  to the extent that the assets of the REMICs are so
treated.  The  interest  on  the  Offered  Certificates  will  be  "interest  on
obligations  secured by  mortgages on real  property"  described in Code Section
856(c)(3)(B) for a real estate investment trust, in the same proportion that the
income of the REMICs is so treated.]

     [A beneficial  owner's interest in an Offered  Certificate will qualify for
the foregoing  treatments under Sections  856(c)(4)(A) and 856(c)(3)(B) in their
entirety if at least 95% of the REMICs' assets qualify for such  treatment,  and
otherwise  will qualify to the extent of the REMICs'  percentage of such assets.
The preceding three sentences do not apply to a beneficial  owner's  interest in
the  Offered  Certificates  (other  than the Class [ ],  Class [ ] and Class [ ]
Certificates) to the extent allocable to the right to receive Deferred Interest.
However,  a beneficial  owner's  interest in Deferred  Interest will  separately
qualify  under such  sections.  A Mortgage Loan that has been defeased with U.S.
Treasury  securities  will  not  qualify  for  the  foregoing  treatments.  [The
Subsidiary  REMIC and the Master  REMIC will be treated as one REMIC  solely for
the purpose of making the foregoing determinations.]

     [The regular interests  represented by the Offered  Certificates  generally
will be treated as newly  originated  debt  instruments  for federal  income tax
purposes.  Beneficial  owners of the  Offered  Certificates  will be required to
report income on the regular interests  represented by the Offered  Certificates
in accordance with the accrual method of accounting.  Deferred  Interest will be
required  to be  reported  as income by the  beneficial  owners  thereof (to the
extent  such  amounts do not  represent  a recovery  of a portion of the owner's
adjusted basis  therein,  if any) as such amounts are accrued by the Trust Fund,
commencing after the Effective Maturity Dates on the related Mortgage Loans.]

     It is anticipated that the regular  interests  represented by the Class [ ]
Certificates  will be issued at a premium for federal  income tax purposes.  See
"Certain  Federal Income Tax  Consequences--REMICs--Taxation  of Owners of REMIC
Regular Certificates--General" in the Prospectus.

     [Although  unclear for federal income tax purposes,  it is anticipated that
the Class [ ]  Certificates  will be  treated  as  issued  with  original  issue
discount  in an amount  equal to the  excess of all  distributions  of  interest
expected to be received thereon over their  respective  issue prices  (including
accrued  interest).  Any  "negative"  amounts of original  issue discount on the
Class [ ]  Certificates  attributable  to rapid  prepayment  with respect to the
Mortgage  Loans  will not be  deductible  currently,  but may be offset  against
future positive accruals of original issue discount,  if any. Finally,  a holder
of a Class [ ] Certificate  may be entitled to a loss deduction to the extent it
becomes certain that such holder will not recover a portion of its basis in such
Certificate, assuming no further prepayments. In the alternative, it is possible
that rules similar to the "noncontingent bond method" of the contingent interest
rules in the OID  Regulations,  as amended on June 12, 1996,  may be promulgated
with respect to the Class [ ] Certificates. Under the noncontingent bond method,
if the  interest  payable  for any  period is  greater  or less than the  amount
projected,  the  amount  of  income  included  for that  period  would be either
increased or decreased accordingly.  Any net reduction in the income accrual for
the  taxable  year below zero (a  "Negative  Adjustment")  would be treated by a
Certificateholder  as ordinary  loss to the extent of prior income  accruals and
would be carried forward to offset future interest  accruals.  At maturity,  any
remaining  Negative  Adjustment  would be treated as a loss on retirement of the
Certificate.  The  legislative  history of relevant Code  provisions  indicates,
however,  that negative amounts of original issue discount on an instrument such
as a REMIC regular  interest may not give rise to taxable  losses in any accrual
period prior to the  instrument's  disposition  or  retirement.  Thus, it is not
clear  whether  any  losses  resulting  from  a  Negative  Adjustment  would  be
recognized  currently or be carried  forward until  disposition or retirement of
the  debt  obligation.  However,  unless  and  until  otherwise  required  under
applicable  regulations,  the Depositor does not intend to treat the payments of
interest on the Class [ ] Certificates as contingent interest.]

     The  prepayment  assumption  that  will be used to  accrue  original  issue
discount  or to  amortize  premium  of an initial  owner  will be  Scenario 1 as
described  under "Yield,  Prepayment and Maturity  Considerations--Yield  on the
Offered Certificates" above.

     [Although  not free  from  doubt,  it is  anticipated  that any  prepayment
premiums  will  be  treated  as  ordinary  income  to the  extent  allocable  to
beneficial owners of the Offered Certificates as such amounts become due to such
beneficial owners.]


                          CERTAIN ERISA CONSIDERATIONS

     [The  purchase  by or  transfer  to  an  employee  benefit  plan  or  other
retirement  arrangement,  including an individual  retirement account or a Keogh
plan, which is subject to Title I of the Employee Retirement Income Security Act
of 1974, as amended  ("ERISA"),  or Section 4975 of the Code, or a "governmental
plan" (as  defined in Section  3(32) of ERISA)  that is subject to any  federal,
state or local law ("Similar  Law") which is, to a material  extent,  similar to
the foregoing  provisions of ERISA or the Code (each, a "Plan"), or a collective
investment fund in which such Plans are invested, an insurance company using the
assets of separate  accounts or general  accounts  which include assets of Plans
(or which are  deemed  pursuant  to ERISA or Similar  Law to  include  assets of
Plans) or other persons acting on behalf of any such Plan or using the assets of
any  such  Plan of the  Class [ ],  Class [ ] and  Class [ ]  Certificates  (the
"Subordinated  Offered  Certificates")  is restricted.  See  "Description of the
Offered  Certificates--Transfer  Restrictions"  herein.  Accordingly,  except as
specifically  referenced  herein,  the following  discussion does not purport to
discuss the considerations  under ERISA or Section 4975 of the Code with respect
to  the  purchase,   holding  or   disposition  of  the   Subordinated   Offered
Certificates.  For purposes of the following  discussion  all  references to the
Offered Certificates, unless otherwise indicated, shall be deemed to exclude the
Subordinated Offered Certificates.]

     As described in the Prospectus under "Certain ERISA Considerations",  Title
I of ERISA and Section 4975 of the Code impose certain  duties and  restrictions
on Plans and certain persons who perform services for Plans. For example, unless
exempted,  investment by a Plan in the Offered  Certificates  may  constitute or
give rise to a prohibited transaction under ERISA or the Code. There are certain
exemptions  issued by the United States  Department of Labor (the  "Department")
that may be applicable  to an investment by a Plan in the Offered  Certificates.
The  Department  has  granted to the  Underwriter  an  administrative  exemption
(Prohibited  Transaction  Exemption  90-24,  55 Fed. Reg. 20548 (May 17, 1990)),
referred  to  herein  as  the  "Exemption",   for  certain  mortgage-backed  and
asset-backed  certificates  underwritten in whole or in part by the Underwriter.
The Exemption might be applicable to the initial purchase,  the holding, and the
subsequent  resale  by a Plan  of  certain  certificates,  such  as the  Offered
Certificates,   underwritten  by  the  Underwriter,  representing  interests  in
pass-through  trusts  that  consist  of  certain  receivables,  loans  and other
obligations,  provided that the conditions and requirements of the Exemption are
satisfied.  The loans described in the Exemption  include mortgage loans such as
the Mortgage Loans.  However,  it should be noted that in issuing the Exemption,
the Department may not have considered interests in pools of the exact nature as
some of the Offered Certificates.

     [Among the conditions that must be satisfied for the Exemption to apply are
the following:

          (1) [The  acquisition  of Offered  Certificates  by a Plan is on terms
     (including  the price for the  Offered  Certificates)  that are at least as
     favorable to the Plan as they would be in an arm's length  transaction with
     an unrelated party;]

          (2) [The  rights  and  interests  evidenced  by  Offered  Certificates
     acquired  by the Plan are not  subordinated  to the  rights  and  interests
     evidenced by other Certificates of the Trust Fund;]

          (3) [The  Offered  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 Standard & Poor's  Structured Rating
     Groups,  Moody's Investor Services  Inc.,Duff & Phelps Credit Rating Co. ro
     Fitch IBCA, Inc. (each a "Rating Agency");]

          (4) [The  Trustee  must not be an affiliate of any other member of the
     Restricted Group (as defined below);]

          (5) [The sum of all payments  made to and retained by the  Underwriter
     in connection with the distribution of Offered Certificates  represents not
     more  than   reasonable   compensation   for   underwriting   the   Offered
     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
     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 and any
     other servicer  represents not more than reasonable  compensation  for such
     person's  services under the Pooling  Agreement and  reimbursement  of such
     person's reasonable expenses in connection therewith;] and

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

     [The Trust Fund must also meet the following requirements:

          (a) the corpus of the Trust Fund must consist  solely of assets of the
     type that have been included in other investment pools;

          (b) certificates  evidencing  interests in such other investment pools
     must have been rated in one of the three  highest  rating  categories  of a
     Rating Agency for at least one year prior to the Plan's  acquisition of the
     Offered Certificates pursuant to the Exemption; and

          (c) certificates  evidencing  interests in such other investment pools
     must have been  purchased  by  investors  other than Plans for at least one
     year prior to any Plan's acquisition of the Offered  Certificates  pursuant
     to the Exemption.]

     [If all of the conditions of the Exemption are met, whether or not a Plan's
assets would be deemed to include an ownership interest in the Mortgage Loans in
the  Mortgage  Pool,  the  acquisition,   holding  and  resale  of  the  Offered
Certificates by Plans would be exempt from certain of the prohibited transaction
provisions of ERISA and the Code.]

     [Moreover,    the    Exemption    can   provide    relief   from    certain
self-dealing/conflict  of interest  prohibited  transactions that may occur if a
Plan  fiduciary  causes  a Plan  to  acquire  certificates  in a  trust  holding
receivables,  loans or  obligations on which the fiduciary (or its affiliate) is
an  obligor  provided  that,  among  other  requirements,  (a) in the case of an
acquisition in connection with the initial  issuance of  certificates,  at least
fifty  percent of each class of  certificates  in which  Plans have  invested is
acquired  by persons  independent  of the  Restricted  Group and at least  fifty
percent  of  the  aggregate  interest  in  the  trust  is  acquired  by  persons
independent of the Restricted Group; (b) such fiduciary (or its affiliate) is an
obligor  with  respect to five  percent or less of the fair market  value of the
obligations  contained in the trust; (c) a Plan's  investment in certificates of
any class does not exceed  [twenty-five  percent] of all of the  certificates of
that class outstanding at the time of the acquisition; and (d) immediately after
the acquisition no more than twenty-five  percent of the assets of any Plan with
respect  to which  such  person is a  fiduciary  are  invested  in  certificates
representing  an  interest  in one or  more  trusts  containing  assets  sold or
serviced by the same entity.  Borrowers who are acting on behalf of Plans or who
are investing assets of Plans, and any affiliates of any such borrowers,  should
not purchase any of the Offered Certificates, unless the conditions described in
this paragraph are met.]

     [The  Exemption  does not apply to the  purchasing  or  holding  of Offered
Certificates by Plans sponsored by the Depositor, the Underwriter,  the Trustee,
any Servicer,  any obligor with respect to Mortgage  Loans included in the Trust
Fund constituting more than five percent of the aggregate  unamortized principal
balance of the assets in the Trust Fund,  or any  affiliate of such parties (the
"Restricted Group").]

     [The Underwriter  believes that the conditions to the  applicability of the
Exemption will generally be met with respect to the Offered Certificates,  other
than those conditions which are dependent on facts unknown to the Underwriter or
which it cannot control, such as those relating to the circumstances of the Plan
purchaser or the Plan  fiduciary  making the decision to purchase any such Class
of Offered Certificates.  However,  before purchasing an Offered Certificate,  a
fiduciary of a Plan should make its own  determination as to the availability of
the exemptive  relief provided by the Exemption or the availability of any other
prohibited  transaction  exemptions,  and  whether  the  conditions  of any such
exemption will be applicable to the Offered Certificates. THE CLASS [ ], CLASS [
] AND CLASS [ ]  CERTIFICATES  ARE  SUBORDINATE  TO ONE OR MORE OTHER CLASSES OF
CERTIFICATES  AND,  ACCORDINGLY,  SUCH  CERTIFICATES  MAY NOT BE PURCHASED BY OR
TRANSFERRED  TO A PLAN OR ANY PERSON ACTING ON BEHALF OF OR INVESTING THE ASSETS
OF A PLAN,  UNLESS SUCH PERSON IS AN INSURANCE  COMPANY  INVESTING THE ASSETS OF
ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY THE PURCHASE AND HOLDING OF ANY
SUCH CERTIFICATE WOULD BE EXEMPT FROM THE PROHIBITED  TRANSACTION  PROVISIONS OF
ERISA AND THE CODE  UNDER  SECTION  I and III OF  PROHIBITED  TRANSACTION  CLASS
EXEMPTION 95-60.]

     [Any  fiduciary  of a Plan  considering  whether  to  purchase  an  Offered
Certificate  should  also  carefully  review  with its own  legal  advisors  the
applicability  of the fiduciary  duty and prohibited  transaction  provisions of
ERISA and the Code to such investment. See "Certain ERISA Considerations" in the
Prospectus. A fiduciary of a governmental plan should make its own determination
as to the need for and the  availability  of any exemptive  relief under Similar
Law.]

     [The  sale  of  Offered   Certificates  to  a  Plan  is  in  no  respect  a
representation  by the Depositor or the Underwriter  that this investment  meets
all relevant legal  requirements  with respect to investments by Plans generally
or any  particular  Plan,  or that  this  investment  is  appropriate  for Plans
generally or any particular Plan.]


                                LEGAL INVESTMENT

     The Class [ ] Certificates will constitute  "mortgage  related  securities"
for  purposes of the  Secondary  Mortgage  Market  Enhancement  Act of 1984,  as
amended  ("SMMEA"),  so long as they are  rated in at least the  second  highest
rating category by the Rating Agency,  and, as such,  will be legal  investments
for certain  entities to the extent  provided  in SMMEA.  However,  institutions
subject to the  jurisdiction  of the Office of the  Comptroller of the Currency,
the Board of  Governors  of the Federal  Reserve  System,  the  Federal  Deposit
Insurance  Corporation,  the Office of Thrift  Supervision,  the National Credit
Union Administration or federal or state banking,  insurance or other regulatory
authorities should review applicable rules, supervisory policies and guidelines,
since certain  restrictions  may apply to investments in such  Certificates.  It
should also be noted that certain  states have enacted  legislation  limiting to
varying  extents  the  ability  of certain  entities  (in  particular  insurance
companies) to invest in mortgage  related  securities.  Investors should consult
with their own legal advisors in determining  whether,  and to what extent,  the
Class [___] Certificates constitute legal investments for such investors.

     The  Class  [___]  Certificates  will  not  constitute   "mortgage  related
securities"  under SMMEA.  The appropriate  characterization  of the Class [___]
Certificates under various legal investment  restrictions,  and thus the ability
of investors subject to these restrictions to purchase Class [___] Certificates,
may be subject to significant  interpretive  uncertainties.  All investors whose
investment  authority is subject to legal restrictions  should consult their own
legal  advisors  to  determine  whether,  and to what  extent,  the Class  [___]
Certificates will constitute legal investments for them.

     [Except  as to the  status of the Class  [___]  Certificates  as  "mortgage
related securities," no] [No] representations as to the proper  characterization
of  the  Certificates  for  legal  investment,  financial  regulatory  or  other
purposes,  or  as to  the  ability  of  particular  investors  to  purchase  the
Certificates under applicable legal investment  restrictions.  The uncertainties
described  above (and any unfavorable  future  determinations  concerning  legal
investment  or  financial   institution   regulatory   characteristics   of  the
Certificates) may adversely affect the liquidity of the Certificates.

     See "Legal Investment" in the Prospectus.


                              PLAN OF DISTRIBUTION

     [Subject to the terms and conditions of the Underwriting  Agreement between
the Depositor and the Underwriter,  the Offered  Certificates  will be purchased
from the  Depositor  by the  Underwriter,  an  affiliate  of the  Depositor  and
[_____], upon issuance. Distribution of the Offered 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 sale of the  Offered  Certificates  will be  approximately  [ ]% of the
initial aggregate Certificate Principal Amount of the Offered Certificates, plus
accrued  interest,  if any, from __________,  199__,  before deducting  expenses
payable by the Depositor.]

     [In connection with the purchase and sale of the Offered Certificates,  the
Underwriter  may be deemed to have received  compensation  from the Depositor in
the form of  underwriting  discounts.  One or more affiliates of the Underwriter
have  entered  into  and  may,  in  the  future,   enter  into  other  financing
arrangements with affiliates of some or all of the borrowers.]

     [Certain affiliates of the Underwriter,  including [_____],  engage in, and
intend to  continue  to engage  in,  the  acquisition,  development,  operation,
financing and disposition of real  estate-related  assets in the ordinary course
of their  business,  and are not prohibited in any way from engaging in business
activities  similar to or  competitive  with those of the  borrowers.  See "Risk
Factors--Risks Relating to Conflicts of Interest" herein.]

     [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.]

     [In connection with the offering, the Underwriter may purchase and sell the
Offered  Certificates  in  the  open  market.  These  transactions  may  include
purchases to cover short positions created by the Underwriter in connection with
the offering. Short positions created by the Underwriter involve the sale by the
Underwriter  of a greater  number of  Certificates  than  they are  required  to
purchase from the Depositor in the offering.  The Underwriter  also may impose a
penalty bid, whereby selling concessions allowed to broker-dealers in respect of
the securities  sold in the offering may be reclaimed by the Underwriter if such
Certificates are repurchased by the Underwriter in covering transactions.  These
activities   may  maintain  or   otherwise   affect  the  market  price  of  the
Certificates, which may be higher than the price that might otherwise prevail in
the open market; and these activities,  if commenced, may be discontinued at any
time.  These  transactions  may be  effected in the  over-the-counter  market or
otherwise.]

     [This Prospectus Supplement and the Prospectus may only be issued or passed
on in the United Kingdom to a person who is of a kind described in Article 11(3)
of the  Financial  Services Act 1986  (Investment  Advertisements)  (Exemptions)
Order 1996 or is a person to whom this Prospectus  Supplement and the Prospectus
may otherwise lawfully be issued or passed on.]

     [The  Trust  Fund  described  in this  Prospectus  Supplement  may  only be
promoted  (whether by the issuing or passing on of  documents  as referred to in
the foregoing  restriction  or otherwise) by an authorized  person under Chapter
III of the  Financial  Services Act of 1986 of the United  Kingdom  ("FSA") to a
person in the United  Kingdom if that person is of a kind  described  in section
76(2)  of the  FSA or as  permitted  by the  Financial  Services  (Promotion  of
Unregulated Schemes) Regulation 1991 (as amended).]


                        VALIDITY OF OFFERED CERTIFICATES

     The  validity  of the  Offered  Certificates  will be  passed  upon for the
Depositor and for the Underwriter by __________________________, ______________.
The material federal income tax consequences of the Offered Certificates will be
passed upon for the Depositor _____________________________.


                                     RATINGS

     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>
                        INDEX OF SIGNIFICANT DEFINITIONS

A

ACMs
ADA
anchor tenant
Appraisal Reduction Amount
Appraisal Reduction Event
Appraisal Reduction Events
Available Funds


B

balloon loans
banking organization


C

CEDEL
CEDEL Participants
Certificate Owners
Certificate Registrar
Certificateholder
Class
Class [ ] Certificates
Class [ ] Component
Class Prepayment Percentage
clearing agency
clearing corporation
Component Notional Amount
Cross-over Date
Cut-Off Date


D

Debt Service Coverage Ratio
Deferred Interest
Definitive Certificate
Department
Depositories
Discount Rate
Distribution Date
DTC


E

ERISA
Euroclear
Euroclear Participants
Excess Prepayment Interest Shortfall
Exemption


F

Form 8-K
FSA


G

Government Securities


H

holder
Holders


I

Index
Indirect Participants
Interest Accrual Amount
Interest Accrual Period
Interest Distribution Amount
Interest Shortfall


L

Liquidation Fee
LTV


M

Master REMIC
Master Servicer
MBS
Mortgage
Mortgage Asset Seller
Mortgage File
Mortgage Note
Mortgage Rate
mortgage related securities
Mortgaged Property


N

Negative Adjustment
net income from foreclosure property
Net Mortgage Rate
Net Operating Income
Notional Amount


O

Offered Certificates
operating leverage
Original LTV Ratio


P

P&I Advance
Participants
Pass-Through Rate
Payment Cap
Percentage Interest
Plan
Pooling Agreement
Prepayment Interest Shortfall
Prepayment Premium
Prepayment Premiums
Principal Balance Certificates
Principal Distribution Amount
Private Certificates


R

Rated Final Distribution Date
Realized Loss
Regular Certificates
regular interests
Release H.15
rents from real property
REO Account
REO Mortgage Loan
REO Property
Restricted Group
Rules


S

Scenario 1
Scenarios
Seller's Agreement
Servicing Compensation
Similar Law
SMMEA
Special Servicer's Appraisal Reduction Estimate
Stated Principal Balance
Subordinated Offered Certificate
Subordinated Offered Certificates


T

Terms and Conditions
Treasury Rate


U

Master REMIC


W

WAC Rate
<PAGE>

                                   APPENDIX I

                 [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.  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>

                                   APPENDIX II


             [CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MBS]

CUT-OFF DATE:                                                       [          ]
DATE OF INITIAL ISSUANCE:                                           [          ]
RELATED TRUSTEE:                                                    [          ]
MATURITY DATE:                                                      [          ]
MORTGAGE POOL CUT-OFF DATE BALANCE:                                $[          ]
REFERENCE DATE BALANCE:                                            $[          ]
PERCENT OF ORIGINAL MORTGAGE POOL REMAINING AS OF REFERENCE DATE:    [        ]%


                                           INITIAL CERTIFICATE
     CLASS             PASS-THROUGH             PRINCIPAL
OF 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
MAXIMUM SERVICING FEE RATE:*  [   ]% per annum

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

                                  APPENDIX III

                              [LARGE LOAN SUMMARY]


<PAGE>

                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.*

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

         SEC Registration Fee......................................$278.00
         Blue Sky Fees................................................*
         NASD Fees....................................................*
         Printing and Engraving Fees..................................*
         Legal Fees and Expenses......................................*
         Accounting Fees and Expenses.................................*
         Trustee Fees and Expenses....................................*
         Rating Agency Fees...........................................*
         Miscellaneous................................................*

         Total.....................................................$278.00

         ----------
         *    To be provided by amendment.

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
5.3      Opinion of Latham & Watkins as to the 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 hereto)
8.3      Opinion of Latham & Watkins as to certain tax matters  
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 Exhibits 5.2 
         and 8.2 hereto)
23.3     Consent of Latham & Watkins (included in Exhibits 5.3 and 8.3 hereto)
25.1     Power of Attorney (contained in page II-6 of this Registration 
         Statement)
         - - - - - - - - - - -
*        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 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.



<PAGE>



                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form S-3 and has duly  caused  this Form S-3
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 April 22, 1999

                                         MORGAN STANLEY CAPITAL I INC.


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




<PAGE>



                                POWER OF ATTORNEY

         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below  constitutes  and appoints David R. Warren,  and each of them, his
true and lawful  attorneys-in fact and agents for him and in his name, place and
stead,  in any  and  all  capacities,  to  sign  any  and an all  post-effective
amendments  to this  Registration  Statement  and to file  the  same,  with  all
exhibits  thereto,  and  other  documents  in  connection  therewith,  with  the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents full power and  authority  to do and perform each and every act and thing
requisite and  necessary to be done in and about the  premises,  as fully to all
intents and purposes as they might or could do in person,  hereby  ratifying and
confirming all that said attorney-in-fact and agents may lawfully do or cause to
be done by virtue thereof.

         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 Executive        April 22, 1999
David R. Warren              Officer) and Director


/s/ Craig S. Phillips
________________________    Director                              April 22, 1999
Craig S. Phillips


/s/  John E. Westerfield
________________________    Director                              April 22, 1999
John E. Westerfield


/s/  Eileen K. Murray
________________________    Treasurer (Principal                  April 22, 1999
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
    5.3      Opinion of Latham & Watkins as to the legality of the Certificates
    8.1      Opinion of Brown & Wood LLP as to certain tax matters (included in
             Exhibit 5.1 hereto)
    8.2      Opinion of Cadwalader, Wickersham & Taft as to certain tax matters
             (included in Exhibit 5.2 hereto)
    8.3      Opinion of Latham & Watkins as to certain tax matters
   23.1      Consent of Brown & Wood LLP (included in Exhibit 5.1 hereto)
   23.2      Consent of Cadwalader, Wickersham & Taft (included in Exhibits 5.2
             and 8.2 hereto)
   23.3      Consent of Latham & Watkins (included in Exhibits 5.3 hereto)
   25.1      Power of Attorney (contained in page II-6 of this Registration
             Statement)

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

*  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


                            [BROWN & WOOD LETTERHEAD]





                                                                  April 22, 1999


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").  Pursuant to Rule 429 of the  Securities
and Exchange  Commission Rules and Regulations under the Securities Act of 1933,
as  amended  (the "1933  Act"),  the  Prospectuses  and  Prospectus  Supplements
contained  in  the   Registration   Statement   also  relate  to  the  Company's
registration  statement  No.  333-62911  as  previously  filed on Form S-3.  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
                                             Brown & Wood LLP

                                  EXHIBIT 5.2

                   [CADWALADER, WICKERSHAM & TAFT LETTERHEAD]

April 22, 1999

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  Exchange  Commission
(the  "Commission"),  pursuant to the  Securities  Act of 1933,  as amended (the
"Act").  The Prospectus  identified in the  Registration  Statement as version 1
("Prospectus  1") describes  Mortgage  Pass-Through  Certificates  ("Residential
Certificates")  and the Prospectus  identified in the Registration  Statement as
version  2  ("Prospectus   2")  describes   Commercial   Mortgage   Pass-Through
Certificates  ("Commercial   Certificates"  collectively  with  the  Residential
Certificates,  the "Certificates") that are 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  1 or  version  2 (each a  "Prospectus
Supplement").  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 1 and Prospectus 2 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 the
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  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
Cadwalader, Wickersham & Taft



                                  EXHIBIT 5.3

                         [LATHAM & WATKINS LETTERHEAD]





                                 April 22, 1999



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") which has been
filed with the Securities and Exchange  Commission (the "Commission")  under the
Securities Act of 1933, as amended (the "Act"),  for the registration  under the
Act of Mortgage  Pass-Through  Certificates  (the  "Certificates"),  issuable in
series (each,  a "Series").  As set forth in the  Registration  Statement,  each
Series will be issued under and pursuant to the conditions of a separate pooling
and servicing agreement (each, an "Agreement") among the Company, a trustee (the
"Trustee") and, where appropriate, a master servicer (the "Master Servicer") and
a special  servicer (the "Special  Servicer"),  each to be identified  (together
with any other relevant parties) in the prospectus supplement for such Series.

         We are familiar with the proceedings  taken and proposed to be taken by
the  Company  in  connection  with  the   authorization   and  issuance  of  the
Certificates,   and  for  the  purposes  of  this  opinion,  have  assumed  such
proceedings  will  be  completed  in  the  manner  presently   proposed  by  the
Registration  Statement.  In  addition,  we have  made such  legal  and  factual
examinations  and  inquiries,  including an  examination  of originals or copies
certified  or  otherwise  identified  to our  satisfaction  of  such  documents,
corporate  records and  instruments,  as we have deemed necessary or appropriate
for purposes of this opinion.

         In our examination,  we have assumed the genuineness of all signatures,
the  authenticity  of  all  documents  submitted  to us as  originals,  and  the
conformity to authentic original  documents of all documents  submitted to us as
copies.

         We are opining  only as to the effect of the Federal laws of the United
States,  the internal laws of the State of New York and the General  Corporation
Law of the State of  Delaware,  and we express no  opinion  with  respect to the
applicability  or the  effect of the laws of any other  jurisdiction  or, in the
case of Delaware,  any other laws,  or as to any matters of municipal law or the
laws of any other local agencies within any state.

         Subject to the foregoing and the other matters set forth herein, we are
of the opinion that:

         1. When an  Agreement  relating  to a Series has been duly and  validly
authorized,  executed and delivered by the Company,  the Master Servicer and the
Special  Servicer,  if any,  the  Trustee  and any  other  party  thereto,  such
Agreement  will  constitute  a  valid  and  binding  agreement  of the  Company,
enforceable against the Company in accordance with its terms.

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

         The opinions  rendered  above are subject to the following  exceptions,
limitations  and  qualifications:  (i) the  effect  of  bankruptcy,  insolvency,
reorganization, moratorium, fraudulent conveyance or other similar laws relating
to or affecting the rights and remedies of creditors, (ii) the effect of general
principles  of equity,  whether  enforcement  is  considered  in a proceeding in
equity or law,  and the  discretion  of the court  before  which any  proceeding
therefor may be brought,  (iii) the unenforceability under certain circumstances
under law or court decisions of provisions  providing for the indemnification of
or   contribution   to  a  party  with   respect  to  a  liability   where  such
indemnification  or contribution is contrary to public policy, and (iv) possible
limitations  arising from  applicable  laws other than those  referred to in the
preceding  clause (i) upon the remedial  provisions  contained in any Agreement,
but such  limitations  do not in our  opinion of  themselves  make the  remedies
afforded  inadequate for the practical  realization of the benefits purported to
be provided thereby.

         We hereby  consent to the filing of this  letter as Exhibit  5-3 to the
Registration  Statement  and to the  references  to this firm under the  caption
"Legal Matters" in the prospectus forming a part of the Registration  Statement,
without  admitting  that we are  "experts"  within the meaning of the Act or the
Rules and  Regulations of the Commission  issued  thereunder with respect to any
part of the Registration Statement, including this exhibit.

                                                     Very truly yours,

                                                     /s/ Latham & Watkins
                                                     LATHAM & WATKINS



                                  EXHIBIT 8.3

                         [LATHAM & WATKINS LETTERHEAD]






                                 April 22, 1999




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

                 Re:     Morgan Stanley Capital I Inc.
                         Registration Statement on Form S-3
                         Registration No. 333- 62911
                         ---------------------------

Ladies and Gentlemen:

         We have acted as special  counsel to Morgan Stanley Capital I Inc. (the
"Company") in connection  with the  preparation of a  registration  statement on
Form S-3 (Registration No. 333-62911 (the "Registration Statement")),  which has
been filed with the Securities and Exchange  Commission under the Securities Act
of 1933, as amended (the "Act"),  for the registration under the Act of Mortgage
Pass-Through   Certificates  (the  "Certificates"),   issuable  in  series  (the
"Series").  As  described  in  the  Registration   Statement,   each  Series  of
Certificates  will be issued under and pursuant to the terms and conditions of a
separate  pooling and servicing  agreement  (each, an  "Agreement")  between the
Company,  a trustee (the "Trustee"),  a master servicer (the "Master  Servicer")
and, where appropriate, a special servicer (the "Special Servicer"),  each to be
identified  (together  with  any  other  relevant  parties)  in  the  prospectus
supplement for such Series of Certificates.

         In rendering  our  opinion,  we have  examined  and are  familiar  with
originals or copies,  certified or otherwise identified to our satisfaction,  of
the Registration  Statement and the prospectuses  (the  "Prospectuses")  and the
forms of prospectus supplements (the "Prospectus Supplements") included therein,
and such other  documents as we have deemed  necessary or appropriate as a basis
for the opinion set forth below.

         In rendering our opinion, we have examined the Internal Revenue Code of
1986, as amended,  as of the date hereof, the Treasury  Regulations  promulgated
thereunder,  judicial decisions,  legislative history and such other authorities
as  we  have  deemed  appropriate.   The  statutory   provisions,   regulations,
interpretations,  and other  authorities  upon  which our  opinion  is based are
subject to change, and such changes could apply retroactively.

         We express no opinion as to any laws other than the federal laws of the
United States of America as of the date hereof.

         Based upon and subject to the  foregoing,  it is our  opinion  that the
information in each  Prospectus  under the captions  "Summary of  Prospectus-Tax
Status of Certificates"  and "Certain Federal Income Tax  Consequences,"  to the
extent they constitute matters of law or legal  conclusions,  are correct in all
material respects, based on existing law and the assumptions stated therein.

         The foregoing  opinion and the discussion  contained in each Prospectus
under the captions  "Summary of  Prospectus-Tax  Status of the Certificates" and
"Certain  Federal Income Tax  Consequences"  represent our conclusions as to the
application of existing law. No assurance can be given that the Internal Revenue
Service  will not  assert  contrary  positions  or that the law  (including  the
interpretation  thereof) will not change. We also note that the Prospectuses and
Prospectus  Supplements  filed with the Registration  Statement do not relate to
any specific  transaction.  Accordingly,  the  above-referenced  description  of
federal income tax consequences  may require  modifications in the context of an
actual  transaction.  We  express  no  opinion  either  as  to  any  matter  not
specifically covered by the foregoing opinion or as to the effect on the matters
covered by this opinion of the laws of any other jurisdiction.

         Any change in applicable law, which may change at any time, or a change
in the facts or documents on which our opinion is based,  or any  inaccuracy  in
the  representations  or  warranties  on which we have  relied,  may  affect the
validity of the foregoing opinion.  This firm undertakes no obligation to update
this  opinion  in the  event  that  there  is  either  a  change  in  the  legal
authorities, facts or documents on which this opinion is based, or an inaccuracy
in any of the  representations  or  warranties  upon  which  we have  relied  in
rendering this opinion.

         We hereby  consent to the filing of this  opinion as Exhibit 8.3 to the
Registration  Statement.  We also consent to the  references to Latham & Watkins
under the caption "Certain Federal Income Tax Consequences" in each Prospectus.

                                                          Very truly yours,

                                                          /s/ Latham & Watkins
                                                          Latham & Watkins




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