SALOMON BROTHERS MORTGAGE SECURITIES VII INC
424B5, 1996-02-16
ASSET-BACKED SECURITIES
Previous: DBSI TRI EQUITY INCOME FUND, 10-Q/A, 1996-02-16
Next: SALOMON BROTHERS MORTGAGE SECURITIES VII INC, 8-K, 1996-02-16




<PAGE>
<PAGE>
                 SUBJECT TO COMPLETION, DATED FEBRUARY 14, 1996
 
INFORMATION  CONTAINED HEREIN IS  SUBJECT TO COMPLETION  OR AMENDMENT. OFFERS TO
BUY THESE  SECURITIES  MAY NOT  BE  ACCEPTED WITHOUT  THE  DELIVERY OF  A  FINAL
PROSPECTUS  SUPPLEMENT  AND  PROSPECTUS.  THIS  PROSPECTUS  SUPPLEMENT  AND  THE
ACCOMPANYING  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.

Prospectus Supplement
(To Prospectus Dated February 14, 1996)

Mortgage Pass-Through Certificates, Series 1996-C1

Salomon Brothers Mortgage Securities VII, Inc.
Depositor

Midland Loan Services, L.P.
Master Servicer and Special Servicer

The Series 1996-C1 Mortgage Pass-Through  Certificates (the "Certificates") will
consist of eleven classes (each, a "Class") of Certificates,  including the four
Classes   of   Certificates   offered   hereby   (collectively,   the   "Offered
Certificates").  The Certificates,  in the aggregate,  will represent the entire
beneficial  ownership  interest  in a  trust  fund  (the  "Trust  Fund"),  to be
established by Salomon Brothers Mortgage Securities VII, Inc. (the "Depositor"),
that will consist  primarily of a segregated  pool (the  "Mortgage  Pool") of 43
conventional,  fixed rate mortgage loans (the "Mortgage Loans"), each secured by
a first lien on a commercial  or  multifamily  property (or, in the case of four
Mortgage Loans,  cross-collateralized by  four commercial  properties)  (each, a
"Mortgaged Property"). All of the Mortgage Loans provide for balloon payments on
their  respective  maturity dates. As of February 1, 1996 (the "Cut-off  Date"),
the  Mortgage  Loans had an  aggregate  principal  balance  (the  "Initial  Pool
Balance") of approximately  $212,045,634,  after  application of all payments of
principal  due on or before  such date,  whether or not  received.  The  Offered
Certificates bear the Class designations and have the  characteristics set forth
in the table below.
                                                        (Continued on next page)

Prospective  Investors  should  consider the  information  set forth under "RISK
FACTORS" beginning on page S-31 of this Prospectus  Supplement and on page 14 of
the Prospectus.

PROCEEDS  OF THE ASSETS IN THE TRUST FUND WILL BE THE SOLE SOURCE OF PAYMENTS ON
THE  OFFERED  CERTIFICATES.  THE  OFFERED  CERTIFICATES  WILL NOT  REPRESENT  AN
INTEREST IN OR OBLIGATION OF THE DEPOSITOR,  THE UNDERWRITER,  THE MORTGAGE LOAN
SELLER, THE MASTER SERVICER, THE SPECIAL SERVICER, THE FISCAL AGENT, THE TRUSTEE
OR ANY OF THEIR  AFFILIATES.  NEITHER THE OFFERED  CERTIFICATES NOR THE MORTGAGE
LOANS  WILL  BE   INSURED  OR   GUARANTEED   BY  ANY   GOVERNMENTAL   AGENCY  OR
INSTRUMENTALITY.

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

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

<TABLE>
<CAPTION>
====================================================================================================================================
                                                      Approximate
           Class             Initial Certificate     % of Initial         Pass-Through             Assumed Final           Expected
        Designation               Balance(1)         Pool Balance             Rate             Distribution Date(2)        Rating(3)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>                     <C>                     <C>                   <C>                     <C>
Class A.....................   $                       62.0%                       %                                         AAA
Class B.....................   $                        7.0%                       %                                          AA
Class C.....................   $                        7.0%                       %                                           A
Class D.....................   $                        4.5%                       %                                         BBB
====================================================================================================================================
</TABLE>
(1)   Subject to a permitted variance of plus or minus 5%.
(2)   The "Assumed Final Distribution Date" with respect to any Class of Offered
      Certificates  is the  Distribution  Date on which the  final  distribution
      would occur for such Class of Certificates  based upon the assumption that
      no Mortgage Loan is voluntarily  prepaid prior to its stated  maturity and
      otherwise  based on the Modeling  Assumptions (as described  herein).  The
      actual performance and experience of the Mortgage Loans will likely differ
      from such assumptions. See "DESCRIPTION OF THE CERTIFICATES--Assumed Final
      Distribution  Date; Rated Final Distribution Date" and "YIELD AND MATURITY
      CONSIDERATIONS" herein.
(3)   It is a condition to their issuance that the respective Classes of Offered
      Certificates  be assigned  ratings by Standard & Poor's  Ratings  Services
      ("Standard & Poor's") and Fitch  Investors  Service,  L.P.  ("Fitch";  and
      together with Standard & Poor's, the "Rating Agencies") no less than those
      set forth above. The "Rated Final  Distribution  Date" for each such Class
      is      . See "DESCRIPTION OF THE CERTIFICATES-Assumed Final  Distribution
      Date; Rated Final Distribution Date" and "RATINGS" herein.

- -------------------
The  Offered  Certificates  will be  purchased  by  Salomon  Brothers  Inc  (the
"Underwriter")  from the Depositor and will be offered 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,   after  deducting  expenses  payable  by  the  Depositor
estimated  to  be  approximately  $      ,  will  be  approximately     % of the
initial aggregate Certificate Balance of the Offered Certificates,  plus accrued
interest from the Cut-off Date.

The Offered  Certificates  are offered  subject to receipt and acceptance by the
Underwriter, to prior sale and to the Underwriter's right to reject any order in
whole or in part, and to withdraw, cancel or modify the offer without notice. It
is expected that delivery of the Offered  Certificates  will be made through the
facilities of The Depository Trust Company on or about February 28, 1996.

- ----------------------------------
Salomon Brothers Inc
- --------------------------------------------------------------------------------
The date of this Prospectus Supplement is February 14, 1996.



<PAGE>
<PAGE>



(cover continued)

      The Depositor will acquire the Mortgage Loans from Salomon Brothers Realty
Corp.  (the  "Mortgage  Loan  Seller").  On or  before  the  date on  which  the
Certificates  are issued,  the  Depositor  will cause the  Mortgage  Loans to be
assigned,  without  recourse,  to LaSalle National Bank, as trustee of the Trust
Fund (the "Trustee"),  in exchange for the issuance of the Certificates to or at
the direction of the Depositor.

      In addition to the Offered Certificates, the Certificates will include the
following seven Classes thereof (collectively, the "Private Certificates"):  (i)
the Class IO, Class E, Class F and Class G Certificates  (collectively  with the
Offered Certificates, the "REMIC Regular Certificates"); and (ii) the Class R-I,
Class R-II and Class  R-III  Certificates  (collectively,  the  "REMIC  Residual
Certificates").  As and to the extent described herein, the Class E, Class F and
Class G Certificates  and the REMIC  Residual  Certificates  (collectively,  the
"Private   Subordinate   Certificates")  will  be  subordinate  to  the  Offered
Certificates  and the Class IO  Certificates;  the Class D Certificates  will be
subordinate  to the Class A,  Class IO,  Class B and Class C  Certificates;  the
Class C  Certificates  will be  subordinate to the Class A, Class IO and Class B
Certificates;  and the Class B  Certificates  will be subordinate to the Class A
and Class IO  Certificates.  Distributions  of interest on and  principal of the
Certificates  will be made, to the extent of available funds, on the 20th day of
each  month  or, if any such 20th day is not a  business  day,  then on the next
succeeding business day, commencing in March 1996 (each, a "Distribution Date").
As described herein,  distributions  allocable to interest accrued on each Class
of Certificates  will be made on each  Distribution Date based on the fixed (or,
in the  case  of the  Class  IO,  Class  E,  Class F and  Class G  Certificates,
variable)  pass-through rate (the "Pass-Through  Rate") applicable to such Class
and the stated principal amount (the  "Certificate  Balance") or, in the case of
the Class IO Certificates,  the  hypothetical or notional  principal amount (the
"Class IO Notional Amount") of such Class outstanding  immediately prior to such
Distribution Date.  Distributions  allocable to principal of each Class of REMIC
Regular  Certificates (other than the Class IO Certificates) will be made in the
amounts and in accordance  with the priorities  described  herein.  The Class IO
Certificates will not have a Certificate  Balance or entitle the holders thereof
to distributions of principal.  The REMIC Residual  Certificates will not have a
Certificate  Balance or a specified  Pass-Through  Rate and, except as otherwise
provided herein when each other Class of  Certificates  is retired,  will not be
entitled to any distributions. See "DESCRIPTION OF THE CERTIFICATES--Certificate
Balances and Notional  Amounts",  "--Pass-Through  Rates" and  "--Distributions"
herein.

      The yield to  maturity on each Class of Offered  Certificates  will depend
on, among other things, the rate and timing of principal payments  (including by
reason of prepayments, defaults and liquidations) on the Mortgage Loans that are
applied in reduction  of the  Certificate  Balance of such Class.  As and to the
extent  described  herein,   for  so  long  as  the  Offered   Certificates  are
outstanding,  prepayment  premiums actually collected in respect of the Mortgage
Loans  will  generally  be  allocated  between  the  holders  of  the  Class  IO
Certificates  and the  holders of the Class or  Classes of Offered  Certificates
then entitled to  distributions  of principal.  Following the  retirement of the
Offered  Certificates,  such  prepayment  premiums  will be  distributed  to the
holders of the REMIC Residual Certificates. Any delay in collection of a balloon
payment due at the maturity of a Mortgage  Loan will likely  extend the weighted
average  life of the  Class or  Classes  of  Offered  Certificates  entitled  to
distributions  in respect of  principal  during the period that such  payment is
delinquent.  See  "DESCRIPTION OF THE  CERTIFICATES--Distributions",  "YIELD AND
MATURITY  CONSIDERATIONS"  and "SERVICING OF THE MORTGAGE  LOANS--Modifications,
Waivers  and  Amendments"   herein,   and  "YIELD   CONSIDERATIONS"   and  "RISK
FACTORS--Average Life of Certificates; Prepayments; Yields" in the Prospectus.

      As described  herein,  three  separate  "real estate  mortgage  investment
conduit"  ("REMIC")  elections  will be made with  respect to the Trust Fund for
federal income tax purposes (the REMICs formed thereby being herein  referred to
as "REMIC  I",  "REMIC II" and  "REMIC  III").  The  Offered  Certificates  will
constitute "regular interests" in the related REMIC. See "CERTAIN FEDERAL INCOME
TAX CONSEQUENCES" herein and in the Prospectus.

      There is currently no secondary market for the Offered  Certificates.  The
Underwriter intends to make a secondary market in the Offered Certificates,  but
has  no  obligation  to do  so.  See  "RISK  FACTORS--The  Certificates--Limited
Liquidity" herein.



                                       S-2

<PAGE>
<PAGE>



      THE CERTIFICATES OFFERED BY THIS PROSPECTUS  SUPPLEMENT CONSTITUTE PART OF
A SEPARATE SERIES OF CERTIFICATES  ISSUED BY THE DEPOSITOR AND ARE BEING OFFERED
PURSUANT TO ITS  PROSPECTUS  DATED  FEBRUARY 14, 1996, OF WHICH THIS  PROSPECTUS
SUPPLEMENT  IS A PART AND WHICH  ACCOMPANIES  THIS  PROSPECTUS  SUPPLEMENT.  THE
PROSPECTUS  CONTAINS IMPORTANT  INFORMATION  REGARDING THIS OFFERING THAT IS NOT
CONTAINED  HEREIN,  AND  PROSPECTIVE  INVESTORS  ARE  URGED  TO  READ  BOTH  THE
PROSPECTUS  AND  THIS  PROSPECTUS  SUPPLEMENT  IN  FULL.  SALES  OF THE  OFFERED
CERTIFICATES MAY NOT BE CONSUMMATED  UNLESS THE PURCHASER HAS RECEIVED BOTH THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.



                                       S-3

<PAGE>
<PAGE>




                        SUMMARY OF PROSPECTUS SUPPLEMENT

      The  following  summary is  qualified  in its entirety by reference to the
detailed  information  appearing elsewhere in this Prospectus  Supplement and in
the accompanying Prospectus.  Certain capitalized terms used in this Summary may
be defined  elsewhere in this  Prospectus  Supplement or in the  Prospectus.  An
"Index of Principal  Definitions" is included at the end of both this Prospectus
Supplement  and the  Prospectus.  Terms  that are used but not  defined  in this
Prospectus Supplement have the meanings specified in the Prospectus.

Title of Certificates and
  Designation of Classes.............  Salomon Brothers Mortgage Securities VII,
                                       Inc., Mortgage Pass-Through Certificates,
                                       Series 1996-C1 (the  "Certificates"),  to
                                       be  issued  in eleven  classes  (each,  a
                                       "Class")  to be  designated  as:  (i) the
                                       Class A, Class B, Class C, Class D, Class
                                       E,  Class  F  and  Class  G  Certificates
                                       (collectively,   the  "Principal  Balance
                                       Certificates");   (ii)   the   Class   IO
                                       Certificates (together with the Principal
                                       Balance Certificates,  the "REMIC Regular
                                       Certificates");  and (iii) the Class R-I,
                                       Class R- II and Class R-III  Certificates
                                       (collectively,    the   "REMIC   Residual
                                       Certificates").  Only the Class A,  Class
                                       B,  Class  C  and  Class  D  Certificates
                                       (collectively,        the        "Offered
                                       Certificates")  are offered  hereby.  The
                                       remaining    Classes   of    Certificates
                                       (collectively,        the        "Private
                                       Certificates")  have not been  registered
                                       under  the  Securities  Act of  1933,  as
                                       amended,  and  are  not  offered  hereby.
                                       Accordingly, information herein regarding
                                       the terms of the Private  Certificates is
                                       provided  solely because of its potential
                                       relevance to a  prospective  purchaser of
                                       an Offered Certificate.

Depositor............................  Salomon Brothers Mortgage Securities VII,
                                       Inc.,   a   Delaware   corporation.   The
                                       Depositor  is  an  indirect  wholly-owned
                                       subsidiary   of   Salomon   Inc   and  an
                                       affiliate  of Salomon  Brothers  Inc (the
                                       "Underwriter"). Neither the Depositor nor
                                       any  of its  affiliates  has  insured  or
                                       guaranteed the Offered Certificates.  See
                                       "THE DEPOSITOR" in the Prospectus.

Trustee..............................  LaSalle   National   Bank,  a  nationally
                                       chartered  bank. See  "DESCRIPTION OF THE
                                       CERTIFICATES--The Trustee" herein.

Master Servicer and Special Servicer.  Midland Loan Services,  L.P. ("Midland"),
                                       a Missouri  limited  partnership.  In its
                                       capacity  as  Special  Servicer,  Midland
                                       will  be   responsible   for   performing
                                       certain servicing functions with

                                       S-4

<PAGE>
<PAGE>




                                       respect  to  Mortgage   Loans  that,   in
                                       general,  are in  default  or as to which
                                       default   is    reasonably    foreseeable
                                       ("Specially  Serviced  Mortgage  Loans"),
                                       and   for  the   administration   of  any
                                       Mortgaged  Property  that may be acquired
                                       on  behalf  of  the  Trust  Fund  through
                                       foreclosure,  deed in lieu of foreclosure
                                       or otherwise (upon  acquisition,  an "REO
                                       Property").  In its  capacity  as  Master
                                       Servicer,   Midland  will   otherwise  be
                                       responsible   for   the   servicing   and
                                       administration   of  the  Mortgage  Pool.
                                       Midland,   in  its  capacity  as  Special
                                       Servicer,  and any  successor  thereto in
                                       such  capacity,  may be  replaced  by the
                                       Operating  Adviser as  described  herein.
                                       See  "SERVICING  OF THE  MORTGAGE  LOANS"
                                       herein.

Operating Adviser....................  The  majority  holder (or holders) of the
                                       Class of Principal  Balance  Certificates
                                       with  the   latest   alphabetical   Class
                                       designation will have the right,  subject
                                       to certain  conditions  described herein,
                                       to  elect  an  adviser  (the   "Operating
                                       Adviser") from whom the Special  Servicer
                                       will seek  advice and  approval  and take
                                       direction under the various circumstances
                                       described   herein.   See  "SERVICING  OF
                                       MORTGAGE  LOANS--The  Operating  Adviser"
                                       herein.

Extension Adviser....................  The  holder  or   holders  of   Principal
                                       Balance  Certificates  with an  aggregate
                                       principal  balance equal to more than 50%
                                       of the aggregate  Certificate  Balance of
                                       all of the Principal Balance Certificates
                                       (exclusive  of  the  Class  of  Principal
                                       Balance  Certificates  whose  holders are
                                       entitled  to elect an  Operating  Adviser
                                       and any  Class or  Classes  of  Principal
                                       Balance Certificates subordinate thereto)
                                       will have the  right,  subject to certain
                                       conditions  described herein, to elect an
                                       adviser (the  "Extension  Adviser")  from
                                       whom  the  Special   Servicer  will  seek
                                       approval  prior to extending the maturity
                                       of any  Mortgage  Loan  beyond  the third
                                       anniversary   of   such   loan's   stated
                                       maturity date. See "SERVICING OF MORTGAGE
                                       LOANS--The Extension Adviser" herein.

Fiscal Agent.........................  ABN AMRO Bank N.V., a Netherlands banking
                                       corporation   and  an  affiliate  of  the
                                       Trustee.   The   Fiscal   Agent  will  be
                                       obligated to

                                       S-5

<PAGE>
<PAGE>




                                       make P&I Advances (as defined herein) and
                                       certain  other  advances  with respect to
                                       the   Mortgage    Loans   under   certain
                                       circumstances   described   herein.   See
                                       "DESCRIPTION  OF  THE   CERTIFICATES--P&I
                                       Advances"   and  "--The   Fiscal   Agent"
                                       herein.

Mortgage Loan Seller.................  Salomon Brothers Realty Corp., a New York
                                       corporation.  The Mortgage Loan Seller is
                                       an  affiliate  of the  Depositor  and the
                                       Underwriter.   See  "DESCRIPTION  OF  THE
                                       MORTGAGE  POOL--The Mortgage Loan Seller"
                                       herein.

Cut-off Date.........................  February 1, 1996.

Closing Date.........................  On or about February 28, 1996.

Registration; Denominations..........  The Offered  Certificates  will be issued
                                       only  in  book-entry   form  through  the
                                       facilities   of  The   Depository   Trust
                                       Company  ("DTC")  in   denominations   of
                                       $100,000  initial  principal  amount  and
                                       integral   multiples   of  $1  in  excess
                                       thereof.  No person acquiring an interest
                                       in  any  Offered   Certificate   will  be
                                       entitled    to    receive   a    physical
                                       certificate   evidencing  such  interest,
                                       except  under the  limited  circumstances
                                       described   under   "DESCRIPTION  OF  THE
                                       CERTIFICATES--Book-Entry Registration and
                                       Definitive     Certificates"    in    the
                                       Prospectus.   See   "DESCRIPTION  OF  THE
                                       CERTIFICATES--Registration            and
                                       Denominations" herein.

The Mortgage Pool....................  The  Mortgage  Pool  will  consist  of 43
                                       conventional,  fixed rate mortgage  loans
                                       (the "Mortgage  Loans") with an aggregate
                                       Cut-off Date Balance (the  "Initial  Pool
                                       Balance") of  $212,045,634,  subject to a
                                       permitted  variance  of plus or minus 5%.
                                       The  "Cut-off   Date   Balance"  of  each
                                       Mortgage  Loan  is the  unpaid  principal
                                       balance  thereof as of the Cut-off  Date,
                                       after  application of all payments due on
                                       or  before  such  date,  whether  or  not
                                       received.   All   numerical   information
                                       provided   herein  with  respect  to  the
                                       Mortgage   Loans   is   provided   on  an
                                       approximate basis. All percentages of the
                                       Mortgage Loans, or of any specified group
                                       of  Mortgage  Loans,  referred  to herein
                                       without    further     description    are
                                       approximate   percentages   by  aggregate
                                       Cut-off   Date   Balance.   All  weighted
                                       average information  provided herein with
                                       respect to

                                       S-6

<PAGE>
<PAGE>




                                       the Mortgage Loans  reflects  weighing of
                                       the Mortgage  Loans by their Cut-off Date
                                       Balances.

                                       The  Mortgage   Loans  are   non-recourse
                                       obligations of the related borrowers.  No
                                       Mortgage   Loan   will  be   insured   or
                                       guaranteed by any governmental  entity or
                                       private insurer.

                                       The  Mortgage  Loans are secured by first
                                       mortgage  liens  on,  in each  case,  the
                                       related   borrower's  fee  estate  in  an
                                       income        producing        (including
                                       owner-occupied)  real property  (each,  a
                                       "Mortgaged Property").  Twenty-one of the
                                       Mortgage Loans, or 34.5%,  are secured by
                                       liens    on     multifamily     apartment
                                       properties; twelve of the Mortgage Loans,
                                       or 31.3%,  are secured by liens on retail
                                       properties; one of the Mortgage Loans, or
                                       13.3%,   is  secured  by  a  lien  on  an
                                       office/industrial  property;  five of the
                                       Mortgage Loans, or 11.4%,  are secured by
                                       liens  on  hotel  properties;  two of the
                                       Mortgage  Loans,  or 5.1%, are secured by
                                       liens on retail/office properties; one of
                                       the Mortgage  Loans,  or 2.6%, is secured
                                       by a lien on an industrial property;  and
                                       one of the Mortgage  Loans,  or 1.8%,  is
                                       secured by a lien on an office  property.
                                       See   Annex   A  for  a   more   detailed
                                       description of the Mortgaged Properties.

                                       The  Mortgage  Loans are secured by liens
                                       on    Mortgaged     Properties    located
                                       throughout 16 states. Approximately 72.8%
                                       of the  Mortgage  Loans  are  secured  by
                                       liens on Mortgaged  Properties located in
                                       Georgia   (eleven   Mortgage   Loans,  or
                                       22.5%),  Texas (nine Mortgage  Loans,  or
                                       13.7%), Washington (one Mortgage Loan, or
                                       13.3%),  New Jersey (four Mortgage Loans,
                                       or  12.7%)  and  Florida  (four  Mortgage
                                       Loans, or 10.6%).  The other 27.2% of the
                                       Mortgage  Loans are  secured  by liens on
                                       Mortgaged  Properties  located throughout
                                       11 other states.  See "DESCRIPTION OF THE
                                       MORTGAGE POOL--General" and "--Additional
                                       Mortgage Loan Information" herein.

                                       Four Mortgage Loans, representing 9.8% of
                                       the    Initial    Pool    Balance,    are
                                       cross-defaulted and  cross-collateralized
                                       with each other.  See "RISK  FACTORS--The
                                       Mortgage       Loans--Limitations      on
                                       Enforceability of Cross-

                                       S-7

<PAGE>
<PAGE>




                                       Collateralization"  and  "DESCRIPTION  OF
                                       THE MORTGAGE  POOL--The  ClubHouse  Loans
                                       and  Properties"  herein.   Except  where
                                       otherwise     specifically     indicated,
                                       statistical  information  provided herein
                                       with respect to such Mortgage Loans is so
                                       provided    without    regard    to   the
                                       cross-collateralization,  and  each  such
                                       Mortgage   Loan  will  be  deemed  to  be
                                       secured by a mortgage lien on only one of
                                       the related Mortgaged Properties.

                                       All of the Mortgage  Loans bear  interest
                                       at annualized  rates  ("Mortgage  Rates")
                                       that   will   remain   fixed   for  their
                                       respective    remaining    loan    terms.
                                       Scheduled  payments of  principal  and/or
                                       interest  on all of  the  Mortgage  Loans
                                       ("Monthly  Payments")  are due monthly on
                                       the  first  day of each  month  (the "Due
                                       Date").  See "DESCRIPTION OF THE MORTGAGE
                                       POOL--Certain  Terms and  Characteristics
                                       of the  Mortgage  Loans--Due  Dates"  and
                                       "--Mortgage   Rates;    Calculations   of
                                       Interest" herein.

                                       Each of the Mortgage  Loans  provides for
                                       Monthly Payments based on an amortization
                                       schedule  significantly  longer  than its
                                       term to maturity. As a result, all of the
                                       Mortgage  Loans  will  have   substantial
                                       principal  amounts due and payable  (each
                                       such    amount,    together    with   the
                                       corresponding    interest   payment,    a
                                       "Balloon  Payment")  on their  respective
                                       maturity  dates,   unless  prepaid  prior
                                       thereto.  The  Mortgage  Loans  generally
                                       involve a greater  risk of  default  than
                                       self-amortizing loans because the ability
                                       of a borrower to make the Balloon Payment
                                       typically will depend upon its ability to
                                       fully  refinance  the loan or to sell the
                                       related  Mortgaged  Property  at a  price
                                       sufficient to permit the borrower to make
                                       the  Balloon   Payment.   Moreover,   and
                                       whether  or  not  losses  are  ultimately
                                       sustained, any delay in the collection of
                                       a Balloon Payment that would otherwise be
                                       distributable  in  respect  of a Class of
                                       Offered  Certificates  will likely extend
                                       the weighted  average life of such Class.
                                       See    "RISK    FACTORS--The     Mortgage
                                       Loans--Balloon Payments" herein and "RISK
                                       FACTORS--Balloon    Payments"    in   the
                                       Prospectus.


                                       S-8

<PAGE>
<PAGE>




                                       As  of  the  Cut-off  Date,  all  of  the
                                       Mortgage   Loans  either  (i)   currently
                                       permit  voluntary  principal  prepayments
                                       provided    that   the    prepayment   is
                                       accompanied  by an  additional  amount (a
                                       "Prepayment  Premium")  in  excess of the
                                       amount  prepaid (23  Mortgage  Loans,  or
                                       38.8%),   or  (ii)   currently   prohibit
                                       voluntary  prepayments of principal for a
                                       period (a "Lockout  Period")  ending on a
                                       specified  date (the "Lockout  Expiration
                                       Date")  and,   with  limited   exception,
                                       impose Prepayment  Premiums in connection
                                       with   prepayments  made  thereafter  (20
                                       Mortgage    Loans,    or   61.2%).    See
                                       "DESCRIPTION      OF     THE     MORTGAGE
                                       POOL--Certain  Terms and  Characteristics
                                       of the Mortgage Loans" and  "--Additional
                                       Mortgage Loan Information" herein.

                                       For so long as the  Offered  Certificates
                                       are outstanding,  Prepayment Premiums, if
                                       and  to  the   extent   collected,   will
                                       generally  be  allocated,  as  and to the
                                       extent  described  herein,   between  the
                                       holders of the Class IO Certificates,  on
                                       the  one  hand,  and the  holders  of the
                                       Class or Classes of Offered  Certificates
                                       then   entitled   to   distributions   of
                                       principal, on the other. See "DESCRIPTION
                                       OF   THE    CERTIFICATES--Distributions--
                                       Prepayment Premiums" herein.  The ability
                                       of the Master Servicer and/or the Special
                                       Servicer  to waive or modify the terms of
                                       any   Mortgage   Loan  that  require  the
                                       payment  of  a   Prepayment   Premium  is
                                       limited   as   described   herein.    See
                                       "SERVICING      OF      THE      MORTGAGE
                                       LOANS--Modifications,     Waivers     and
                                       Amendments" herein. Neither the Depositor
                                       nor    the    Underwriter    makes    any
                                       representation  as to the  enforceability
                                       of the  provision  of any  Mortgage  Loan
                                       requiring  the  payment  of a  Prepayment
                                       Premium,  or of the collectability of any
                                       Prepayment Premium.

                                       As of  the  Cut-off  Date,  the  Mortgage
                                       Loans   had  the   following   additional
                                       characteristics:

                                        (i)   Cut-off Date Balances ranging from
                                              $483,244  to  $28,276,818,  and an
                                              average  Cut-off  Date  Balance of
                                              $4,931,294;

                                        (ii)  Mortgage  Rates ranging from 7.95%
                                              per annum to 11.16% per

                                       S-9

<PAGE>
<PAGE>

                                              annum,   and  a  weighted  average
                                              Mortgage Rate of 9.26% per annum;

                                        (iii) remaining   terms   to   scheduled
                                              maturity ranging from 29 months to
                                              119 months, and a weighted average
                                              remaining    term   to   scheduled
                                              maturity of 88 months;

                                        (iv)  remaining  scheduled  amortization
                                              terms  ranging  from 224 months to
                                              359 months, and a weighted average
                                              remaining amortization term of 310
                                              months  (see  "DESCRIPTION  OF THE
                                              MORTGAGE  POOL--Certain  Terms and
                                              Characteristics  of  the  Mortgage
                                              Loans--Amortization" herein); and

                                        (v)   Debt   Service   Coverage   Ratios
                                              (calculated  as  described   under
                                              "DESCRIPTION   OF   THE   MORTGAGE
                                              POOL--Additional   Mortgage   Loan
                                              Information"  herein) ranging from
                                              1.12x  to  2.82x,  and a  weighted
                                              average  Debt   Service   Coverage
                                              Ratio of 1.37x.

                                       For     information     regarding     the
                                       loan-to-value   ratios  of  the  Mortgage
                                       Loans,  see  "DESCRIPTION OF THE MORTGAGE
                                       POOL--Additional       Mortgage      Loan
                                       Information" herein.

                                       On or prior to the Closing  Date,  at the
                                       direction of the Depositor,  the Mortgage
                                       Loan  Seller  will  assign  the  Mortgage
                                       Loans,  without recourse,  to the Trustee
                                       for the  benefit  of the  holders  of the
                                       Certificates (the  "Certificateholders").
                                       In connection with such  assignment,  the
                                       Mortgage  Loan Seller  will make  certain
                                       representations and warranties  regarding
                                       the characteristics of the Mortgage Loans
                                       and,  as  more   particularly   described
                                       herein,  will agree to cure any  material
                                       breach thereof or, in the absence of such
                                       a  cure,  to   repurchase   the  affected
                                       Mortgage  Loan. See  "DESCRIPTION  OF THE
                                       MORTGAGE     POOL--Representations    and
                                       Warranties; Repurchases" herein.

                                      S-10

<PAGE>
<PAGE>





Description of the Certificates......  The Certificates  will be issued pursuant
                                       to a Pooling and Servicing Agreement,  to
                                       be dated as of the  Cut-off  Date,  among
                                       the Depositor,  the Master Servicer,  the
                                       Special  Servicer,  the Fiscal  Agent and
                                       the Trustee (the  "Pooling and  Servicing
                                       Agreement"),  and will  represent  in the
                                       aggregate the entire beneficial ownership
                                       interest  in a  trust  fund  (the  "Trust
                                       Fund")  consisting  of the Mortgage  Pool
                                       and certain related assets.

     A.  Certificate Balances and
             Notional Amounts........  Upon initial  issuance,  and in each case
                                       subject to a  permitted  variance of plus
                                       or minus 5%,

                                        (i)   the Class A Certificates will have
                                              a    Certificate     Balance    of
                                              $        ,  which  will  represent
                                              approximately 62.0% of the Initial
                                              Pool Balance;

                                        (ii)  the Class B Certificates will have
                                              a    Certificate     Balance    of
                                              $        ,  which  will  represent
                                              approximately  7.0% of the Initial
                                              Pool Balance;

                                        (iii) the Class C Certificates will have
                                              a    Certificate     Balance    of
                                              $        ,  which  will  represent
                                              approximately  7.0% of the Initial
                                              Pool Balance; and

                                        (iv)  the Class D Certificates will have
                                              a    Certificate     Balance    of
                                              $        ,  which  will  represent
                                              approximately  4.5% of the Initial
                                              Pool Balance.

                                       Upon  initial  issuance,   the  aggregate
                                       Certificate Balance of the Class E, Class
                                       F and Class G Certificates will equal the
                                       excess of the Initial  Pool  Balance over
                                       the initial aggregate Certificate Balance
                                       of the Offered Certificates.

                                       The "Certificate Balance" of any Class of
                                       Principal      Balance       Certificates
                                       outstanding  at any time  represents  the
                                       maximum  amount that 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.   As  more
                                       particularly    described   herein,   the
                                       Certificate   Balance  of  any  Class  of
                                       Principal  Balance  Certificates  will be
                                       reduced on each  Distribution Date by any
                                       distributions of

                                      S-11

<PAGE>
<PAGE>




                                       principal  actually made on such Class of
                                       Certificates  on such  Distribution  Date
                                       and, further,  by any Realized Losses and
                                       Additional  Trust Fund Expenses  (each as
                                       defined herein) deemed  allocated to such
                                       Class    of    Certificates    on    such
                                       Distribution Date.

                                       The Class IO Certificates will not have a
                                       Certificate  Balance and will not entitle
                                       the holders thereof to  distributions  of
                                       principal;   instead,  such  Certificates
                                       will   represent  the  right  to  receive
                                       distributions   of  interest  accrued  as
                                       described  herein  on a  hypothetical  or
                                       notional  principal amount (the "Class IO
                                       Notional  Amount") equal to the aggregate
                                       of  the   Certificate   Balances  of  the
                                       respective     Classes     of     Offered
                                       Certificates  outstanding  from  time  to
                                       time.  The Class IO Notional  Amount will
                                       be comprised of four separate  components
                                       (each,   a   "Component"),    with   each
                                       Component   being   assigned   a   letter
                                       designation  from A to D. Each  Component
                                       will   equal  the   Certificate   Balance
                                       outstanding  from  time  to  time  of the
                                       Class of  Offered  Certificates  with the
                                       same   letter    designation    as   such
                                       Component.   See   "DESCRIPTION   OF  THE
                                       CERTIFICATES--Certificate   Balances  and
                                       Notional Amounts" and  "--Distributions--
                                       Prepayment Premiums" herein.

                                       The REMIC Residual  Certificates will not
                                       have  Certificate  Balances  and will not
                                       accrue  interest on a notional  principal
                                       amount or  otherwise.  Such  Certificates
                                       will   represent  the  right  to  receive
                                       certain  limited  amounts  following  the
                                       retirement    of   the   REMIC    Regular
                                       Certificates.

     B.  Pass-Through Rates..........  The Pass-Through  Rates applicable to the
                                       Class  A,  Class B,  Class C and  Class D
                                       Certificates for each  Distribution  Date
                                       will be fixed rates equal to    %,     %,
                                          % and    % per annum, respectively.

                                       The  Pass-Through  Rate applicable to the
                                       Class  IO  Certificates  for the  initial
                                       Distribution      Date     will     equal
                                       approximately       %  per  annum.   With
                                       respect   to   each   Distribution   Date
                                       subsequent  to the  initial  Distribution
                                       Date, the Pass-Through Rate for the Class
                                       IO  Certificates  will be a variable rate
                                       equal  to  the  weighted  average  of the
                                       Component A Rate

                                      S-12

<PAGE>
<PAGE>




                                       (fixed at     % per annum), the Component
                                       B Rate (a variable rate  initially  equal
                                       to % per annum),  the Component C Rate (a
                                       variable  rate  initially  equal to     %
                                       per  annum) and the  Component  D Rate (a
                                       variable  rate  initially  equal to     %
                                       per annum),  weighted on the basis of the
                                       proportion that the amount of the related
                                       Component  (that is, the  Component  with
                                       the same letter designation)  outstanding
                                       immediately  prior  to such  Distribution
                                       Date  bears  to  the   entire   Class  IO
                                       Notional Amount  outstanding  immediately
                                       prior to such Distribution  Date. Each of
                                       the  Component  B Rate,  the  Component C
                                       Rate  and the  Component  D Rate  is,  as
                                       stated  above,  a variable rate and, with
                                       respect to each  Distribution  Date, will
                                       equal the  Weighted  Average Net Mortgage
                                       Rate   (as   defined   below)   for  such
                                       Distribution  Date  minus (i) the Class B
                                       Pass-Through  Rate,  in the  case  of the
                                       Component B Rate,  (ii) the Class C Pass-
                                       Through   Rate,   in  the   case  of  the
                                       Component  C Rate,  and (iii) the Class D
                                       Pass-Through  Rate,  in the  case  of the
                                       Component D Rate.

                                       The Pass-Through  Rates applicable to the
                                       Class E, Class F and Class G Certificates
                                       for each  Distribution  Date will, in the
                                       case  of  each  such  Class,   equal  the
                                       Weighted  Average Net  Mortgage  Rate for
                                       such   Distribution   Date.   The   REMIC
                                       Residual   Certificates   will  not  have
                                       specified Pass-Through Rates.

                                       The "Weighted  Average Net Mortgage Rate"
                                       for   each   Distribution   Date  is  the
                                       weighted  average  of  the  Net  Mortgage
                                       Rates  for the  Mortgage  Loans as of the
                                       commencement  of the  related  Collection
                                       Period,  weighted  on  the  basis  of the
                                       respective  Stated Principal  Balances of
                                       the    Mortgage     Loans     outstanding
                                       immediately  prior  to such  Distribution
                                       Date.  The "Net  Mortgage  Rate" for each
                                       Mortgage  Loan will  generally  equal the
                                       Mortgage Rate in effect for such Mortgage
                                       Loan from time to time,  minus 7.25 basis
                                       points;  provided  that the Net  Mortgage
                                       Rate  for  any  Mortgage  Loan  will  not
                                       reflect any  adjustments  to its Mortgage
                                       Rate in  connection  with a bankruptcy or
                                       similar proceeding involving the

                                      S-13

<PAGE>
<PAGE>




                                       related borrower or a modification of the
                                       Mortgage  Rate  agreed  to by the  Master
                                       Servicer  or  the  Special   Servicer  as
                                       described  herein under "SERVICING OF THE
                                       MORTGAGE  LOANS--Modifications,   Waivers
                                       and  Amendments."  The "Stated  Principal
                                       Balance"    of   each    Mortgage    Loan
                                       outstanding  at any time  represents  the
                                       principal  balance of such  Mortgage Loan
                                       ultimately   due  and   payable   to  the
                                       Certificateholders   and  will  generally
                                       equal the Cut-off Date  Balance  thereof,
                                       reduced  (to not less than  zero) on each
                                       Distribution  Date by (i) any payments or
                                       other  collections  (or  advances in lieu
                                       thereof) of  principal  of such  Mortgage
                                       Loan  that  are due or  received,  as the
                                       case   may   be,   during   the   related
                                       Collection  Period and distributed on the
                                       Certificates  on such  Distribution  Date
                                       and (ii)  the  principal  portion  of any
                                       Realized Loss incurred in respect of such
                                       Mortgage    Loan   during   the   related
                                       Collection Period.

                                       The   "Collection    Period"   for   each
                                       Distribution Date will be the period that
                                       begins    immediately    following    the
                                       Determination Date in the month preceding
                                       the month in which such Distribution Date
                                       occurs  (or,  in the case of the  initial
                                       Distribution Date,  immediately following
                                       the   Cut-off   Date)  and  ends  on  and
                                       includes  the  Determination  Date in the
                                       same month as such Distribution Date. The
                                       "Determination Date" will be the 12th day
                                       of each  month  (or,  if such 12th day is
                                       not a business  day, the first  preceding
                                       business  day). See  "DESCRIPTION  OF THE
                                       CERTIFICATES--Pass-Through Rates" herein.

     C.  Distributions...............  Distributions on the Certificates will be
                                       made by the  Trustee,  to the  extent  of
                                       available  funds, on the 20th day of each
                                       month  or,  if any such 20th day is not a
                                       business day, then on the next succeeding
                                       business  day,  commencing  in March 1996
                                       (each, a "Distribution  Date"). The total
                                       of all payments or other  collections (or
                                       advances  in  lieu   thereof)  on  or  in
                                       respect  of the  Mortgage  Loans that are
                                       available     for     distribution     to
                                       Certificateholders  on  any  Distribution
                                       Date  (other  than  Prepayment  Premiums,
                                       which,   as   described    herein,    are
                                       separately distributable

                                      S-14

<PAGE>
<PAGE>




                                       to Certificateholders) is herein referred
                                       to as the "Available Distribution Amount"
                                       for such date.  See  "DESCRIPTION  OF THE
                                       CERTIFICATES--         Distributions--The
                                       Available Distribution Amount" herein.

                                       On each  Distribution  Date,  the Trustee
                                       will (except as otherwise described under
                                       "DESCRIPTION   OF   THE    CERTIFICATES--
                                       Termination"  herein) apply the Available
                                       Distribution   Amount   for   such   date
                                       generally  for  the  purposes  and in the
                                       order of  priority  set forth  below,  in
                                       each  case  to the  extent  of  remaining
                                       available funds:

                                        (1)   to  distributions  of  interest to
                                              the   holders   of  the   Class  A
                                              Certificates  and the  holders  of
                                              the  Class  IO  Certificates,  pro
                                              rata  based  on  their  respective
                                              entitlements  to  interest,  in an
                                              amount   equal  to  the   Interest
                                              Distribution  Amount  (as  defined
                                              below)  in  respect  of each  such
                                              Class  of  Certificates  for  such
                                              Distribution   Date  and,  to  the
                                              extent not  previously  paid,  for
                                              all prior Distribution Dates;

                                        (2)   to  distributions  of principal to
                                              the   holders   of  the   Class  A
                                              Certificates, in an amount (not to
                                              exceed   the   then    outstanding
                                              Certificate  Balance of such Class
                                              of  Certificates)   equal  to  the
                                              Principal  Distribution Amount (as
                                              defined     below)     for    such
                                              Distribution Date;

                                        (3)   to distributions to the holders of
                                              the   Class  A   Certificates   to
                                              reimburse  such  holders  for  all
                                              Realized   Losses  and  Additional
                                              Trust  Fund   Expenses,   if  any,
                                              previously   deemed  allocated  to
                                              such Class of Certificates and for
                                              which   no    reimbursement    has
                                              previously been received;

                                        (4)   to  distributions  of  interest to
                                              the   holders   of  the   Class  B
                                              Certificates in an amount equal to
                                              the Interest  Distribution  Amount
                                              in   respect   of  such  Class  of
                                              Certificates for such Distribution
                                              Date  and,   to  the   extent  not
                                              previously  paid,  for  all  prior
                                              Distribution Dates;

                                      S-15

<PAGE>
<PAGE>


                                        (5)   if the Class A  Certificates  have
                                              been retired,  to distributions of
                                              principal  to the  holders  of the
                                              Class B Certificates  in an amount
                                              (not   to    exceed    the    then
                                              outstanding Certificate Balance of
                                              such Class of Certificates)  equal
                                              to  the   Principal   Distribution
                                              Amount for such  Distribution Date
                                              (net   of  any   portion   thereof
                                              applied in retirement of the Class
                                              A Certificates);

                                        (6)   to distributions to the holders of
                                              the   Class  B   Certificates   to
                                              reimburse  such  holders  for  all
                                              Realized   Losses  and  Additional
                                              Trust  Fund   Expenses,   if  any,
                                              previously   deemed  allocated  to
                                              such Class of Certificates and for
                                              which   no    reimbursement    has
                                              previously been received;

                                        (7)   to  distributions  of  interest to
                                              the   holders   of  the   Class  C
                                              Certificates in an amount equal to
                                              the Interest  Distribution  Amount
                                              in   respect   of  such  Class  of
                                              Certificates for such Distribution
                                              Date  and,   to  the   extent  not
                                              previously  paid,  for  all  prior
                                              Distribution Dates;

                                        (8)   if  the   Class  A  and   Class  B
                                              Certificates have been retired, to
                                              distributions  of principal to the
                                              holders    of    the    Class    C
                                              Certificates  in an amount (not to
                                              exceed   the   then    outstanding
                                              Certificate  Balance of such Class
                                              of  Certificates)   equal  to  the
                                              Principal  Distribution Amount for
                                              such Distribution Date (net of any
                                              portion    thereof    applied   in
                                              retirement  of the  Class A and/or
                                              Class B Certificates);

                                        (9)   to distributions to the holders of
                                              the   Class  C   Certificates   to
                                              reimburse  such  holders  for  all
                                              Realized   Losses  and  Additional
                                              Trust  Fund   Expenses,   if  any,
                                              previously   deemed  allocated  to
                                              such Class of Certificates and for
                                              which   no    reimbursement    has
                                              previously been received;

                                        (10)  to  distributions  of  interest to
                                              the   holders   of  the   Class  D
                                              Certificates in an amount equal to
                                              the Interest

                                      S-16

<PAGE>
<PAGE>




                                              Distribution  Amount in respect of
                                              such  Class  of  Certificates  for
                                              such Distribution Date and, to the
                                              extent not  previously  paid,  for
                                              all prior Distribution Dates;

                                        (11)  if the Class A,  Class B and Class
                                              C Certificates  have been retired,
                                              to  distributions  of principal to
                                              the   holders   of  the   Class  D
                                              Certificates  in an amount (not to
                                              exceed   the   then    outstanding
                                              Certificate  Balance of such Class
                                              of  Certificates)   equal  to  the
                                              Principal  Distribution Amount for
                                              such Distribution Date (net of any
                                              portion    thereof    applied   in
                                              retirement of the Class A, Class B
                                              and/or Class C Certificates);

                                        (12)  to distributions to the holders of
                                              the   Class  D   Certificates   to
                                              reimburse  such  holders  for  all
                                              Realized   Losses  and  Additional
                                              Trust  Fund   Expenses,   if  any,
                                              previously   deemed  allocated  to
                                              such Class of Certificates and for
                                              which   no    reimbursement    has
                                              previously been received; and

                                        (13)  to distributions to the holders of
                                              the Class E,  Class F, Class G and
                                              REMIC    Residual     Certificates
                                              (collectively,     the    "Private
                                              Subordinate    Certificates")   as
                                              described herein. See "DESCRIPTION
                                              OF       THE        CERTIFICATES--
                                              Distributions--Application  of the
                                              Available   Distribution   Amount"
                                              herein.

                                       If and to the extent  that the  Available
                                       Distribution  Amount for any Distribution
                                       Date  exceeds  the  aggregate  of (i) all
                                       interest  payable in respect of the REMIC
                                       Regular Certificates on such Distribution
                                       Date,  (ii)  the  Principal  Distribution
                                       Amount  for  such  Distribution  Date and
                                       (iii) all  unreimbursed  Realized  Losses
                                       and   Additional   Trust  Fund   Expenses
                                       previously deemed allocated in respect of
                                       the Principal  Balance  Certificates,  an
                                       amount  equal to 1/12 of the  product  of
                                       (a)  the  aggregate  of  the  Certificate
                                       Balance  of  the  Class  A  Certificates,
                                       together with any excess of the aggregate
                                       Stated Principal  Balance of the Mortgage
                                       Pool  over  the   aggregate   Certificate
                                       Balance of the Principal Balance

                                      S-17

<PAGE>
<PAGE>




                                       Certificates,  in any  event  outstanding
                                       immediately  prior  to such  Distribution
                                       Date,  multiplied  by (b) the  difference
                                       between  (i)  the  Weighted  Average  Net
                                       Mortgage Rate for such  Distribution Date
                                       and   (ii)   the  sum  of  the   Class  A
                                       Pass-Through  Rate  and the  Component  A
                                       Rate,  will be paid as  principal  to the
                                       holders  of  the  respective  Classes  of
                                       Principal Balance Certificates in reverse
                                       alphabetical  order of Class designation,
                                       beginning with the Class G  Certificates.
                                       Any such payment will cause the aggregate
                                       Stated Principal  Balance of the Mortgage
                                       Pool to exceed (or further exceed, as the
                                       case  may be) the  aggregate  Certificate
                                       Balance   of   the   Principal    Balance
                                       Certificates;  and, as further  described
                                       herein,  Realized  Losses and  Additional
                                       Trust Fund  Expenses will be allocated to
                                       the   respective   Classes  of  Principal
                                       Balance Certificates only when and to the
                                       extent   that   the   aggregate    Stated
                                       Principal Balance of the Mortgage Pool is
                                       less  than  the   aggregate   Certificate
                                       Balance   of   the   Principal    Balance
                                       Certificates.  See  "Description  of  the
                                       Certificates-- Subordination;  Allocation
                                       of Losses and Certain Expenses" herein.

                                       The  "Interest  Distribution  Amount"  in
                                       respect  of any  Class of  REMIC  Regular
                                       Certificates  for any  Distribution  Date
                                       will equal one  month's  interest  at the
                                       applicable  Pass-Through  Rate accrued on
                                       the Certificate  Balance of such Class of
                                       Certificates  (or,  in  the  case  of the
                                       Class  IO  Certificates,   the  Class  IO
                                       Notional Amount) outstanding  immediately
                                       prior to such Distribution  Date, reduced
                                       (to not less than  zero) by such  Class's
                                       allocable share (in each case, calculated
                                       as described herein) of any Net Aggregate
                                       Prepayment    Interest    Shortfall   (as
                                       described  below)  for such  Distribution
                                       Date.  Interest payable in respect of the
                                       REMIC   Regular   Certificates   will  be
                                       calculated on the basis of a 360-day year
                                       consisting of twelve 30-day  months.  See
                                       "SERVICING      OF      THE      MORTGAGE
                                       LOANS--Servicing  and Other  Compensation
                                       and Payment of Expenses" and "DESCRIPTION
                                       OF    THE   CERTIFICATES--Distributions--
                                       Interest Distribution Amount" herein.

                                      S-18

<PAGE>
<PAGE>





                                       The "Principal  Distribution  Amount" for
                                       any  Distribution   Date  generally  will
                                       equal the aggregate of the following: (i)
                                       the aggregate of the  principal  portions
                                       of all  Scheduled  Payments  (other  than
                                       Balloon   Payments)   and   any   Assumed
                                       Scheduled  Payments  due or deemed due on
                                       or in respect of the  Mortgage  Loans for
                                       their   respective  Due  Dates  occurring
                                       during  the  related  Collection  Period;
                                       (ii)  the   aggregate  of  all  voluntary
                                       principal  prepayments  received  on  the
                                       Mortgage   Loans   during   the   related
                                       Collection Period;  (iii) with respect to
                                       any Mortgage Loan as to which the related
                                       stated  maturity date occurred  during or
                                       prior to the related  Collection  Period,
                                       any  payment of  principal  (including  a
                                       Balloon  Payment) made by or on behalf of
                                       the related  borrower  during the related
                                       Collection  Period, net of any portion of
                                       such payment  that  represents a recovery
                                       of principal amounts that have previously
                                       been  advanced and (iv) the  aggregate of
                                       all   liquidation   proceeds,   insurance
                                       proceeds,  condemnation awards,  proceeds
                                       of  Mortgage  Loan  repurchases  and  net
                                       operating income from REO Properties that
                                       were  received  on or in  respect  of the
                                       Mortgage   Loans   during   the   related
                                       Collection    Period    and   that   were
                                       identified  and  applied  by  the  Master
                                       Servicer as  recoveries  of  principal of
                                       the related  Mortgage Loans, in each case
                                       net of any  portion  of such  collections
                                       that  represents  a recovery of principal
                                       amounts   that   have   previously   been
                                       advanced.   See   "DESCRIPTION   OF   THE
                                       CERTIFICATES--   Distributions--Principal
                                       Distribution          Amount"         and
                                       "--Distributions--Treatment     of    REO
                                       Properties" herein.

                                       The   "Scheduled   Payment"  due  on  any
                                       Mortgage  Loan on any  related  Due  Date
                                       generally  is the  amount of the  Monthly
                                       Payment that would be due thereon on such
                                       date,   without  regard  to  any  waiver,
                                       modification   or   amendment   of   such
                                       Mortgage Loan  following the Cut-off Date
                                       granted   or  agreed  to  by  the  Master
                                       Servicer  and/or the Special  Servicer or
                                       otherwise  resulting in connection with a
                                       bankruptcy    or    similar    proceeding
                                       involving  the  related   borrower,   and
                                       assuming   that  each   prior   Scheduled
                                       Payment

                                      S-19

<PAGE>
<PAGE>




                                       has  been  made in a timely  manner,  and
                                       such  Mortgage  Loan is not  otherwise in
                                       default.

                                       The  "Assumed  Scheduled  Payment"  is an
                                       amount  deemed  due  in  respect  of  any
                                       Mortgage   Loan  that  is  delinquent  in
                                       respect of its Balloon Payment beyond the
                                       end of the Collection Period in which its
                                       stated   maturity  date   occurred.   The
                                       Assumed  Scheduled  Payment deemed due on
                                       any  such  Mortgage  Loan  on its  stated
                                       maturity date and on each  successive Due
                                       Date  that it  remains  or is  deemed  to
                                       remain   outstanding   shall   equal  the
                                       Scheduled  Payment  that  would have been
                                       due  thereon on such date if the  related
                                       Balloon  Payment  had  not  come  due but
                                       rather such  Mortgage  Loan had continued
                                       to  amortize  in  accordance   with  such
                                       loan's amortization schedule in effect as
                                       of the Cut-off Date.

                                       For so long as the  Offered  Certificates
                                       are outstanding,  any Prepayment  Premium
                                       actually  collected on the Mortgage Loans
                                       will   be   distributed   on  the   first
                                       Distribution     Date    following    the
                                       Collection   Period  of  receipt  to  the
                                       holders of the Class IO Certificates  and
                                       the  holders  of  the  Class  of  Offered
                                       Certificates  then currently  entitled to
                                       distributions  of principal,  as follows:
                                       (1)  the   holders   of  the   Class   IO
                                       Certificates  will be entitled to receive
                                       an  amount  equal to the  product  of (a)
                                       such  Prepayment  Premium,  multiplied by
                                       (b) the  quotient of (i) the Net Mortgage
                                       Rate of the related prepaid Mortgage Loan
                                       minus the Pass-Through Rate of such Class
                                       of Offered Certificates,  divided by (ii)
                                       the  Net  Mortgage  Rate  of the  related
                                       prepaid Mortgage Loan minus the lesser of
                                       the Pass-Through  Rate and the applicable
                                       Adjusted  Treasury  Yield in  respect  of
                                       such Class of Offered  Certificates;  and
                                       (2) the  holders of such Class of Offered
                                       Certificates  will be entitled to receive
                                       the remainder of such Prepayment Premium.
                                       On any  Distribution  Date on  which  one
                                       Class  of  Offered  Certificates  will be
                                       retired,  and  the  holders  of a  second
                                       Class  of   Offered   Certificates   will
                                       commence   receiving   distributions   of
                                       principal,    any   Prepayment    Premium
                                       received during the related

                                      S-20

<PAGE>
<PAGE>




                                       Collection  Period  will first be divided
                                       into two separate  amounts  based on, and
                                       attributable to, the respective  portions
                                       of  the  related   principal   prepayment
                                       distributable  in  respect  of each  such
                                       Class of Offered  Certificates,  and each
                                       such   separate   amount   will  then  be
                                       allocated  between  the  holders  of  the
                                       Class IO Certificates  and the holders of
                                       the   corresponding   Class  of   Offered
                                       Certificates    as    provided   in   the
                                       immediately   preceding   sentence.   Any
                                       Prepayment Premiums actually collected on
                                       the  Mortgage  Loans  and   distributable
                                       following  the  retirement of the Offered
                                       Certificates,   will  be  distributed  in
                                       respect    of    the    REMIC    Residual
                                       Certificates.   The  "Adjusted   Treasury
                                       Yield" applicable to any Class of Offered
                                       Certificates  for the foregoing  purposes
                                       will be an annual  rate  equal to the sum
                                       of (a) the monthly  equivalent  yield for
                                       the U.S.  Treasury issue (primary  issue)
                                       with  a  maturity  date  closest  to  the
                                       earlier   of  (i)   the   Assumed   Final
                                       Distribution   Date  for  such  Class  of
                                       Offered  Certificates  set  forth  on the
                                       cover page hereof and (ii) the  scheduled
                                       maturity date for the Mortgage Loan being
                                       prepaid,   plus   (b)      %. Neither the
                                       Depositor nor the  Underwriter  makes any
                                       representation  as to the  collectability
                                       or   enforceability   of  any  Prepayment
                                       Premium. See "RISK FACTORS--The  Mortgage
                                       Loans--Limitations  on Enforceability and
                                       Collectability  of Prepayments  Premiums"
                                       herein.

P&I Advances.........................  Subject to a recoverability determination
                                       as described herein,  and further subject
                                       to the reduced  advancing  obligations in
                                       respect  of  certain  Required  Appraisal
                                       Loans and Modified  Mortgage  Loans (each
                                       as defined  herein),  the Master Servicer
                                       will be required to make advances  (each,
                                       a "P&I  Advance")  with  respect  to each
                                       Distribution  Date in an  amount  that is
                                       generally  equal to the  aggregate of all
                                       Scheduled  Payments  (other than  Balloon
                                       Payments)   and  any  Assumed   Scheduled
                                       Payments, net of related Master Servicing
                                       Fees (as defined  herein),  due or deemed
                                       due, as the case may be, on or in respect
                                       of the Mortgage  Loans during the related
                                       Collection  Period,  in each  case to the
                                       extent  that such  amount was not paid by
                                       or

                                      S-21

<PAGE>
<PAGE>




                                       on  behalf  of the  related  borrower  or
                                       otherwise  collected  as of the  close of
                                       business  on the last day of the  related
                                       Collection Period. If the Master Servicer
                                       fails to make a required P&I Advance, the
                                       Trustee will be required to make such P&I
                                       Advance, and if the Trustee fails to make
                                       a required P&I Advance,  the Fiscal Agent
                                       will  be   required   to  make  such  P&I
                                       Advance.

                                       The Master Servicer,  the Trustee and the
                                       Fiscal  Agent will be  obligated  to make
                                       P&I Advances only to the extent that such
                                       P&I  Advances  are,  in  the   reasonable
                                       business judgment of the Master Servicer,
                                       the Trustee or the Fiscal  Agent,  as the
                                       case may be, ultimately  recoverable from
                                       future  payments  and other  collections,
                                       including   in  the  form  of   insurance
                                       proceeds,    condemnation    awards   and
                                       liquidation proceeds, on or in respect of
                                       the   related   Mortgage   Loan   or  REO
                                       Property.

                                       As  more  fully  described  herein,   the
                                       Master  Servicer,  the  Trustee  and  the
                                       Fiscal Agent will be entitled to interest
                                       on any P&I  Advance  made by it, and each
                                       of the Master Servicer,  the Trustee, the
                                       Fiscal  Agent  and the  Special  Servicer
                                       will be  entitled  to interest on certain
                                       reimbursable  servicing expenses incurred
                                       by it. Such interest will accrue from the
                                       date any such P&I Advance is made or such
                                       servicing  expense is  incurred at a rate
                                       per  annum  (the  "Reimbursement   Rate")
                                       equal to the "prime  rate"  published  in
                                       the  "Money  Rates"  Section  of The Wall
                                       Street Journal,  as such "prime rate" may
                                       change  from  time to  time,  and will be
                                       paid,    contemporaneously    with    the
                                       reimbursement  of  such  P&I  Advance  or
                                       servicing   expense,   out   of   general
                                       collections  on the Mortgage Pool then on
                                       deposit in the Certificate  Account.  See
                                       "DESCRIPTION  OF  THE   CERTIFICATES--P&I
                                       Advances"  herein and "DESCRIPTION OF THE
                                       CERTIFICATES--Advances   in   Respect  of
                                       Delinquencies"  and  "DESCRIPTION  OF THE
                                       AGREEMENTS--Certificate  Account"  in the
                                       Prospectus.

Compensating Interest Payments.......  To   the   extent   of   its    servicing
                                       compensation  for the related  Collection
                                       Period,   including  Prepayment  Interest
                                       Excesses  received during such Collection
                                       Period, the Master

                                      S-22

<PAGE>
<PAGE>




                                       Servicer  is  required  to  make  a  non-
                                       reimbursable   payment  (a  "Compensating
                                       Interest  Payment")  with respect to each
                                       Distribution  Date to cover the aggregate
                                       of  any  Prepayment  Interest  Shortfalls
                                       incurred during such Collection Period. A
                                       "Prepayment   Interest  Shortfall"  is  a
                                       shortfall  in  the  collection  of a full
                                       month's  interest (net of related  Master
                                       Servicing  Fees (as  defined  herein) and
                                       without regard to any Prepayment Premium)
                                       on any Mortgage  Loan by reason of a full
                                       or partial  principal  prepayment made by
                                       the  related  borrower  prior  to the Due
                                       Date  for  such  loan  in any  Collection
                                       Period. A "Prepayment Interest Excess" is
                                       a payment  of  interest  (net of  related
                                       Master  Servicing  Fees and  exclusive of
                                       any    Prepayment    Premium)   made   in
                                       connection   with  any  full  or  partial
                                       prepayment of a Mortgage Loan made by the
                                       related  borrower  subsequent  to the Due
                                       Date  for  such  loan  in any  Collection
                                       Period,  which  payment  of  interest  is
                                       intended to cover the period on and after
                                       such Due Date to the date of  prepayment.
                                       The "Net  Aggregate  Prepayment  Interest
                                       Shortfall" for any Distribution Date will
                                       be the  amount,  if any, by which (a) the
                                       aggregate  of  any  Prepayment   Interest
                                       Shortfalls  incurred  during the  related
                                       Collection   Period   exceeds   (b)   any
                                       Compensating Interest Payment made by the
                                       Master  Servicer  with  respect  to  such
                                       Distribution  Date.   See   "SERVICING OF
                                       THE     MORTGAGE   LOANS--Servicing   and
                                       Other   Compensation   and   Payment   of
                                       Expenses"  and   "DESCRIPTION   OF    THE
                                       CERTIFICATES -- Distributions -- Interest
                                       Distribution Amount" herein.

Subordination; Allocation of Losses 
   and Certain Expenses..............  The rights of holders of the Class B, the
                                       Class  C,  the  Class D and  the  Private
                                       Subordinate  Certificates  (collectively,
                                       the   "Subordinate    Certificates")   to
                                       receive    distributions    of    amounts
                                       collected  or  advanced  on the  Mortgage
                                       Loans    will,    in   each   case,    be
                                       subordinated,  to  the  extent  described
                                       herein,  to the  rights of holders of the
                                       Class A and  the  Class  IO  Certificates
                                       (collectively, the "Senior Certificates")
                                       and  each  other  Class  of   Subordinate
                                       Certificates,  if any,  with  an  earlier
                                       alphabetical Class

                                      S-23

<PAGE>
<PAGE>




                                       designation.    This   subordination   is
                                       intended  to enhance  the  likelihood  of
                                       full and timely receipt by the holders of
                                       the Senior Certificates of the respective
                                       Interest  Distribution Amounts payable in
                                       respect of such  Classes of  Certificates
                                       on  each   Distribution   Date,  and  the
                                       ultimate  receipt  by the  holders of the
                                       Class A Certificates  of principal  equal
                                       to the entire Certificate Balance of such
                                       Class of Certificates.  Similarly, but to
                                       decreasing degrees, this subordination is
                                       also  intended to enhance the  likelihood
                                       of full and timely receipt by the holders
                                       of the Class B, the Class C and the Class
                                       D Certificates of the respective Interest
                                       Distribution  Amounts  payable in respect
                                       of such Classes of  Certificates  on each
                                       Distribution   Date,   and  the  ultimate
                                       receipt   by   the    holders   of   such
                                       Certificates  of  principal  equal to the
                                       entire respective Certificate Balances of
                                       those   Classes  of   Certificates.   The
                                       protection afforded to the holders of the
                                       Offered  Certificates  by  means  of  the
                                       subordination  referred  to above will be
                                       accomplished  by the  application  of the
                                       Available  Distribution  Amount  on  each
                                       Distribution  Date in the order described
                                       above    in    this     Summary     under
                                       "--Description           of           the
                                       Certificates--Distributions".   No  other
                                       form of credit  support will be available
                                       for the  benefit  of the  holders  of the
                                       Offered Certificates.

                                       If,  following  the  distributions  to be
                                       made in  respect of the  Certificates  on
                                       any  Distribution  Date, the aggregate of
                                       the  Stated  Principal  Balances  of  the
                                       Mortgage  Loans that will be  outstanding
                                       immediately  following such  Distribution
                                       Date is less than the then  aggregate  of
                                       the Certificate Balances of the Principal
                                       Balance   Certificates,   the  respective
                                       Certificate   Balances   of  the  various
                                       Classes of Principal Balance Certificates
                                       will be reduced,  sequentially in reverse
                                       alphabetical  order of Class designation,
                                       until such  deficit  (or,  in the case of
                                       each such Class, the related  Certificate
                                       Balance)  is reduced  to zero  (whichever
                                       occurs  first).  Any such  deficit  would
                                       likely be the result of  Realized  Losses
                                       incurred in respect of the Mortgage Loans
                                       and/or  Additional  Trust Fund  Expenses.
                                       The    foregoing    reductions   in   the
                                       Certificate

                                      S-24

<PAGE>
<PAGE>




                                       Balances   of   the   Principal   Balance
                                       Certificates will be deemed to constitute
                                       an allocation of any such Realized Losses
                                       and Additional Trust Fund Expenses.

                                       As more  particularly  described  herein,
                                       "Realized Losses" are losses arising from
                                       the  inability  of  the  Master  Servicer
                                       and/or the  Special  Servicer  to collect
                                       all  amounts  due  and  owing  under  any
                                       defaulted  Mortgage  Loan,  including  by
                                       reason of the fraud or  bankruptcy of the
                                       related  borrower  or a  casualty  of any
                                       nature at the related Mortgaged Property,
                                       to the extent not covered by insurance.

                                       As more  particularly  described  herein,
                                       "Additional  Trust Fund Expenses" include
                                       any  expenses  incurred by the Trust Fund
                                       that     would      result     in     the
                                       Certificateholders'  receiving  less than
                                       the full amount of distributions to which
                                       they  are  entitled  on any  Distribution
                                       Date.

                                       See       "DESCRIPTION       OF       THE
                                       CERTIFICATES--Subordination;   Allocation
                                       of Realized Losses and Certain  Expenses"
                                       herein.

Treatment of REO Properties..........  Notwithstanding that a Mortgaged Property
                                       securing   any   Mortgage   Loan  may  be
                                       acquired     on     behalf     of     the
                                       Certificateholders  through  foreclosure,
                                       deed in lieu of foreclosure or otherwise,
                                       such Mortgage Loan will, for purposes of,
                                       among    other    things,     determining
                                       distributions   on,  and  allocations  of
                                       Realized Losses and Additional Trust Fund
                                       Expenses to, the Certificates, as well as
                                       the fees of the Master Servicer,  Special
                                       Servicer  and  Trustee  under the Pooling
                                       and  Servicing  Agreement,  generally  be
                                       treated  as having  remained  outstanding
                                       until  such   property   is   liquidated.
                                       Operating  revenues  and  other  proceeds
                                       derived from each REO Property (exclusive
                                       of  related  operating  costs,  including
                                       certain  reimbursements  payable  to  the
                                       Master Servicer  and/or Special  Servicer
                                       in  connection  with  the  operation  and
                                       disposition of such REO Property) will be
                                       "applied"   or   treated  by  the  Master
                                       Servicer as principal, interest and other
                                       amounts  "due"  on the  related  Mortgage
                                       Loan,  and the  Master  Servicer  will be
                                       required to make P&I Advances,  as and to
                                       the extent

                                      S-25

<PAGE>
<PAGE>




                                       described   above,  in  respect  of  such
                                       Mortgage  Loan,  in all  cases as if such
                                       Mortgage Loan had remained outstanding.

Optional Termination.................  Each of the Depositor, the holders of the
                                       REMIC  Residual   Certificates   and  the
                                       Master  Servicer  will  have an option to
                                       purchase  all of the  Mortgage  Loans and
                                       any REO  Properties,  and thereby  effect
                                       termination  of the Trust  Fund and early
                                       retirement   of  the   then   outstanding
                                       Certificates, on any Distribution Date on
                                       which the  aggregate  of the  Certificate
                                       Balances  of  all  Classes  of  Principal
                                       Balance  Certificates then outstanding is
                                       less  than  5% of  the  aggregate  of the
                                       Certificate  Balances  of all  Classes of
                                       Principal Balance  Certificates as of the
                                       Closing  Date.  See  "DESCRIPTION  OF THE
                                       CERTIFICATES--Termination"  herein and in
                                       the Prospectus.

Certain Investment Considerations....  The  yield  to  maturity  of  an  Offered
                                       Certificate  purchased  at a discount  or
                                       premium  will be  affected by the rate of
                                       prepayments    and   other    unscheduled
                                       collections of principal on or in respect
                                       of the Mortgage  Loans and the allocation
                                       thereof to reduce the  principal  balance
                                       of such  Certificate.  An investor should
                                       consider,   in  the   case  of  any  such
                                       Certificate purchased at a discount,  the
                                       risk that a slower than  anticipated rate
                                       of  prepayments  could  result in a lower
                                       than  anticipated  yield and, in the case
                                       of any such  Certificate  purchased  at a
                                       premium,  the  risk  that a  faster  than
                                       anticipated  rate  of  prepayments  could
                                       result in a lower than anticipated yield.
                                       See "YIELD AND  MATURITY  CONSIDERATIONS"
                                       herein and "YIELD  CONSIDERATIONS" in the
                                       Prospectus.

                                       In  addition,  insofar  as an  investor's
                                       initial   investment   in   any   Offered
                                       Certificate  is  repaid  in the  form  of
                                       payments of principal thereon,  there can
                                       be no assurance  that such amounts can be
                                       reinvested  in   comparable   alternative
                                       investments   with   comparable   yields.
                                       Investors  in  the  Offered  Certificates
                                       should  consider  that, as of the Cut-off
                                       Date,  a   significant   portion  of  the
                                       Mortgage  Loans  may  be  prepaid  at any
                                       time, subject, in most of those cases, to
                                       the payment of a Prepayment Premium.  See
                                       "DESCRIPTION OF THE

                                      S-26

<PAGE>
<PAGE>




                                       MORTGAGE   POOL--Prepayment   Provisions"
                                       herein.   Accordingly,    the   rate   of
                                       prepayments  on  the  Mortgage  Loans  is
                                       likely  to be  inversely  related  to the
                                       level of prevailing market interest rates
                                       (and,   presumably,   to  the  yields  on
                                       comparable alternative investments).

Certain Federal Income Tax
   Consequences......................  Three  separate  "real  estate   mortgage
                                       investment  conduit" ("REMIC")  elections
                                       will be made  with  respect  to the Trust
                                       Fund for federal income tax purposes. The
                                       assets of "REMIC I" will  consist  of the
                                       Mortgage   Loans,   any  REO   Properties
                                       acquired     on     behalf     of     the
                                       Certificateholders  and  the  Certificate
                                       Account   (see    "DESCRIPTION   OF   THE
                                       AGREEMENTS--Certificate  Account"  in the
                                       Prospectus).   For  federal   income  tax
                                       purposes,      (i)      the      separate
                                       non-certificated   regular  interests  in
                                       REMIC I will be the  "regular  interests"
                                       in REMIC I and will constitute the assets
                                       of  REMIC   II,   (ii)  the   Class   R-I
                                       Certificates  will be the  sole  class of
                                       "residual  interests"  in REMIC I,  (iii)
                                       the separate  non-  certificated  regular
                                       interests   in   REMIC  II  will  be  the
                                       "regular  interests" in REMIC II and will
                                       constitute  the assets of REMIC III, (iv)
                                       the Class R-II  Certificates  will be the
                                       sole  class of  "residual  interests"  in
                                       REMIC   II,   (v)   the   REMIC   Regular
                                       Certificates   will   be   the   "regular
                                       interests"  in,  and  generally  will  be
                                       treated  as debt  obligations  of,  REMIC
                                       III,    and   (vi)   the   Class    R-III
                                       Certificates  will be the  sole  class of
                                       "residual interests" in REMIC III.

                                       The Class and Class Certificates will and
                                       the Class and Class Certificates 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
                                       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 CPR (as
                                       defined   herein)  of  %.   However,   no
                                       representation  is made that the Mortgage
                                       Loans will  prepay at that rate or at any
                                       other rate.

                                       The Offered  Certificates will be treated
                                       as  "qualifying   real  property   loans"
                                       within the  meaning of Section  593(d) of
                                       the Internal

                                      S-27

<PAGE>
<PAGE>




                                       Revenue  Code of 1986  (the  "Code")  and
                                       "real estate  assets"  within the meaning
                                       of Section  856(c)(5)(A)  of the Code. In
                                       addition,  interest  (including  original
                                       issue    discount)    on   the    Offered
                                       Certificates  will be interest  described
                                       in  Section  856(c)(3)(B)  of  the  Code.
                                       However,  the Offered  Certificates  will
                                       generally   only  be  considered   assets
                                       described  in Section  7701(a)(19)(C)  of
                                       the Code to the extent that the  Mortgage
                                       Loans   are   secured   by    residential
                                       property, and accordingly,  an investment
                                       in the  Offered  Certificates  may not be
                                       suitable for some thrift institutions.

                                       For  further  information  regarding  the
                                       federal   income  tax   consequences   of
                                       investing  in the  Offered  Certificates,
                                       see   "CERTAIN    FEDERAL    INCOME   TAX
                                       CONSEQUENCES"    herein    and   in   the
                                       Prospectus.

ERISA Considerations.................  A fiduciary of any employee  benefit plan
                                       or    other    retirement    arrangement,
                                       including individual  retirement accounts
                                       and annuities, Keogh plans and collective
                                       investment  funds,  separate accounts and
                                       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 (each,  a "Plan")  should review
                                       carefully with its legal advisors whether
                                       the   purchase   or  holding  of  Offered
                                       Certificates   could   give   rise  to  a
                                       transaction  that is prohibited or is not
                                       otherwise permitted either under ERISA or
                                       Section 4975 of the Code or whether there
                                       exists any  statutory  or  administrative
                                       exemption  applicable  to  an  investment
                                       therein.

                                       The U.S.  Department  of Labor has issued
                                       to   the    Underwriter   an   individual
                                       exemption,     Prohibited     Transaction
                                       Exemption  No.  89-89,   which  generally
                                       exempts from the  application  of certain
                                       of the prohibited  transaction provisions
                                       of  Section  406 of ERISA and the  excise
                                       taxes   imposed   on   such    prohibited
                                       transactions by Sections  4975(a) and (b)
                                       of the Code and Section  502(i) of ERISA,
                                       transactions  relating  to the  purchase,
                                       sale and holding of mortgage pass-through
                                       certificates    underwritten    by    the
                                       Underwriter   and   the   servicing   and
                                       operation of related mortgage

                                      S-28

<PAGE>
<PAGE>




                                       pools,  provided that certain  conditions
                                       are satisfied.

                                       The  Depositor  expects  that  Prohibited
                                       Transaction    Exemption    89-89    will
                                       generally    apply   to   the   Class   A
                                       Certificates,  but will not  apply to the
                                       other  Classes of  Offered  Certificates.
                                       Accordingly,  the  Class  B,  Class C and
                                       Class  D   Certificates   should  not  be
                                       acquired  by, on behalf of or with assets
                                       of a Plan unless the purchase and holding
                                       of any such  Certificate  is exempt  from
                                       the prohibited  transaction provisions of
                                       Section 406 of ERISA and Section  4975 of
                                       the Code under a  Prohibited  Transaction
                                       Class      Exemption.      See     "ERISA
                                       CONSIDERATIONS"   herein   and   in   the
                                       Prospectus.

Rating...............................  It is a condition of their  issuance that
                                       the Offered  Certificates receive ratings
                                       from  each of  Fitch  Investors  Service,
                                       L.P.  ("Fitch")  and  Standard  &  Poor's
                                       Ratings  Services  ("Standard  & Poor's";
                                       and  together  with  Fitch,  the  "Rating
                                       Agencies")  no lower than the  respective
                                       ratings  set forth on the  cover  page of
                                       this Prospectus Supplement.  Such ratings
                                       of the Offered  Certificates  address the
                                       likelihood  of  the  timely   payment  of
                                       interest  and  the  ultimate  payment  of
                                       principal  on or before  the Rated  Final
                                       Distribution  Date  in  respect  of  such
                                       Certificates.  A security rating is not a
                                       recommendation   to  buy,  sell  or  hold
                                       securities and may be subject to revision
                                       or   withdrawal   at  any   time  by  the
                                       assigning rating organization. A security
                                       rating does not address the  frequency of
                                       prepayments  of  Mortgage  Loans  or  the
                                       corresponding    effect   on   yield   to
                                       investors,  nor  does a  security  rating
                                       address  the  likelihood  of  receipt  of
                                       Prepayment Premiums. See "RATINGS" herein
                                       and  "RISK  FACTORS--Limited   Nature  of
                                       Ratings" in the Prospectus.

Legal Investment.....................  The   Offered   Certificates   will   not
                                       constitute  "mortgage related securities"
                                       for  purposes of the  Secondary  Mortgage
                                       Market  Enhancement  Act  of  1984.  As a
                                       result, the appropriate  characterization
                                       of the Offered Certificates under various
                                       legal investment  restrictions,  and thus
                                       the ability of investors subject to these
                                       restrictions to purchase the

                                      S-29

<PAGE>
<PAGE>



                                       Offered Certificates of any Class, may be
                                       subject  to  significant   interpretative
                                       uncertainties.  In addition, institutions
                                       whose  investment  activities are subject
                                       to review by federal or state  regulatory
                                       authorities  may be or may become subject
                                       to restrictions on the investment by such
                                       institutions in certain forms of mortgage
                                       backed   securities.   Investors   should
                                       consult  their  own  legal   advisors  to
                                       determine  whether and to what extent the
                                       Offered  Certificates   constitute  legal
                                       investments    for   them.   See   "LEGAL
                                       INVESTMENT" herein and in the Prospectus.

                                      S-30

<PAGE>
<PAGE>



                                  RISK FACTORS

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

The Certificates

         Limited  Liquidity.  There is  currently  no  secondary  market for the
Offered  Certificates.  While  the  Underwriter  currently  intends  to  make  a
secondary  market in the Offered  Certificates,  it is under no obligation to do
so.  Accordingly,  there can be no  assurance  that a  secondary  market for the
Offered Certificates will develop. Moreover, if a secondary market does develop,
there  can  be no  assurance  that  it  will  provide  holders  of  the  Offered
Certificates  with liquidity of investment or that it will continue for the life
of the  Offered  Certificates.  Any  such  secondary  market  may  provide  less
liquidity to investors than any comparable  market for securities  that evidence
interests in single-family  mortgage loans. The Offered Certificates will not be
listed on any securities exchange.

         Certain  Yield and  Maturity  Considerations.  The yield on any Offered
Certificate  that is  purchased at a discount or premium will be affected by the
rate and timing of principal  payments  applied in  reduction  of the  principal
amount of such  Certificate,  which in turn will be affected (i) by the rate and
timing of principal payments and collections on the Mortgage Loans, particularly
unscheduled   principal  payments  or  collections  in  the  form  of  voluntary
prepayments of principal or unscheduled recoveries of principal due to defaults,
whether before or after the respective  scheduled  maturity dates of the related
Mortgage  Loans,  and (ii) by the  order of  priority  in which  such  principal
payments and collections are distributed in reduction of the principal  balances
of the Certificates of each Class.

         The  rate  and  timing  of  unscheduled  payments  and  collections  of
principal on the Mortgage Loans is impossible to accurately  predict and will be
affected by a variety of factors,  including,  without limitation,  the level of
prevailing interest rates,  restrictions on voluntary  prepayments  contained in
the  Mortgage  Notes  (e.g.,   Lockout  Periods  and  Prepayment  Premiums)  the
availability of mortgage credit and other economic, demographic, geographic, tax
and legal  factors.  In general,  however,  if  prevailing  interest  rates fall
significantly below the Mortgage Rates on the Mortgage Loans, the Mortgage Loans
are  likely to prepay at a higher  rate than if  prevailing  rates  remain at or
above those Mortgage Rates.  Conversely,  if prevailing interest rates rise to a
level  significantly  above the Mortgage  Rates,  the rate of  prepayment on the
Mortgage Loans would be expected to decrease.  Substantially all of the Mortgage
Loans permit  voluntary  principal  prepayments  only after the  expiration of a
Lockout Period and/or upon payment of a Prepayment Premium.  The Depositor makes
no  representations  as to the  effect of such  Lockout  Periods  or  Prepayment
Premiums on the rate of prepayment of the related Mortgage Loans.

         Delays in  liquidations of defaulted  Mortgage Loans and  modifications
extending  the maturity of Mortgage  Loans will tend to extend the average lives
of the Offered  Certificates.  Because  all of the  Mortgage  Loans  provide for
Balloon Payments and because the ability of a borrower to make a Balloon Payment
typically  will depend upon its ability either to refinance the Mortgage Loan or
to sell the  related  Mortgaged  Property  at a price  sufficient  to permit the
borrower to make the Balloon Payment,  there is a risk that a number of Mortgage
Loans may default at maturity,  and that,  following such a default, the Special
Servicer  may  extend  the  maturity  of a  number  of such  Mortgage  Loans  in
connection with working them out. In the case of defaults,  recovery of proceeds
may be delayed by,  among other  things,  bankruptcy  of the borrower or adverse
conditions  in the market where the related  Mortgaged  Property is located.  In
order to minimize  losses on defaulted  Mortgage  Loans,  the Special  Servicer,
subject to the approval of the Operating  Adviser  and/or the Extension  Adviser
under certain circumstances, is given considerable flexibility under the Pooling
and Servicing  Agreement to modify Mortgage Loans as to which a payment or other
material default has occurred.  See "SERVICING OF MORTGAGE LOANS--The  Operating
Adviser,"  "--The   Extension   Adviser"  and   "--Modifications,   Waivers  and
Amendments" herein.


                                      S-31

<PAGE>
<PAGE>



         In  general,  payments  and other  collections  of  principal  on or in
respect  of  the  Mortgage  Loans  are  to be  distributed  sequentially  on the
respective Classes of Principal Balance  Certificates.  As described herein, the
Principal  Distribution  Amount for each Distribution Date will be distributable
on such  Distribution  Date entirely in reduction of the Certificate  Balance of
the Class A  Certificates  until they are retired and,  thereafter,  entirely in
reduction of the Certificate  Balance of the then outstanding Class of Principal
Balance  Certificates  with the earliest  alphabetical  Class  designation.  See
"DESCRIPTION  OF THE  CERTIFICATES--Distributions--Application  of the Available
Distribution Amount" herein. There can be no assurance as to when the holders of
the Class B, Class C or Class D Certificates will begin receiving  distributions
of principal in respect of their Certificates.

         Limited   Obligations.   The  Certificates  will  represent  beneficial
ownership  interests  solely  in the  assets  of the  Trust  Fund  and  will not
represent an interest in or obligation of the Underwriter,  the Master Servicer,
the Special Servicer,  the Fiscal Agent, the Trustee,  the Mortgage Loan Seller,
the  Depositor  or any of  their  respective  affiliates  or any  other  person.
Distributions on any Class of Certificates  will depend solely on the amount and
timing of  payments  and other  collections  in respect of the  Mortgage  Loans.
Accordingly,  factors adversely affecting the full and timely payment of amounts
due under the Mortgage  Loans will,  to the extent not  otherwise  offset by P&I
Advances, have a similar effect on the Certificates.  See "--The Mortgage Loans"
below.  Although  amounts,  if any,  otherwise  distributable  in respect of the
Private  Subordinate  Certificates on any Distribution Date will be available to
make  distributions  on the  Offered  Certificates,  in the event that  Realized
Losses and/or  Additional  Trust Fund Expenses occur,  there can be no assurance
that these  amounts,  together  with other  payments  and  collections  on or in
respect  of the  Mortgage  Loans,  will be  sufficient  to make full and  timely
distributions on the Offered Certificates.

         Subordination  of  Subordinate  Certificates.  As  and  to  the  extent
described  herein,  the  rights of the  holders  of the  respective  Classes  of
Subordinate   Certificates   (including  the  Class  B,  Class  C  and  Class  D
Certificates) to receive distributions of amounts collected or advanced on or in
respect  of  the  Mortgage  Loans  will  be   subordinated  to  those  of  (and,
accordingly,  such  holders  will bear losses and other  shortfalls  incurred in
respect of the Mortgage  Loans prior to) the holders of the Senior  Certificates
and the holders of each other Class of Subordinate Certificates, if any, with an
earlier    alphabetical   Class    designation.    See   "DESCRIPTION   OF   THE
CERTIFICATES--Distributions--  Application of the Available Distribution Amount"
and "--Subordination; Allocation of Losses and Certain Expenses" herein.

         Special  Servicer  Actions at Direction of the  Operating  Adviser.  In
connection  with the servicing of the Specially  Serviced  Mortgage  Loans,  the
Special  Servicer  may, at the  direction  of the  Operating  Adviser  under the
circumstances  described  herein,  take actions  with respect to such  Specially
Serviced  Mortgage Loans that could adversely  affect the holders of some or all
of the  Classes  of Offered  Certificates.  As  described  under  "SERVICING  OF
MORTGAGE  LOANS--The  Operating  Adviser,"  the  Operating  Adviser will, in the
absence of  significant  losses,  be  controlled  by the  holders of the Class G
Certificates  or another Class of Private  Subordinate  Certificates,  which may
have interests in conflict with those of holders of the Offered Certificates. As
a result,  it is  possible  that the  Operating  Adviser  may direct the Special
Servicer to take actions which conflict with the interests of certain Classes of
Offered  Certificates.  In addition,  the Operating Adviser will have the right,
subject to certain conditions described herein, to replace the Special Servicer.

The Mortgage Loans

         Risks  of  Lending  on  Income-Producing   Properties.   The  Mortgaged
Properties  consist  entirely of  income-producing  real estate.  Lending on the
security  of  income-producing  real  estate is  generally  viewed as exposing a
lender to a greater risk of loss than  lending on the security of  single-family
residences.  Lending on the  security  of  income-producing  property  typically
involves larger loans than single-family  lending. In addition, and unlike loans
made on the security of single-family residences, repayment of loans made on the
security  of  income-producing  real  property  depends  upon the ability of the
related real estate  project (i) to generate  rental  income  sufficient  to pay
operating expenses, to

                                      S-32

<PAGE>
<PAGE>



make necessary repairs,  tenant improvements and capital improvements and to pay
debt service and (ii) in the case of loans that do not fully amortize over their
terms, to retain  sufficient value to permit the borrower to pay off the loan at
maturity by sale or refinancing. A number of factors, many beyond the control of
the property owner,  can affect the ability of an  income-producing  real estate
project to generate  sufficient net operating  income to pay debt service and/or
to maintain its value. Among these factors are economic conditions generally and
in the area of the project,  the age,  quality and design of the project and the
degree to which it competes with other comparable  projects in the area, changes
or continued  weaknesses in specific industry  segments,  increases in operating
costs,  the  willingness  and ability of the owner to provide  capable  property
management  and  maintenance,  and the degree to which the project's  revenue is
dependent  upon a single  tenant or user,  a small group of tenants,  or tenants
concentrated in a particular business or industry.  If leases are not renewed or
replaced,  if tenants default, if rental rates fall and/or if operating expenses
increase,  the  borrower's  ability  to repay the loan may be  impaired  and the
resale  value  of the  property,  which  is  substantially  dependent  upon  the
property's ability to generate income, may decline. In addition, there are other
factors, including changes in zoning or tax laws, the availability of credit for
refinancing,  and changes in interest rate levels that may adversely  affect the
value of a  project  (and  thus the  borrower's  ability  to sell or  refinance)
without  necessarily  affecting  the ability of the project to generate  current
income.

         In  addition,  particular  types  of  income-producing  properties  are
exposed to particular risks. For instance,  office properties  generally require
their owners to expend  significant  amounts of cash to pay for general  capital
improvements,  tenant  improvements and costs of re-leasing space.  Also, office
properties that are not equipped to accommodate  the needs of modern  businesses
may become functionally obsolete and thus non-competitive.  Multifamily projects
are part of a market  that,  in general,  is  characterized  by low  barriers to
entry. Thus, a particular apartment market with historically low vacancies could
experience substantial new construction, and a resultant oversupply of units, in
a  relatively  short  period  of time.  Since  multifamily  apartment  units are
typically  leased on a short-term  basis, the tenants who reside in a particular
project  within  such a market may easily  move to newer  projects  with  better
amenities.   Various  factors,   including   location,   quality  and  franchise
affiliation,  affect  the  economic  viability  of  a  hotel.  Adverse  economic
conditions, either local, regional or national, may limit the amount that can be
charged  for a room and may  result in a  reduction  in  occupancy  levels.  The
construction of competing hotels can have similar  effects.  Because hotel rooms
generally  are rented for short  periods of time,  hotels  tend to respond  more
quickly to adverse economic  conditions and competition than do other commercial
properties.  Shopping  centers  (and other retail  properties)  are, in general,
affected by the health of the retail industry,  which is currently  undergoing a
consolidation  and is  experiencing  changes due to the growing  market share of
"off-price" and direct mail retailing,  and a particular  shopping center may be
adversely  affected by the  bankruptcy,  decline in drawing power,  departure or
cessation of operations of an anchor tenant,  a shift in consumer  demand due to
demographic changes (for example, population decreases or changes in average age
or income)  and/or  changes in  consumer  preference.  See "RISK  FACTORS--Risks
Associated  with  Certain  Mortgage  Loans  and  Mortgaged  Properties"  in  the
Prospectus.

         Non-recourse  Mortgage  Loans.  The  Mortgage  Loans are not insured or
guaranteed by any governmental entity or private mortgage insurer. The Depositor
has not undertaken any evaluation of the significance of the recourse provisions
of any of the  Mortgage  Loans that  provide  for  recourse  against the related
borrower  or another  person in the event of a default.  Accordingly,  investors
should consider all of the Mortgage Loans to be  non-recourse  loans as to which
recourse  in the  case of  default  will be  limited  to the  related  Mortgaged
Property.

         Environmental  Law  Considerations.  Contamination of real property may
give rise to a lien on that  property to assure  payment of the cost of clean-up
or, in certain  circumstances,  may result in  liability  to the lender for that
cost.  Such  contamination  may also reduce the value of a  property.  See "RISK
FACTORS--Environmental   Risks"  and   "CERTAIN   LEGAL   ASPECTS  OF   MORTGAGE
LOANS--Environmental  Legislation"  in the  Prospectus.  Although the reports of
environmental  site assessments  performed with respect to each of the Mortgaged
Properties in connection with the

                                      S-33

<PAGE>
<PAGE>



origination  of the  related  Mortgage  Loans  generally  did not  disclose  the
presence of, or risk of, environmental contamination that is considered material
to the interests of the holders of the Offered Certificates, no assurance can be
given that the  environmental  assessments  revealed  all  existing or potential
environmental  risk.  See  "DESCRIPTION  OF THE  MORTGAGE  POOL--Assessments  of
Property Condition--Environmental Assessments" herein.

         The Pooling and Servicing  Agreement requires that the Special Servicer
obtain  an  environmental  site  assessment  of a  Mortgaged  Property  prior to
acquiring  title  thereto or assuming its  operation.  See  "DESCRIPTION  OF THE
AGREEMENTS--Realization  Upon  Defaulted  Whole Loans" in the  Prospectus.  Such
requirement  effectively  precludes  enforcement of the security for the related
Mortgage Note until a satisfactory environmental site assessment is obtained (or
until any required remedial action is thereafter  taken),  but will decrease the
likelihood  that the Trust  Fund  will  become  liable  for a  material  adverse
environmental  condition at the  Mortgaged  Property.  However,  there can be no
assurance  that the  requirements  of the Pooling and Servicing  Agreement  will
effectively  insulate the Trust Fund from  potential  liability for a materially
adverse environmental condition at any Mortgaged Property.

         Balloon Payments.  None of the Mortgage Loans fully amortize over their
respective  terms to maturity.  Thus, each Mortgage Loan will have a substantial
payment (that is, a Balloon  Payment) due at its stated  maturity unless prepaid
prior thereto.  Loans with Balloon  Payments  involve a greater risk to a lender
than  self-amortizing  loans because the ability of a borrower to make a Balloon
Payment  typically  will depend upon its ability  either to fully  refinance the
loan or to sell the related  mortgaged  property at a price sufficient to permit
the borrower to make the Balloon Payment.  The ability of a borrower to effect a
refinancing or sale will be affected by a number of factors, including the value
of the related Mortgaged Property, the level of prevailing interest rates at the
time of sale or refinancing,  the borrower's  equity in the Mortgaged  Property,
the financial  condition and operating history of the borrower and the Mortgaged
Property,  tax laws,  prevailing  economic  conditions and the  availability  of
credit for loans secured by multifamily or commercial,  as the case may be, real
properties  generally.  See  "RISK  FACTORS--Balloon  Payments"  and  "--Obligor
Default" in the Prospectus.

         The  Special  Servicer  is  permitted  to extend and modify a defaulted
Mortgage  Loan (or one as to which  default  is  reasonably  foreseeable)  under
certain circumstances and subject to certain limitations.  See "SERVICING OF THE
MORTGAGE  LOANS--Modifications,  Waivers and Amendments" herein. There can be no
assurance,  however,  that any such extension or modification  will increase the
present  value of  recoveries  in a given  case.  Any delay in  collection  of a
Balloon Payment that would otherwise be  distributable  in respect of a Class of
Offered  Certificates,  whether  such  delay is due to  borrower  default  or to
modification  of the related  Mortgage  Loan,  will likely  extend the  weighted
average  life of such Class of  Offered  Certificates.  See "YIELD AND  MATURITY
CONSIDERATIONS" herein and "YIELD CONSIDERATIONS" in the Prospectus.

         Limited  Information.  The related  borrowers,  in many cases,  are not
required,  or cannot  practicably  be  compelled,  to provide  the holder of the
related  Mortgage  with all of the  information  that a lender  would  typically
obtain from a borrower in connection with the origination or modification of the
loan.  Therefore,  information  contained  herein  with  respect  to some of the
Mortgage  Loans is not as  complete as would be the case if those loans had been
newly originated.

         Concentrations of Mortgage Loans and Borrowers. Several of the Mortgage
Loans  have  Cutoff  Date  Balances  that  are  substantially  higher  than  the
$4,931,294  average  Cut-off  Date Balance of the  Mortgage  Loans.  The largest
Mortgage Loan represents  approximately  13.3% of the Initial Pool Balance,  the
three largest Mortgage Loans represent, in the aggregate, approximately 24.4% of
the Initial Pool Balance and the five largest Mortgage Loans  represent,  in the
aggregate,  approximately 31.6% of the Initial Pool Balance. In addition,  there
are at least six groups of two or more  Mortgage  Loans that  involve  borrowers
that are affiliated or under common control with one another.  See  "DESCRIPTION
OF  THE  MORTGAGE  POOL--Certain  Terms  and  Characteristics  of  the  Mortgage
Loans--Related Borrowers" herein.

                                      S-34

<PAGE>
<PAGE>




         In general, concentrations in a mortgage pool of loans with larger than
average principal  balances can result in losses that are more severe,  relative
to the size of the  pool,  than  would be the  case if the  aggregate  principal
balance of the pool were more  evenly  distributed.  Concentration  of  borrower
representation  in a mortgage  pool can pose similar risks because each Mortgage
Loan group can be viewed in some respects as a single loan.  Thus,  the commonly
owned    borrowers    whose    Mortgage    Loans   are    cross-defaulted    and
cross-collateralized  with one another  (that is, the ClubHouse  Crossed  Loans,
representing  approximately  9.8% of the Initial Pool  Balance),  under  certain
circumstances,  could determine that it was in their collective interest to file
bankruptcy petitions that would stay the enforcement of all those Mortgage Loans
and that might result in the  interruption  of related  Monthly  Payments for an
indefinite  period.  In addition,  concentration  of property  management of the
Mortgaged  Properties  increases the risk that the poor  performance of a single
property manager will have a widespread adverse effect on the Mortgage Pool.

         Limitations on Enforceability of Cross-Collateralization.  The Mortgage
Pool   includes   the   "ClubHouse    Crossed   Loans",    a   group   of   four
cross-collateralized Mortgage Loans described under "DESCRIPTION OF THE MORTGAGE
POOL--General--The  ClubHouse Loans and Properties" herein. Upon a default under
the  ClubHouse  Crossed  Loans,  all of the cash  flow  from all of the  related
Mortgaged  Properties  will be available to pay amounts due under the  ClubHouse
Crossed  Loans.  In effect,  each  property  encumbered  by a ClubHouse  Crossed
Mortgage provides security for the performance by each other property encumbered
by a  ClubHouse  Crossed  Mortgage.  Because  the  ownership  of  the  ClubHouse
Properties  securing the ClubHouse Crossed Loans is not identical,  creditors of
one ClubHouse  Borrower could  challenge this  arrangement on the basis that (a)
reasonably  equivalent value was not received by such ClubHouse Borrower for, in
effect,  guaranteeing  the performance of other ClubHouse  Borrowers or becoming
obligated for more than its respective ClubHouse Crossed Loan amount, and (b) as
a result of its joint and several obligations under the ClubHouse Crossed Loans,
such  ClubHouse  Borrower  was  rendered  (i)  insolvent,   (ii)  insufficiently
capitalized  or (iii)  unable  to pay its  debts as they  became  due.  However,
because each property  encumbered by a ClubHouse  Crossed  Mortgage,  in effect,
guarantees  the  performance  of each other  property  encumbered by a ClubHouse
Crossed  Mortgage,  each  related  ClubHouse  Borrower,  while  making  one such
"guarantee",  is receiving three other  "guarantees" in return.  There can be no
assurance  that  such  exchange  of  "guarantees"  will be found  to  constitute
reasonably  equivalent  value.  In addition,  the  ClubHouse  Crossed  Loans are
secured by mortgage liens on Mortgaged  Properties  located in different states.
Because of various state laws  governing  foreclosure or the exercise of a power
of sale and because, in general, foreclosure actions are brought in state court,
and the  courts of one state  cannot  exercise  jurisdiction  over  property  in
another  state,  it may be  necessary  upon a default  under any such  ClubHouse
Crossed Loan to foreclose on the related  Mortgaged  Properties  in a particular
order rather than simultaneously in order to ensure that the lien of the related
ClubHouse Crossed Mortgages is not impaired or released.

         Geographic  Concentration.  Eleven of the Mortgage Loans, or 22.5%, are
secured  by  liens on  Mortgaged  Properties  located  in  Georgia;  nine of the
Mortgage Loans, or 13.7%, are secured by liens on Mortgaged  Properties  located
in Texas; one of the Mortgage Loans, or 13.3%, is secured by a lien on Mortgaged
Property  located in  Washington;  four of the  Mortgage  Loans,  or 12.7%,  are
secured by liens on Mortgaged  Properties located in New Jersey; and four of the
Mortgage Loans or 10.6% are secured by liens on Mortgaged  Properties located in
Florida.  Concentrations of Mortgaged  Properties (in each case less than 10% by
aggregate Cut-off Date Balance) exist in several other states.  In general,  the
concentration of Mortgaged  Properties in a particular state or region increases
the exposure of the Mortgage Pool to any adverse economic or other  developments
or acts of nature that may occur in that state or region.

         Limitations  on   Enforceability   and   Collectability  of  Prepayment
Premiums. Substantially all of the Mortgage Loans require for a specified period
following  the related date of  origination  or, if  applicable,  the end of the
related Lockout Period that any voluntary principal prepayment be

                                      S-35

<PAGE>
<PAGE>



accompanied  by  a  Prepayment   Premium.   See  "DESCRIPTION  OF  THE  MORTGAGE
POOL--Certain  Terms  and  Characteristics  of  the  Mortgage  Loans--Prepayment
Provisions" herein.

         For so long as the Offered  Certificates  are  outstanding,  Prepayment
Premiums actually  collected on the Mortgage Loans will be allocated between the
holders of the Class IO Certificates  and the holders of the Class or Classes of
Offered   Certificates   then  entitled  to  distributions  of  principal.   See
"DESCRIPTION OF THE  CERTIFICATES--Distributions--Prepayment  Premiums"  herein.
Neither the Depositor nor the Underwriter,  however, makes any representation as
to the  enforceability  of the  provision of any  Mortgage  Note  requiring  the
payment of a Prepayment  Premium,  or of the  collectability  of any  Prepayment
Premium.

         The enforceability, under the laws of a number of states, of provisions
similar to the provisions of the Mortgage  Loans  providing for the payment of a
Prepayment Premium upon an involuntary  prepayment is unclear.  No assurance can
be given that, at any time that any Prepayment Premium is required to be made in
connection with an involuntary prepayment, the obligation to pay such Prepayment
Premium  will be  enforceable  under  applicable  law or,  if  enforceable,  the
foreclosure  proceeds  will be  sufficient  to make  such  payment.  Liquidation
proceeds  recovered in respect of any defaulted  Mortgage Loan will, in general,
be applied to cover  outstanding  servicing  expenses and unpaid  principal  and
interest  prior  to  being  applied  to  cover  any  Prepayment  Premium  due in
connection  with the  liquidation  of such  Mortgage  Loan.  See "CERTAIN  LEGAL
ASPECTS OF MORTGAGE  LOANS--Default  Interest and  Limitations on Prepayment" in
the Prospectus.

         No Prepayment Premium will be payable in connection with any repurchase
of a  Mortgage  Loan by the  Mortgage  Loan  Seller  for a  material  breach  of
representation  or  warranty  with  respect  thereto  or any  failure to deliver
documentation  relating thereto,  nor will any Prepayment  Premium be payable in
connection with the purchase of all the Mortgage Loans and any REO Properties by
the  Master  Servicer,  the  Depositor  or the  holders  of the  REMIC  Residual
Certificates  in  connection  with  the  termination  of  the  Trust  Fund.  See
"DESCRIPTION   OF  THE  MORTGAGE   POOL--Assignment   of  the  Mortgage   Loans;
Repurchases"   and   "--Representations   and   Warranties;   Repurchases"   and
"DESCRIPTION OF THE CERTIFICATES--Termination" herein.


                        DESCRIPTION OF THE MORTGAGE POOL

General

         The Mortgage Pool will consist of 43 conventional,  fixed rate mortgage
loans (the "Mortgage  Loans") with an average Cut-off Date Balance of $4,931,294
and, subject to a permitted  variance of plus or minus 5%, an aggregate  Cut-off
Date Balance (the "Initial  Pool  Balance") of  $212,045,634.  The "Cut-off Date
Balance" of each Mortgage Loan is the unpaid principal balance thereof as of the
Cut-off  Date,  after  application  of all  payments due on or before such date,
whether or not received.  All numerical information provided herein with respect
to the Mortgage Loans is provided on an approximate  basis.  All  percentages of
the Mortgage Loans,  or of any specified  group of Mortgage  Loans,  referred to
herein without  further  description  are  approximate  percentages by aggregate
Cut-off Date Balance.  All weighted  average  information  provided  herein with
respect to the Mortgage Loans  reflects  weighing of the Mortgage Loans by their
Cut-off Date Balances.

         Each Mortgage Loan is evidenced by one or more promissory  notes (each,
a "Mortgage Note") and secured by one or more mortgages, deeds of trust or other
similar security  instruments (each, a "Mortgage") each of which creates a first
mortgage   lien  on  a  fee  estate  in  an   income-producing   (including   an
owner-occupied)  real property  (each, a "Mortgaged  Property").  In the case of
four of the five ClubHouse Loans (as defined below), the Mortgage on each of the
four related Mortgaged  Properties secures repayment of each of the four related
Mortgage Notes.

         Twenty-one  of the Mortgage  Loans,  or 34.5%,  are secured by liens on
multifamily  apartment  properties;  12 of the  Mortgage  Loans,  or 31.3%,  are
secured by liens on retail  properties;  one of the Mortgage Loans, or 13.3%, is
secured by a lien on an office/industrial property; five of the Mortgage

                                      S-36

<PAGE>
<PAGE>



Loans, or 11.4%, are secured by liens on hotel  properties;  two of the Mortgage
Loans,  or 5.1%, are secured by liens on  retail/office  properties;  one of the
Mortgage Loans, or 2.6%, is secured by a lien on an industrial property; and one
of the Mortgage Loans, or 1.8%, is secured by a lien on an office property.  The
Mortgaged  Properties  are  located  throughout  16  states,  with  the  largest
concentrations  in Georgia (11 Mortgage Loans,  or 22.5%),  Texas (nine Mortgage
Loans,  or 13.7%),  Washington  (one Mortgage Loan, or 13.3%),  New Jersey (four
Mortgage Loans, or 12.7%) and Florida (four Mortgage Loans, or 10.6%). See Annex
A for a more detailed description of the Mortgage Loans.

         Set forth below is additional  information  with respect to the Redmond
East Loan (as defined  below) and the ClubHouse  Loans which,  in the aggregate,
represent 24.8% of the Initial Pool Balance.

The Redmond East Loan and Property

         The Loan.  The Mortgage  Loan herein  designated  as the "Redmond  East
Loan" has a Cut-off Date  Balance of  approximately  $28,276,818,  (13.3% of the
Initial  Pool  Balance)  and is  secured  by a deed of  trust  on ten  high-tech
office/industrial  buildings  located on seven  parcels  (either  contiguous  or
separated by roadways) in Redmond, Washington.

         The  Borrower.  The  borrower,  Redmond  East,  L.L.C.,  (the  "Redmond
Borrower"), is a single purpose, limited liability company formed under the laws
of  Washington  solely for the  purpose  of (i)  acquiring,  owning,  operating,
leasing,  selling,  conveying and managing the related Mortgaged Property,  (ii)
borrowing money and granting  mortgages and otherwise  conveying interest in and
encumbering the related Mortgaged  Property,  (iii) entering into and performing
contracts  in  connection  with the  management  and  operation  of the  related
Mortgaged  Property  and the  Redmond  Borrower's  business,  and (iv) doing all
things  necessary,  advisable,  incidental or desirable in  connection  with the
foregoing  or  otherwise   contemplated  in  the  Redmond  Borrower's  operating
agreement.  The  managing  member of the Redmond  Borrower is Red Ace,  Inc.,  a
corporation  formed  under the laws of  Washington  solely  for the  purpose  of
acquiring,  owning and holding the manager's  interest in the Redmond  Borrower,
and  transacting  any and all  lawful  business  for which  corporations  may be
organized  under the laws of  Washington  that is  incidental  and  necessary or
appropriate to the  foregoing.  The holder of 100% of the shares of stock in Red
Ace, Inc. is Michael R. Mastro.

         Security. The Redmond East Loan is a non-recourse loan, secured only by
the related Mortgaged Property and the other collateral  therefor  (including an
assignment of leases and rents and the funds in certain reserve  accounts),  and
neither the Redmond Borrower nor any of its affiliates is liable for the payment
thereof.  There are exceptions to the non-recourse  provision for (i) willful or
intentional  misrepresentations,  (ii) rents received after an event of default,
(iii) the Redmond  Borrower's  misapplication  or  misappropriation  of security
deposits  or  rents   collected   in  advance,   (iv)  the  Redmond   Borrower's
misapplication or misappropriation of insurance proceeds or condemnation awards,
(v) the  Redmond  Borrower's  failure  to pay real  estate  taxes  and  casualty
insurance  premiums;  (vi) the Redmond  Borrower's  failure to replace  personal
property taken from the Mortgaged  Property,  (vii) any act of arson or waste by
the  Redmond  Borrower,  or  any  member,  principal,  affiliate,  guarantor  or
indemnitor  thereof,  (viii)  any  prohibited  fees or  commissions  paid by the
Redmond Borrower to any principal,  member,  affiliate,  guarantor or indemnitor
thereof;  and (ix) the Redmond Borrower's breach of certain ERISA provisions and
environmental  covenants  and  indemnities.  Red Ace, Inc. and Michael R. Mastro
have guaranteed the obligations or liabilities of the Redmond  Borrower  arising
from the foregoing exceptions to the non-recourse provision.

         Payment  Terms.  The Redmond East Loan was  originated  on December 19,
1995 by the  Mortgage  Loan Seller and bears  interest at a fixed rate per annum
equal to 8.375%. Interest on the Redmond East Loan is calculated on the basis of
a 360-day year  consisting  of twelve  30-day  months.  The maturity date of the
Redmond East Loan is January 1, 2006.  The Redmond East Loan  requires  constant
monthly  payments of principal  and  interest of  $220,692.37  and,  assuming no
prepayment of such loan, a Balloon Payment of $24,022,107 at maturity.


                                      S-37

<PAGE>
<PAGE>



         Prepayment.  The Redmond  East Loan is  currently  subject to a Lockout
Period  that  expires  on January 1,  2000.  Following  the end of such  Lockout
Period,  the Redmond East Loan may generally be prepaid in whole or in part upon
the payment of the greater of (i) 1.0% of the  outstanding  balance  thereof and
(ii) a yield  maintenance  payment.  However,  the Redmond East Loan permits the
voluntary prepayment thereof in whole at par, without penalty, during the 60-day
period immediately preceding the maturity date of such loan.

         Partial  Releases of the  Mortgaged  Property.  The  Redmond  East Loan
documents  provide that at any time after January 1, 2000, the Redmond  Borrower
may  obtain a  release  of up to two of the seven  parcels  which  comprise  the
Mortgaged  Property from the lien of the Redmond East Loan security  instruments
upon: (i) payment of an amount set forth in the loan  documents  relating to the
respective  parcel to be applied in  reduction of the  principal  balance of the
loan; and (ii) satisfaction of other legal and business requirements, including,
without limitation, debt service coverage and loan-to-value tests.

         Transfers of Properties and Interests in Borrowers.  The lender's prior
written consent is required for any sale, conveyance,  mortgaging, assignment or
other transfer of (i) the related Mortgaged  Property,  (ii) any leases or rents
thereof,  (iii) more than 10% of the stock of Red Ace, Inc.,  (iv) the interests
of any  member  of the  Redmond  Borrower,  or any  member  profits,  or (v) the
management of the Mortgaged  Property to an entity not  controlled by Michael R.
Mastro;  provided,  however, that lender's consent is not required in connection
with (a) a transfer by devise,  descent or by operation of law upon the death of
a member of the Redmond  Borrower,  a stockholder of Red Ace, Inc. or Michael R.
Mastro; or (b) a one-time  permitted  transfer of title to the related Mortgaged
Property  within  90 days of the  closing  date of the loan to a single  purpose
entity which meets  certain  entity  requirements  which were  applicable to the
Redmond  Borrower,  provided  that certain legal and business  requirements  are
satisfied.

         Other  Indebtedness.  The Redmond Borrower is prohibited from incurring
any debt, other than the Redmond East Loan, except in the ordinary course of its
business of owning and operating the related Mortgaged  Property.  Red Ace, Inc.
is prohibited from incurring any debt whatsoever.

         Property  Management.  The related Mortgaged Property is managed by JMI
Asset Management Group, a Washington general partnership and an affiliate of the
Redmond Borrower (the "Redmond  Manager"),  pursuant to a separate  Agreement to
Manage  Real  Estate  dated as of  December  1,  1995 (the  "Redmond  Management
Agreement").  The Redmond Manager is responsible  for the day-to-day  operation,
repair and maintenance of the related Mortgaged Property, and is exclusive agent
for the  leasing of the related  Mortgaged  Property.  The  initial  term of the
Redmond  Management  Agreement is one year and thereafter the Redmond Management
Agreement will automatically renew for successive one-year terms.

         Fees.  The Redmond  Manager will have the right to retain  certain fees
and charges as are fair,  reasonable and customary at the time such services are
performed,  such fees and charges to include: (i) a minimum monthly fee of 4% of
monthly gross receipts of the Mortgaged  Property,  (ii) a $7,500.00 fee for the
set up of  accounting,  policies,  procedures,  hiring  and  training,  (iii)  a
construction management fee of 6% of the gross amount of all renovation, capital
improvements  or  tenant  improvements,  (iv)  a  fee  in  connection  with  the
disposition  of all or part of the  Mortgaged  Property  equal to  twenty  cents
($0.20) per gross  rentable  square foot, and (v) other  miscellaneous  fees and
charges.

         Reserves.  Under  the  terms of the  Redmond  East  Loan,  the  Redmond
Borrower deposited on December 19, 1995 in reserve accounts:  (i) $69,225.00 for
the repair of certain items of deferred  maintenance,  and (ii)  $200,000.00 for
leasing  reserves.  The Redmond  East Loan also  provides  for the creation of a
reserve  for  capital  replacements,   including  replacements  and  repairs  of
mechanical  systems,  roof and facades and other interior and exterior items, as
well as tenant  improvements,  leasing  commissions  and rent  concessions  (the
"Redmond Repair/Replacement/Leasing Reserve").

                                      S-38

<PAGE>
<PAGE>



The Redmond  Borrower  will be  required to make annual  deposits to the Redmond
Repair/Replacement/Leasing Reserve in the amount of $509,520.00.

         The  Property.  The Mortgaged  Property  securing the Redmond East Loan
includes  ten  office/industrial  buildings  located  on seven  parcels  (either
contiguous  or  separated  by  roadways)  in Redmond,  Washington  which have an
aggregate  gross  leasable area ("GLA") of  approximately  395,034  square feet,
including  approximately  326,100  square  feet  of  GLA  comprised  of  office,
laboratory  and  assembly  space and  approximately  68,934  square  feet of GLA
comprised of storage space.  Such Mortgaged  Property also contains 1100 outdoor
parking  spaces.  The  occupancy  rate as of  December  1995 for such  Mortgaged
Property was, based on GLA, approximately 96%.

The ClubHouse Loans and Properties

         The Loans.  The Mortgage  Loans  herein  designated  as the  "ClubHouse
Loans" have an  aggregate  Cut-off  Date  Balance of  approximately  $24,244,468
(11.4% of the Initial Pool Balance) and consist of five individual loans to five
affiliated  borrowers  (each separate loan is an "Individual  ClubHouse  Loan").
Each  Individual  ClubHouse  Loan is evidenced by a separate  Mortgage  Note and
secured by a Mortgage on a separate  hotel  property (all five hotel  properties
are, collectively,  the "ClubHouse Properties").  The Individual ClubHouse Loans
secured by Mortgages  encumbering  the  ClubHouse  Properties  located in Omaha,
Nebraska,  Overland Park, Kansas, Knoxville,  Tennessee and Atlanta, Georgia are
cross-collateralized  and  cross-defaulted  (such  Individual  ClubHouse  Loans,
collectively,  the "ClubHouse  Crossed  Loans").  The Individual  ClubHouse Loan
secured by a Mortgage  encumbering  the ClubHouse  Property  located in Wichita,
Kansas   (the   "Wichita   ClubHouse   Loan")   is   not    cross-defaulted   or
cross-collateralized with any of the ClubHouse Crossed Loans.

         The Borrowers.  The five borrowers and the respective  amounts of their
Individual ClubHouse Loans are (i) Omaha C.I. Associates, L.P., a Kansas limited
partnership   ($6,002,015  Cut-off  Date  Balance),   (ii)  Overland  Park  C.I.
Associates,   L.P.,  a  Kansas  limited  partnership  ($5,177,235  Cut-off  Date
Balance), (iii) Knoxville C.I. Associates, L.P., a Tennessee limited partnership
($4,849,310  Cut-off Date  Balance),  (iv) Atlanta C.I.  Associates  II, L.P., a
Kansas  limited  partnership  ($4,839,373  Cut-off Date Balance) and (v) Wichita
C.I. Associates III, L.P., a Kansas limited partnership  ($3,376,535 Cutoff Date
Balance) (such  entities set forth in clauses (i) through (iv) are  collectively
the "ClubHouse  Crossed  Borrowers";  and such entities set forth in clauses (i)
through (v) are collectively the "ClubHouse  Borrowers").  Each of the ClubHouse
Borrowers is a special purpose entity organized to engage solely in the business
of owning,  operating and  financing its  respective  ClubHouse  Property.  C.I.
General, L.L.C., a Kansas limited liability company, is a special purpose entity
and the sole general partner of each of the ClubHouse  Crossed  Borrowers.  C.I.
Wichita  General,  L.L.C.,  a Kansas  limited  liability  company,  is a special
purpose entity and the sole general partner of Wichita C.I.
Associates III, L.P.

         Security.  The ClubHouse Loans are non-recourse  loans secured,  in the
case of the ClubHouse  Crossed  Loans,  by Mortgages  encumbering  the ClubHouse
Properties  located  in  Omaha,  Nebraska,  Overland  Park,  Kansas,  Knoxville,
Tennessee and Atlanta,  Georgia, and, in the case of the Wichita ClubHouse Loan,
solely by a Mortgage  encumbering  the  ClubHouse  Property  located in Wichita,
Kansas,  and  in  each  case  by  such  other  collateral   therefor  (including
assignments of leases and rents; assignments of documents and property rights; a
security  interest  in,  subject to  certain  exceptions,  all of the  accounts,
chattel paper, documents, general intangibles, instruments, equipment, inventory
and  contracts;  and the funds in certain  accounts),  and neither the ClubHouse
Borrowers nor any of their affiliates is liable for the payment  thereof.  There
are exceptions to the non-recourse provisions for any fraud, misappropriation of
funds  or  intentional  misrepresentation  by  or on  behalf  of  the  ClubHouse
Borrowers or any affiliate  thereof under the documents related to the ClubHouse
Loans and for covenants,  indemnities,  warranties and obligations  contained in
such  documents  with  respect to  environmental  matters.  The  Mortgage on the
ClubHouse Property in Wichita,  Kansas secures only the Mortgage Note evidencing
the Wichita  ClubHouse Loan. The Mortgage on each remaining  ClubHouse  Property
secures all of the Mortgage Notes evidencing the ClubHouse Crossed Loans.

                                      S-39

<PAGE>
<PAGE>




         Payment  Terms.  The  Wichita  ClubHouse  Loan  was  originated  by the
Mortgage  Loan Seller on September  14, 1995 and bears  interest at a fixed rate
per annum of 7.95%.  The maturity date of the Wichita  ClubHouse Loan is October
1,  2005.  The  Wichita  ClubHouse  Loan  requires  monthly  payments  equal  to
$28,333.25  and,  assuming  no  prepayment  of such loan,  a Balloon  Payment of
$2,353,106 at maturity.

         The ClubHouse Crossed Loans were originated by the Mortgage Loan Seller
on  September  14,  1995 and each  bears  interest  at a fixed rate per annum of
8.70%.  The maturity date for each of the ClubHouse  Crossed Loans is October 1,
2005, at which time Balloon Payments in the following respective amounts will be
due assuming no prepayments of such loans:  (i)  $4,274,908  (Omaha,  Nebraska),
(ii) $3,687,462 (Overland Park, Kansas), (iii) $3,453,899 (Knoxville, Tennessee)
and (iv) $3,446,821 (Atlanta, Georgia).

         Interest on the ClubHouse  Loans will be calculated  based on a 360-day
year consisting of twelve 30-day months.

         Prepayment. The ClubHouse Loans permit the voluntary prepayment thereof
in whole at par, without penalty, during the 90-day period immediately preceding
the maturity date of such loans.  At all other times,  the  ClubHouse  Loans may
generally be prepaid in whole or in part upon the payment of a yield maintenance
payment.

         Releases for Payment.  Provided that certain debt service  coverage and
loan to value  ratios  are met,  the  ClubHouse  Crossed  Borrowers  may  obtain
releases of individual ClubHouse Properties securing the ClubHouse Crossed Loans
upon payment of accrued  interest,  the prepayment  consideration  and a release
price equal to 125% of the outstanding principal balance of the related Mortgage
Note (or 100% thereof if a casualty or condemnation  has occurred and the lender
has not made the net proceeds  available for  restoration).  The  additional 25%
would be applied pro rata to the remaining ClubHouse Crossed Loans.

         Transfer of Properties and Interests in Borrower.  The ClubHouse  Loans
generally  prohibit the ClubHouse  Borrowers from permitting any interest in any
ClubHouse  Property  to be  sold,  conveyed,  assigned,  mortgaged,  encumbered,
hypothecated  or otherwise  transferred or disposed of and further  prohibit any
issuance,   grant,  sale,  conveyance  and/or  other  transfer  of  any  general
partnership interest in the ClubHouse Borrower.

         Reserves.  Under  the  terms  of  the  ClubHouse  Loans  the  ClubHouse
Borrowers have established a reserve for specified repairs pursuant to which the
following  amounts were  deposited as additional  security:  (i) $1,463  (Omaha,
Nebraska),  (ii)  $4,161  (Overland  Park,  Kansas),  (iii)  $4,763  (Knoxville,
Tennessee), (iv) $1,500 (Atlanta, Georgia) and (v) $13,485 (Wichita, Kansas). In
addition,  each  ClubHouse  Borrower  is required to  establish  and  maintain a
reserve account for the  replacement of fixtures,  furniture and equipment in an
amount equal to 4% of gross revenues generated during the preceding month.

         The Properties.  The ClubHouse  Properties include five ClubHouse Inns.
The size of the  hotels  range  from 120 rooms to 147 rooms  with a total of 684
rooms.  The average  occupancy  rate of the four hotels  securing the  ClubHouse
Crossed Loans for the twelve-month period ended July 31, 1995, was approximately
76%, and the average  daily room rate of such four hotels for such  twelve-month
period  was  approximately  $62.97.  The  average  occupancy  rate of the  hotel
securing the Wichita  ClubHouse Loan for the twelve-month  period ended July 31,
1995, was approximately  80%, and the average daily room rate for such hotel for
such twelve-month period was approximately $64.24.

         ClubHouse  Inn  -  Omaha.  The  ClubHouse  Inn  -  Omaha,   located  on
approximately 3.3 acres in Omaha, Nebraska, is a two-story,  137-room, mid-rate,
limited  service hotel which was developed by ClubHouse and opened in 1991.  The
site  contains  approximately  142,659  square  feet.  The 137 guest  room count
contains  76  singles,  44 doubles  and 17 suites  (including  three  rooms with
jacuzzis and four rooms  equipped  for the  handicapped).  For the  twelve-month
period ended July 31, 1995, this

                                      S-40

<PAGE>
<PAGE>



ClubHouse  Property had a 78% occupancy  rate,  with a $63.57 average daily rate
and $49.84 in daily revenue per available room.

         ClubHouse  Inn - Overland  Park.  The  ClubHouse  Inn - Overland  Park,
located on approximately  3.8 acres in Overland Park,  Kansas, is a three-story,
143-room,  mid-rate,  limited service hotel which was developed by ClubHouse and
opened in 1988.  The site contains  approximately  166,399  square feet. The 143
guest  room  count  contains  76  kings,  45  doubles  and 22  suites.  For  the
twelve-month  period  ended July 31,  1995,  this  ClubHouse  Property had a 76%
occupancy rate, with a $64.55 average daily rate and $48.83 in daily revenue per
available room.

         ClubHouse Inn - Knoxville.  The  ClubHouse Inn - Knoxville,  located on
approximately  3.9 acres in  Knoxville,  Tennessee,  is a  two-story,  137-room,
mid-rate, limited service hotel which was built by ClubHouse and opened in 1989.
The site contains  approximately  168,145  square feet. The 137 guest room count
contains 76 kings, 44 doubles and 17 suites.  For the twelve-month  period ended
July 31, 1995,  this ClubHouse  Property had a 73% occupancy rate, with a $63.24
average daily rate and $46.15 in daily revenue per available room.

         ClubHouse  Inn -  Atlanta.  The  ClubHouse  Inn -  Atlanta,  located on
approximately  3.1  acres  in  Atlanta,  Georgia,  is a  three-story,  147-room,
mid-rate,  limited  service hotel which was developed by ClubHouse and opened in
1987.  The site contains  approximately  135,036 square feet. The 147 guest room
count contains 72 kings, 50 doubles and 25 suites (including four rooms equipped
for the  handicapped).  For the  twelve-month  period ended July 31, 1995,  this
ClubHouse  Property had a 76% occupancy  rate,  with a $59.36 average daily rate
and $45.00 in daily revenue per available room.

         ClubHouse  Inn -  Wichita.  The  ClubHouse  Inn -  Wichita,  located on
approximately 2.8 acres in Wichita, Kansas, is a two-story,  120-room, mid-rate,
limited  service hotel which was built by ClubHouse and opened in 1985. The site
contains approximately 120,182 square feet. The 120 guest room count contains 63
kings,  38 doubles and 19 suites.  For the  twelve-month  period  ended July 31,
1995,  this ClubHouse  Property had an 80% occupancy rate, with a $64.24 average
daily rate and $51.19 in daily revenue per available room.

         Franchise Agreements.  Each of the ClubHouse Properties is subject to a
License  Agreement between the related ClubHouse  Borrower,  as franchisee,  and
ClubHouse Inns of America, Inc., as franchisor (in such capacity, the "ClubHouse
Franchisor").  Each of the franchise  agreements imposes certain  obligations on
the ClubHouse  Borrower,  as franchisee,  including the obligation to pay to the
ClubHouse Franchisor a royalty of 4% of gross revenues attributable to rental of
guest rooms at the related hotel ("Gross Room Revenues"), a marketing assessment
of 1.5% of Gross Room Revenues, a reservation  assessment of approximately $2.80
per call received by the ClubHouse Franchisor on behalf of the related hotel and
the amount of any sales or other  taxes  otherwise  imposed  upon the  ClubHouse
Franchisor with respect to the related hotel.

         Property   Management.   Under  the  terms  of  five  Hotel  Management
Agreements between the related ClubHouse Borrower and ClubHouse Inns of America,
Inc.,  as property  manager (in such  capacity  the  "ClubHouse  Manager"),  the
ClubHouse  Borrower has granted to the ClubHouse  Manager the sole and exclusive
right,  and the ClubHouse  Manager has assumed the obligation,  to supervise and
direct the management and operation of the ClubHouse  Properties for the account
of the  ClubHouse  Borrowers.  The  ClubHouse  Manager  is  entitled  to a basic
management  fee equal to 2% of the monthly gross revenues of the property for so
long as a separate franchise  agreement with ClubHouse Inns of America,  Inc. is
in effect. If no such franchise agreement is in effect, the basic management fee
is equal to 6% of the monthly  gross  revenues.  The  ClubHouse  Manager is also
entitled to a percentage management fee equal to 10% of net operating cash flow.


                                      S-41

<PAGE>
<PAGE>



Mortgage Loan History

         Nineteen of the  Mortgage  Loans,  or 48.1% of the Initial Pool Balance
(the "Salomon Conduit Loans"),  were originated during 1994 and 1995 for sale to
Salomon  Brothers  Realty Corp.  (the  "Mortgage  Loan  Seller") by three of the
participants in the Mortgage Loan Seller's  commercial and multifamily  mortgage
loan conduit  program.  Fourteen of the Salomon  Conduit Loans,  or 36.2% of the
Initial Pool Balance (the "RFG Loans"),  were  originated by or on behalf of RFG
Financial,  Inc. Four of the Salomon  Conduit Loans, or 9.5% of the Initial Pool
Balance  (the  "Union  Capital   Loans"),   were  originated  by  Union  Capital
Investments,  Inc. One of the Salomon Conduit Loans, or 2.4% of the Initial Pool
Balance (the "Cap Source Loan") was originated by The Cap Source Company, L.L.C.
Midland has serviced each Salomon Conduit Loan since the date of its acquisition
by the Mortgage Loan Seller.

         Seven of the Mortgage  Loans, or 26.9% of the Initial Pool Balance (the
"Salomon Originated Loans"),  including the ClubHouse Loans and the Redmond East
Loan, were directly  originated by the Mortgage Loan Seller in 1995. Midland has
serviced each Salomon Originated Loan since the date of its origination.

         Seventeen of the Mortgage  Loans,  or 25.0% of the Initial Pool Balance
(the  "Greenwich  Loans"),  were  purchased  by the  Mortgage  Loan  Seller in a
negotiated   secondary  market  transaction  from  Greenwich  Capital  Financial
Products,  Inc.  ("Greenwich")  in April,  1995.  Such loans were  purchased  by
Greenwich in connection  with its  multifamily  mortgage  loan conduit  program.
Midland has serviced each  Greenwich  Loan since the date of its  acquisition by
the Mortgage Loan Seller.

         No Mortgage Loan will be more than 30 days delinquent as of the Cut-off
Date,  and no Mortgage Loan will have been more than 30 days  delinquent on more
than one occasion in the twelve-month  period immediately  preceding the Cut-off
Date.

Certain Terms and Characteristics of the Mortgage Loans

         Mortgage  Rates;  Calculations  of Interest.  All of the Mortgage Loans
bear  interest at annual  rates of interest  (the  "Mortgage  Rates")  that will
remain fixed for their respective remaining terms.

         All of the  Mortgage  Loans  accrue  interest  on the basis (a  "30/360
basis") of a 360-day  year  consisting  of twelve  30-day  months.  The "30/360"
method produces equal monthly  interest  charges on a fixed rate,  interest-only
loan and is the method used to calculate interest on the Certificates.

         Due Dates. All of the Mortgage Loans have Due Dates (that is, the dates
upon which the related Monthly  Payments are due) that occur on the first day of
each month.

         Amortization.  The Mortgage Loans provide for Monthly Payments based on
amortization  schedules  significantly  longer  than  their  terms to  maturity,
thereby leaving Balloon  Payments due and payable on their  respective  maturity
dates,  unless  prepaid  prior  thereto.  See "RISK  FACTORS--Balloon  Payments"
herein.

         Prepayment  Provisions.  As of the Cut-off  Date,  all of the  Mortgage
Loans either (i) currently permit voluntary principal  prepayments provided that
the prepayment is accompanied by an additional  amount (a "Prepayment  Premium")
in excess of the amount prepaid (23 Mortgage Loans, or 38.8%), or (ii) currently
prohibit  voluntary  prepayments  for a period (a "Lockout  Period") ending on a
date specified in the related Mortgage Note (the "Lockout Expiration Date") and,
with  limited   exception,   impose  Prepayment   Premiums  in  connection  with
prepayments  made  thereafter (20 Mortgage Loans,  or 61.2%).  In general,  each
Mortgage Loan permits the prepayment thereof without an accompanying  Prepayment
Premium during a specified period (an "Open Period"),  not exceeding six months,
prior to maturity.  Prepayment  Premiums  required  under the Mortgage Loans are
generally  calculated  (i) solely  pursuant to a yield  maintenance  formula (24
Mortgage  Loans,  or 67.1%),  (ii) solely as a percentage of the amount prepaid,
which  percentage  declines  over time (one Mortgage  Loan,  or 5.5%),  or (iii)
pursuant to a yield  maintenance  formula until a date  specified in the related
Mortgage Note and thereafter as a declining percentage of the amount prepaid (18
Mortgage Loans, or 27.4%).

                                      S-42

<PAGE>
<PAGE>



Prepayment  Premiums due in respect of Mortgage Loans that are calculated  using
the yield  maintenance  formula  generally will, in each case, equal the present
value of a series of payments, each equal to the applicable Payment Differential
(hereinafter  defined),  assumed to be made on each Due Date over the  remaining
term to original  maturity of the Mortgage  Loan being  prepaid,  with each such
assumed payment discounted at the Reinvestment  Yield (hereinafter  defined) for
the number of months  between the date of  prepayment  and the Due Date on which
such assumed payment is deemed to be made. The term "Reinvestment Yield" as used
herein will be equal to the yield on a specified U.S.  Treasury issue (generally
the U.S. Treasury issue (primary issue) with a maturity date closest to, but not
earlier than, the scheduled maturity date of the Mortgage Loan that was prepaid)
and  converted  to  a  monthly  compounded  nominal  yield.  The  term  "Payment
Differential"  as used herein  generally is, with respect to any Due Date, equal
to (x) the Mortgage Rate minus the  Reinvestment  Yield,  divided by (y) 12, and
multiplied by (z) the amount of the prepayment, as reduced each month to account
for assumed  scheduled  amortization.  In some cases,  the related Mortgage Note
will provide that a Prepayment  Premium  calculated based on a yield maintenance
formula may be no less than 1.0% of the amount prepaid.  See "DESCRIPTION OF THE
MORTGAGE  POOL--Additional Mortgage Loan Information" herein. For so long as the
Offered Certificates are outstanding,  Prepayment Premiums, if and to the extent
collected,  will  generally  be  allocated  between  the holders of the Class IO
Certificates  and the  holders of the Class or  Classes of Offered  Certificates
then entitled to  distributions  of principal.  Following the  retirement of the
Offered  Certificates,  such  Prepayment  Premiums  will be  distributed  to the
holders  of  the  REMIC  Residual   Certificates   as  described   herein  under
"DESCRIPTION OF THE  CERTIFICATES--Distributions--Prepayment  Premiums." Neither
the  Depositor  nor  the  Underwriter   makes  any   representation  as  to  the
collectability  or  enforceability   of  any  Prepayment   Premium.   See  "RISK
FACTORS--The Mortgage Loans--Limitations on Enforceability and Collectability of
Prepayment   Premiums"   herein  and   "CERTAIN   LEGAL   ASPECTS  OF   MORTGAGE
LOANS--Default Interest and Limitations on Prepayments" in the Prospectus.

         Neither the Master Servicer nor the Special  Servicer will be permitted
to  waive or  modify  the  terms  of any  Mortgage  Loan  prohibiting  voluntary
prepayments  during a Lockout  Period or  requiring  the payment of a Prepayment
Premium  except as described  herein under  "SERVICING  OF THE MORTGAGE  LOANS--
Modifications, Waivers and Amendments."

         Non-recourse  Obligations.  Most, if not all, of the Mortgage Loans are
non-recourse  obligations of the related borrowers and, upon any such borrower's
default in the payment of any amount due under the related  Mortgage  Loan,  the
holder thereof may look only to the related Mortgaged  Property for satisfaction
of the  borrower's  obligations.  In  addition,  in those cases,  if any,  where
recourse to a borrower or  guarantor is  permitted  by the loan  documents,  the
Depositor has not  undertaken  an  evaluation of the financial  condition of any
such person, and prospective  investors should thus consider all of the Mortgage
Loans to be non-recourse.

         "Due-on-Sale"  and   "Due-on-Encumbrance"   Provisions.   Most  of  the
Mortgages  contain  "due-on-sale"  and  "due-on-encumbrance"  clauses  that,  in
general,  permit the holder of the  Mortgage to  accelerate  the maturity of the
related Mortgage Loan if the borrower sells or otherwise  transfers or encumbers
the related  Mortgaged  Property or that  prohibit  the  borrower  from doing so
without the consent of the holder of the  Mortgage.  The Master  Servicer or the
Special Servicer, as applicable, will determine, in a manner consistent with the
servicing   standard   described   herein  under   "SERVICING  OF  THE  MORTGAGE
LOANS--General," whether to exercise any right it may have under any such clause
to  accelerate  payment of the related  Mortgage  Loan upon,  or to withhold its
consent  to,  any  transfer  or further  encumbrance  of the  related  Mortgaged
Property; provided that the Special Servicer may not waive any such right it may
have  under a  "due-on-sale"  or  "due-on-encumbrance"  clause in  respect  of a
Specially Serviced Mortgage Loan if the Operating Adviser timely objects to such
waiver under the circumstances  described herein. See "SERVICING OF THE MORTGAGE
LOANS-The Operating Adviser" herein.


                                      S-43

<PAGE>
<PAGE>



         Related  Borrowers.  There  are at  least  six  groups  of two or  more
Mortgage  Loans as to which  the  related  borrowers  have  been  identified  as
affiliated with one another through  partial or complete  common  ownership.  No
such  identified  group  represents more than 11.4% of the Initial Pool Balance.
The largest  such group,  by Cut-off  Date  Balance,  consists of the  ClubHouse
Loans.

Assessments of Property Condition

         Property  Inspections.  Each  Mortgaged  Property was  inspected by the
related  originator or a third party in connection  with the  origination of the
related  Mortgage  Loan.  In the  case  of  substantially  all of the  Mortgaged
Properties, the property condition reports indicated that the properties were in
average or better condition as of the respective dates of inspection.

         Environmental   Assessments.   An  environmental  site  assessment  was
performed  with  respect  to each  Mortgaged  Property  in  connection  with the
origination of the related Mortgage Loan. In all cases, the  environmental  site
assessment  was a "Phase I"  environmental  assessment,  generally  performed in
accordance with industry practice and American Society For Testing and Materials
Standards E 1527 or their equivalent.

         In general,  the environmental site assessment reports did not disclose
the  existence  of any  material  and  adverse  environmental  condition  at any
Mortgaged  Property,  and  indicated  that the potential  risk of  environmental
contamination from observed or assumed conditions (for example,  the observed or
assumed presence of asbestos-containing materials or abandoned storage tanks) is
not  material  to the  interests  of the  holders of the  Offered  Certificates.
However,  as discussed below,  the  environmental  site assessment  reports that
pertain  to two  Mortgaged  Properties,  representing  security  for 5.9% of the
Initial Pool Balance,  each of which is located in a  non-residential  area, did
disclose  the  presence  of soil and  groundwater  contamination  on the related
Mortgaged Property.

         In the case of the Mortgage Loan identified on Annex A as Loan I.D. No.
25 (which loan  represents  2.6% of the Initial Pool Balance),  the related site
assessment  report  indicates  that a  former  owner  of the  related  Mortgaged
Property is the "responsible party" under the New Jersey  Environmental  Cleanup
Responsibility  Act  with  respect  to the soil  and  groundwater  contamination
described in such report, which conditions presently are being monitored by such
former owner under the supervision of the New Jersey Department of Environmental
Protection and Energy.

         The  environmental  site assessment  report prepared in connection with
the  origination of the Mortgage Loan  identified on Annex A as Loan I.D. No. 23
(which  loan  represents  3.3% of the Initial  Pool  Balance)  also  reports the
presence of certain  contaminated  soil and groundwater at the related Mortgaged
Property.   A  representative  of  the  Texas  Natural  Resources   Conservation
Commission  (the "TNRCC") has informally  indicated to a  representative  of the
Depositor  that  these  conditions  are  considered  by the  TNRCC to be of "low
priority",  as they pose no  "immediate  health  hazard." The Depositor has also
been informed by the borrower's  environmental  consultant  that,  although this
case has not yet been closed by the TNRCC, the source of contamination  has been
eliminated  and the  conditions  are being  remediated  on an  ongoing  basis as
recommended  in the site  assessment  report.  See "RISK  FACTORS--Environmental
Risks" and CERTAIN LEGAL ASPECTS OF MORTGAGE  LOANS--Environmental  Legislation"
in the Prospectus.

         There  can be no  assurance  that  the  environmental  site  assessment
reports  prepared in  connection  with the  origination  of the Mortgage  Loans,
individually or collectively, revealed all environmental risk to the Trust Fund.

Additional Mortgage Loan Information

         For a detailed  presentation of certain of the  characteristics  of the
Mortgage Loans and the Mortgaged Properties, on an individual basis, see Annex A
hereto. Certain additional information regarding the Mortgage Loans is contained
herein  under   "--Assignment   of  the   Mortgage   Loans;   Repurchases"   and
"--Representations  and Warranties;  Repurchases,"  and in the Prospectus  under
"Description of the Trust Funds" and "Certain Legal Aspects of Mortgage Loans."


                                      S-44

<PAGE>
<PAGE>



         Each of the following tables sets forth certain  characteristics of the
Mortgage Pool presented,  where applicable, as of the Cut-off Date. For purposes
of such tables and for Annex A:

                  (1)  References to "Remaining  Amort.  Term" are references to
         the remaining amortization terms of the Mortgage Loans.

                  (2)  References  to "DSCR"  are  references  to "Debt  Service
         Coverage  Ratios."  Debt  service  coverage  ratios  are used by income
         property  lenders to measure the ratio of (a) cash currently  generated
         by a property  that is available  for debt service  (that is, cash that
         remains  after  payment of  non-capital  expenses of  operation) to (b)
         required debt service payments.  However,  debt service coverage ratios
         only measure the current,  or recent,  ability of a property to service
         mortgage  debt.  If a  property  does not  possess  a stable  operating
         expectancy (for instance,  if it is subject to material leases that are
         scheduled  to  expire  during  the  loan  term  and  that  provide  for
         above-market  rents and/or that may be  difficult  to replace),  a debt
         service coverage ratio may not be a reliable  indicator of a property's
         ability to service the  mortgage  debt over the entire  remaining  loan
         term. In addition,  a debt service  coverage  ratio may not  adequately
         reflect the  significant  amounts of cash that a property  owner may be
         required  to expend to pay for  capital  improvements,  and for  tenant
         improvements and leasing commissions when expiring leases are replaced.
         The "Debt Service Coverage Ratio" for any Mortgage Loan is the ratio of
         "Assumed  Net  Cash  Flow"  estimated  to be  produced  by the  related
         Mortgaged  Property to the annual amount of debt service  payable under
         that Mortgage  Loan.  "Assumed Net Cash Flow" for a Mortgaged  Property
         has been  determined  by  making  certain  adjustments  to  information
         contained in financial and operating statements supplied by the related
         borrowers based on certain assumptions as hereinafter  described.  Such
         statements were in most cases unaudited,  and neither the Depositor nor
         the Underwriter verified their completeness or accuracy.

                  The  "revenue"  component  of  "Assumed  Net  Cash  Flow"  was
         determined by making the following assumptions as to the revenue of the
         property based upon its property type and,  accordingly,  the following
         adjustments were made to the borrower-reported  revenue,  including the
         adjustment of non-rental  income from the amount  reported to eliminate
         non-recurring items and non-property related revenue, for the following
         property types:

                  Multifamily Loans. For each Mortgage Loan that is secured by a
         Mortgage encumbering a multifamily property (a "Multifamily Loan"), the
         revenue  component  of  "Assumed  Net Cash  Flow" is  comprised  of (i)
         effective annual gross rental income  calculated by using either (a) to
         the extent available to the Depositor, the actual base rent reported by
         the related borrower for a consecutive  twelve-month period ending with
         the latest month  subsequent to July, 1995 as to which such reports are
         available (such reports, "Trailing Twelve Month Reports") or (b) if the
         base rent data described in the immediately preceding clause (a) is not
         available  to the  Depositor,  the lesser of (1) the  potential  annual
         gross rental income derived from the most recent borrower-supplied rent
         roll  of  the  related  Mortgaged  Property,  adjusted  for  a  vacancy
         allowance  reflecting a five  percent (5%) annual  vacancy rate at such
         Mortgaged  Property (if such is greater than the actual annual  vacancy
         rate at such Mortgaged  Property  reflected in such rent roll), and (2)
         the  annualized  gross  rental  income  derived  from the  most  recent
         borrower-supplied  year-to-date  operating  statement  of  the  related
         Mortgaged  Property,  and (ii) any additional  income  generated by the
         related  Mortgaged  Property  (x) in the case of clause  (i)(b)(1),  as
         reported by the related borrower for the calendar year 1994 without any
         adjustment  for  inflation,  and (y) in the case of  clause  (i)(a)  or
         clause (i)(b)(2), as derived from such Trailing Twelve Month Reports or
         year-to-date  operating  statement,  as  the  case  may  be,  for  such
         Mortgaged Property.

                  Hotel  Loans.  For each  Mortgage  Loan that is  secured  by a
         Mortgage  encumbering a hotel  property (a "Hotel  Loan"),  the revenue
         component  of "Assumed  Net Cash Flow" is  comprised of (i) actual room
         revenue reported in Trailing Twelve Month Reports, and (ii)

                                      S-45

<PAGE>
<PAGE>



         additional actual income generated by the related Mortgaged Property as
         reflected in Trailing Twelve Month Reports.

                  Retail,  Office and Industrial  Loans.  For each Mortgage Loan
         that is secured  by a  Mortgage  encumbering  a retail,  office  and/or
         industrial  property (a "ROI Loan"),  the revenue component of "Assumed
         Net Cash Flow" is (a) comprised of (i)  annualized  in-place base rents
         reported in the most recent  borrower-supplied rent roll of the related
         Mortgaged Property, (ii) in most cases, expense reimbursements required
         to be made by tenants pursuant to the terms of their respective  leases
         or, in some cases, annualized expense reimbursements based upon figures
         reported in such rent roll or in previous  historical  statements,  and
         (iii)  percentage  rent,  if any,  expected to be  generated  by Credit
         Tenants (as defined below) at the related Mortgaged Property who have a
         three-year  history of paying  percentage  rent, in an amount generally
         equal to the lowest rent paid during such  three-year  period,  and (b)
         appropriately  adjusted (if  necessary)  for a vacancy  allowance  that
         reflects  the  greatest of (i) the  vacancy  and credit loss  allowance
         based on the assumptions  made in connection  with the  underwriting of
         the such Mortgage Loan at the time of its origination,  (ii) the actual
         annual vacancy rate at such Mortgaged  Property  reflected in such rent
         roll and (iii) a 5% annual vacancy and credit loss  allowance.  For the
         purposes  hereof,  with respect to any  Mortgaged  Property,  a "Credit
         Tenant" shall mean a tenant at such Mortgaged Property having long term
         debt obligations which are rated not less than investment grade.

                  The  "expense"  component  of  "Assumed  Net Cash Flow" is, in
         general,  based  upon the  annual  operating  expenses  as shown in the
         borrower-supplied  operating statements or, in some cases, the expenses
         used in the original  underwriting of the Mortgage Loan. In determining
         "Assumed Net Cash Flow", the following  assumptions were made as to the
         expenses  of a Mortgaged  Property  based upon its  property  type and,
         accordingly,  the  following  adjustments  were  made  to the  reported
         expenses,  including  adjustments to reflect (A) the most recent tax or
         insurance expense information  provided,  in most cases, by Midland or,
         in some  cases,  by the  originator  of the  related  Mortgage  Loan or
         reflected  in  Trailing  Twelve  Month  Reports  and (B) that  expenses
         reported  on an accrual  basis were  adjusted  to reflect  actual  cash
         expenses and items  reported by borrowers  as operating  expenses  were
         re-characterized as capital  expenditures (thus increasing "Assumed Net
         Cash Flow") where deemed appropriate.  The expense component of Assumed
         Net Cash Flow was determined in the following  manner for the following
         property types:

                  Multifamily  Loans.  For each  Multifamily  Loan,  the expense
         component of "Assumed Net Cash Flow" is  determined  based upon (i) the
         actual 1995 real property tax and  insurance  premium  expense  figures
         provided,  in  most  cases,  by  Midland  or,  in  some  cases,  by the
         originator of the related Mortgage Loan or reflected in Trailing Twelve
         Month  Reports,  (ii) an assumed  annual  management fee equal to 4% of
         effective annual gross rental income generated by the related Mortgaged
         Property  if such  Mortgaged  Property  has 100 or more  units or 5% of
         effective annual gross rental income generated by the related Mortgaged
         Property  if such  Mortgaged  Property  has less than 100 units,  (iii)
         annualized  monthly  deposits into a replacement  reserve account in an
         amount   generally  based  on  the  amount  disclosed  in  the  related
         engineering  report as the estimated cost of recommended  replacements,
         and (iv) all other expenses,  determined as described  below. The items
         constituting  "all  other  expenses"  referred  to in  the  immediately
         preceding clause (iv) are the additional  expenses reported in Trailing
         Twelve  Month  Reports or, if such  reports  were not  available to the
         Depositor,  the historical expenses reported in the operating statement
         of the related Mortgaged Property for the calendar year 1994,  adjusted
         upward at an annual rate of 4% to the end of the period  covered by the
         source reports from which gross income was determined (for example,  if
         the source report for base rents is dated June 30, 1995,  expenses from
         1994 were adjusted upward by 2%). If such 1994 expense figures were not
         available,  annualized 1995 year-to-date expense figures were utilized.
         Downward adjustments were made to the items

                                      S-46

<PAGE>
<PAGE>



         of "all other  expenses"  determined  as set forth above to reflect the
         deletion  therefrom of operating  statement  line items such as capital
         expenditures, interest, amortization, depreciation and the like.

                  Hotel  Loans.  For each Hotel Loan,  the expense  component of
         "Assumed  Net Cash Flow" is  determined  based upon (i) the actual real
         property  tax and  insurance  premium  expense as reflected in Trailing
         Twelve Month Reports, (ii) an assumed annual management fee equal to 4%
         of the gross annual income generated by the related Mortgaged  Property
         as such gross  annual  income is  reflected  in Trailing  Twelve  Month
         Reports,  (iii) an  assumed  annual  franchise  fee equal to 4% of room
         revenue  generated  by the  related  Mortgaged  Property  as such  room
         revenue is reflected in Trailing Twelve Month Reports,  (iv) annualized
         monthly deposits into a replacement  reserve account in an amount equal
         to 4% of room revenue  generated by the related  Mortgaged  Property as
         such room revenue is reflected in Trailing  Twelve Month  Reports,  and
         (v) all other expenses reflected in Trailing Twelve Month Reports.

                  Retail,  Office and Industrial  Loans.  For each ROI Loan, the
         expense  component of "Assumed Net Cash Flow" is determined  based upon
         (i) the actual 1995 real  property tax and  insurance  premium  expense
         figures  provided,  in most cases, by Midland or, in some cases, by the
         originator of the related Mortgage Loan or reflected in Trailing Twelve
         Month Reports,  (ii) an assumed annual management fee equal to, in most
         cases, 4% or, in some cases,  5% of the total annual revenue  generated
         by the related Mortgaged Property, (iii) all other expenses, determined
         as  described  below.  The  items  constituting  "all  other  expenses"
         referred  to  in  the  immediately   preceding  clause  (iii)  are  the
         additional  expenses used in the original  underwriting of the Mortgage
         Loan or the additional  historical  expenses  reported in the operating
         statement of the related Mortgaged Property for the calendar year 1994,
         adjusted  upward  at an  annual  rate  of 4% to the  end of the  period
         covered by the source reports from which base rent was determined  (for
         example,  if the source  report for base rents is dated June 30,  1995,
         expenses  from  1994 were  adjusted  upward  by 2%).  If such  original
         underwriting  expenses were not used and such 1994 expense figures were
         not  available,  annualized  1995  year-to-date  expense  figures  were
         utilized.  Downward  adjustments  were made to the items of "all  other
         expenses"  determined  as set  forth  above  to  reflect  the  deletion
         therefrom   of   operating   statement   line  items  such  as  capital
         expenditures, interest, amortization, depreciation and the like.

                  The  following  additional  items were also  reflected  in the
         expense  components  of the  respective  "Assumed  Net Cash  Flows"  in
         respect of the ROI Loans: (a) replacement reserve  requirements ranging
         from 15 to 25 cents per rentable  square foot  ("prsf");  (b) estimated
         tenant  improvement  costs  ("Normalized  Tenant  Improvement  Costs"),
         assuming that tenants (other than Credit  Tenants with remaining  lease
         terms in excess of ten years) renew their expiring  leases at a rate of
         60%,  estimated at a range of rates for renewal  tenants of $0 to $3.00
         prsf and at the  following  ranges of rates for new  tenants:  $2.50 to
         $8.00 prsf for retail properties; $1.25 to $1.50 prsf for outlet center
         properties;  and $4.00 to $10.00  prsf for office  properties;  and (c)
         estimated  leasing  commissions   ("Normalized  Leasing  Commissions"),
         assuming that tenants (other than Credit  Tenants with remaining  lease
         terms in excess of ten years) renew their expiring  leases at a rate of
         60%, at rates,  expressed as a percentage  of a stabilized  base rental
         rate,  ranging  from 3% to 5% for new  tenants  and from 0% to 2.5% for
         renewal tenants.  Normalized  Tenant  Improvement  Costs and Normalized
         Leasing  Commissions  are each adjusted  downward to reflect  occupancy
         adjustments with respect to the related Mortgaged Property and also are
         reduced by the portion  described below of the remaining lease rollover
         reserve established at the closing of the related ROI Loan. The balance
         of the  rollover  reserve with respect to each ROI Loan was provided by
         Midland.  Each such  balance  has been  divided  by the number of years
         remaining on the term of the related ROI Loan, and the aggregate of

                                      S-47

<PAGE>
<PAGE>



         the  related  Normalized  Tenant  Improvement  Costs  and  the  related
         Normalized  Leasing  Commissions  has been reduced by the amount of the
         annual reserve so determined.

                  Assumed Net Cash Flows and the revenues and expenditures  used
         to  determine  Assumed Net Cash Flows for each  Mortgaged  Property are
         largely derived from information furnished by the respective borrowers.
         Net income for a  Mortgaged  Property  as  determined  under  generally
         accepted  accounting  principles  ("GAAP") would not be the same as the
         stated  Assumed Net Cash Flows for such Mortgage  Property as set forth
         in the tables  herein.  In  addition,  Assumed Net Cash Flows are not a
         substitute  for or comparable to net operating  income as determined in
         accordance  with  GAAP as a  measure  of the  results  of a  property's
         operations  or a substitute  for cash flows from  operating  activities
         determined in accordance with GAAP as a measure of liquidity.

                  The  Debt  Service   Coverage  Ratios   presented  herein  are
         presented for  illustrative  purposes only and, as discussed above, are
         limited in their usefulness in assessing the current, or predicting the
         future,  ability of a Mortgaged  Property to generate  sufficient  cash
         flow to repay the related Mortgage Loan. Accordingly,  no assurance can
         be given, and no representation is made, that the Debt Service Coverage
         Ratios accurately reflect that ability.

                  (3)  "Adjusted  1994 NOI" for a  Mortgaged  Property  has been
         determined by adjusting  the 1994 net  operating  income as reported by
         the  related  borrower  (i)  upward  to net out (a)  amortization,  (b)
         depreciation,  (c) interest expense and (d) non-recurring capital items
         and (ii) downward to reflect (a) replacement reserves used in computing
         Assumed Net Cash Flow and (b) interest income.

                  (4)  References  in the  tables to "Loan to  Origination  Date
         Values" are references to the ratio, expressed as a percentage,  of the
         Cut-off Date Balance of a Mortgage Loan to the  corresponding  value of
         the related Mortgaged  Property as reflected in the appraisal  prepared
         in connection with the origination of such Mortgage Loan. The Mortgaged
         Properties were not, in most cases,  recently appraised by professional
         third-party appraisers. The fair market values of most of the Mortgaged
         Properties shown on the appraisals  thereof prepared in connection with
         the  origination  of the related  Mortgage  Loans,  are  unlikely to be
         reliable indicators of their current market values.

                   Accordingly, investors should not place undue reliance on the
         Loan  to   Origination   Date  Values  for  the  Mortgage   Loans.   No
         representation  is made that any origination date appraised value would
         approximate  either  the value that  would be  determined  in a current
         appraisal of the related Mortgaged Property or the amount that would be
         realized upon a sale.

                  (5)  References to "Years Built" are references to the year in
         which a Mortgaged Property was originally constructed.

                  (6)  References  to  "weighted averages"  and  "wtd. avg." are
         references  to  averages  weighted  on  the  basis  of the Cut-off Date
         Balances of the related Mortgage Loans.

                  (7) In the context of prepayment  restrictions,  references to
         (a) "Yield Maint." are references to Prepayment  Premiums calculated on
         the basis of a yield maintenance  formula, (b) "greater of 1% and Yield
         Maint." and "greater of 1%/Yield  Maint." are  references to Prepayment
         Premiums  calculated  on the  basis  of a  yield  maintenance  formula,
         subject to a minimum amount of no less than 1.0% of the amount prepaid,
         and (c) "Declining %" or "Declining  Pct." are references to Prepayment
         Premiums  calculated  as a  percentage  of the  amount  prepaid,  which
         percentage declines over time.

         The sum in any column of any of the following  tables may not equal the
indicated total due to rounding.


                                      S-48

<PAGE>
<PAGE>



                                 PROPERTY TYPES

<TABLE>
<CAPTION>

                                                                                                Weighted Averages
                                                                          --------------------------------------------------------
                                   Aggregate   % by Agg.      Highest                  Stated      Remaining               Loan to
      Property      Number of   Cut-off Date  Cut-off Date  Cut-off Date  Mortgage    Remaining      Amort.              Orig. Date
       Types          Loans       Balance       Balance       Balance       Rate      Term (Mo.)   Term (Mo.)   DSCR        Value
      -------        -------     ---------     ---------     ---------     ------     ----------   ----------   ----       ------
<S>                    <C>     <C>              <C>         <C>             <C>           <C>         <C>       <C>         <C> 
Multifamily            21      $ 73,154,562     34.50%      $11,745,454     9.478%        83          338       1.31x       70.38%
Retail                 12        66,397,916     31.31        11,623,738     9.494         74          315       1.29        68.03
Office/Industrial       1        28,276,818     13.34        28,276,818     8.375        119          323       1.26        65.00
Hotel                   5        24,244,468     11.43         6,002,015     8.596        116          236       1.88        62.15
Retail/Office           2        10,825,137      5.11         5,539,426     8.808         99          298       1.38        66.38
Industrial              1         5,425,637      2.56         5,425,637    10.875         49          229       1.34        51.67
Office                  1         3,721,096      1.75         3,721,096    10.625         44          224       1.52        50.97
- -----------------------------------------------------------------------------------------------------------------------------------

TOTALS                 43      $212,045,634    100.00%                      9.256         88            310     1.37x       66.96%

</TABLE>


                                     STATES

<TABLE>
<CAPTION>

                                                                                           Weighted Averages
                                                                        --------------------------------------------------------
                                 Aggregate    % by Agg.    Cum. % of                  Stated      Remaining            Loan to
                       Number   Cut-off Date Cut-off Date Initial Pool   Mortgage   Remaining      Amort.            Orig. Date
        States        of Loans    Balance      Balance      Balance        Rate     Term (Mo.)   Term (Mo.)   DSCR     Value
        ------        --------   ---------    ---------   ------------    ------    ----------   ----------   ----    ---------
<S>                        <C>   <C>              <C>          <C>         <C>             <C>         <C>     <C>      <C>   
Georgia                    11    $47,729,859      22.51%       22.51%      9.379%          92          325     1.37x    67.63%
Texas                       9     28,950,583      13.65        36.16      10.127           71          320     1.32     68.80
Washington                  1     28,276,818      13.34        49.50       8.375          119          323     1.26     65.00
New Jersey                  4     26,930,810      12.70        62.20       9.281           66          282     1.29     62.88
Florida                     4     22,417,866      10.57        72.77       9.268           83          338     1.28     69.25
Nevada                      1     11,745,454       5.54        78.31       9.550           67          343     1.23     73.16
Kansas                      2      8,553,770       4.03        82.34       8.404          116          236     2.16     56.94
Nebraska                    1      6,002,015       2.83        85.17       8.700          116          236     1.72     69.79
Connecticut                 1      5,539,426       2.61        87.79       8.625           82          298     1.38     72.41
New York                    3      5,527,686       2.61        90.39      10.725           58          254     1.50     55.32
Tennessee                   1      4,849,310       2.29        92.68       8.700          116          236     1.72     66.43
Arizona                     1      4,597,097       2.17        94.85       9.000           78          354     1.30     74.75
Oklahoma                    1      3,646,390       1.72        96.57       8.375          119          299     1.28     72.21
South Carolina              1      3,400,148       1.60        98.17       8.800          115          355     1.34     74.73
Maryland                    1      2,536,028       1.20        99.37      10.125           42          281     1.43     56.36
Louisiana                   1      1,342,375       0.63       100.00      10.700           70          346     1.35     72.56
- ------------------------------------------------------------------------------------------------------------------------------

TOTALS                     43   $212,045,634     100.00%                   9.256%          88          310     1.37x    66.96%

</TABLE>


                                   YEAR BUILT

<TABLE>
<CAPTION>

                                                                                                   Weighted Averages
                                                                            -------------------------------------------------------
                                     Aggregate    % by Agg.    Cum. % of                Stated    Remaining               Loan to
                          Number   Cut-off Date  Cut-off Date Initial Pool  Mortgage  Remaining     Amort.               Orig. Date
 Range of Years Built    of Loans     Balance     Balance       Balance       Rate    Term (Mo.)   Term (Mo.)   DSCR       Value
 --------------------    --------    ---------   ---------     ---------     ------   ----------   ----------   ----       ------
<S>                         <C>     <C>             <C>          <C>         <C>            <C>         <C>      <C>       <C>   
Prior to 1951                   5   $20,280,411     9.56%        9.56%       9.865%         74          264      1.41x     58.93%
1951 - 1960                     4    21,509,491    10.14        19.71        9.452          78          314      1.33      68.35
1961 - 1970                     8    20,015,874     9.44        29.15        9.515          88          327      1.40      68.98
1971 - 1980                    10    41,422,198    19.53        48.68        9.527          81          340      1.26      70.30
1981 - 1990                    15   102,815,645    48.49        97.17        8.969          94          308      1.39      66.36
After 1990                      1     6,002,015     2.83       100.00        8.700         116          236      1.72      69.79
- -----------------------------------------------------------------------------------------------------------------------------------

TOTALS                         43  $212,045,634   100.00%                   9.256%         88          310       1.37x     66.96%

</TABLE>


                                      S-49

<PAGE>
<PAGE>



                          DEBT SERVICE COVERAGE RATIOS

<TABLE>
<CAPTION>

                                                                                              Weighted Averages
                                                                         ----------------------------------------------------------
    Range of
  Debt Service                Aggregate      % by Agg.     Cum. % of                  Stated     Remaining             Loan to
    Coverage     Number of   Cut-off Date   Cut-off Date  Initial Pool    Mortgage   Remaining     Amort.             Orig. Date
     Ratios        Loans       Balance        Balance       Balance         Rate     Term (Mo.)  Term (Mo.)   DSCR      Value
     ------      ---------   ------------   ------------  ------------    --------   ----------  ----------   ----    ----------
<S>                 <C>       <C>             <C>            <C>          <C>         <C>         <C>         <C>      <C>
1.10x - 1.19x          4      $10,661,311       5.03%        5.03%        9.605%       72           335       1.13x     71.38%
1.20x - 1.29x         10       95,398,118      44.99        50.02         9.225        85           326       1.25      68.24
1.30x - 1.39x         14       56,138,509      26.47        76.49         9.249        94           315       1.34      67.03
1.40x - 1.49x          4       14,917,639       7.04        83.53         9.640        67           316       1.46      68.69
1.50x - 1.59x          5        9,774,681       4.61        88.14        10.096        60           284       1.55      59.22
1.60x - 1.69x          0                0       0.00        88.14         0.000         0             0       0.00       0.00
1.70x - 1.79x          5       21,778,841      10.27        98.41         8.803       114           238       1.73      64.71
1.80x -                1        3,376,535       1.59       100.00         7.950       116           236       2.82      45.02
- ------------------------------------------------------------------------------------------------------------------------------

TOTALS                43     $212,045,634     100.00%                     9.256%       88           310       1.37x     66.96%


</TABLE>



                         LOAN TO ORIGINATION DATE VALUES

<TABLE>
<CAPTION>

                                                                                                Weighted Averages
                                                                           --------------------------------------------------------
Range of Loan to                Aggregate      % by Agg.     Cum. % of                  Stated     Remaining             Loan to
Origination Date   Number of   Cut-off Date   Cut-off Date  Initial Pool    Mortgage   Remaining     Amort.             Orig. Date
     Values          Loans       Balance        Balance       Balance         Rate     Term (Mo.)  Term (Mo.)   DSCR      Value
     ------        ---------   ------------   ------------  ------------    --------   ----------  ----------   ----    ----------
<S>                 <C>       <C>             <C>            <C>          <C>         <C>         <C>         <C>      <C>
 45.00% - 49.99%         1      $3,376,535        1.59%       1.59%          7.950%         116       236      2.82x     45.02%
 50.00% - 54.99%         3      10,277,869        4.85        6.44          10.672           49       240      1.43      51.66
 55.00% - 59.99%         4      10,866,884        5.12       11.56           9.457           85       264      1.63      58.00
 60.00% - 64.99%         6      25,118,602       11.85       23.41           9.781           91       309      1.39      63.45
 65.00% - 69.99%        12      88,689,768       41.83       65.24           9.103           92       311      1.32      66.79
 70.00% - 74.99%        17      73,715,976       34.76      100.00           9.095           87       331      1.31      72.83
- -----------------------------------------------------------------------------------------------------------------------------------

TOTALS                  43    $212,045,634      100.00%                      9.256%          88       310      1.37x     66.96%


</TABLE>



                                 MORTGAGE RATES


<TABLE>
<CAPTION>

                                                                                                Weighted Averages
                                                                           --------------------------------------------------------
                                Aggregate      % by Agg.     Cum. % of                  Stated     Remaining             Loan to
    Range of       Number of   Cut-off Date   Cut-off Date  Initial Pool    Mortgage   Remaining     Amort.             Orig. Date
 Mortgage Rates      Loans       Balance        Balance       Balance         Rate     Term (Mo.)  Term (Mo.)   DSCR      Value
 --------------    ---------   ------------   ------------  ------------    --------   ----------  ----------   ----    ----------
<S>                 <C>       <C>             <C>            <C>          <C>         <C>         <C>         <C>      <C>
 7.50% - 7.99%        1      $  3,376,535        1.59%       1.59%          7.950%         116          236     2.82x       45.02%
 8.00% - 8.49%        3        38,868,662       18.33       19.92           8.330          119          327     1.27        67.30
 8.50% - 8.99%       12        65,800,868       31.03       50.95           8.753           90          284     1.45        68.53
 9.00% - 9.49%        5        26,129,747       12.32       63.28           9.135           97          332     1.27        68.33
 9.50% - 9.99%        9        32,682,335       15.41       78.69           9.715           74          340     1.32        68.97
10.00% -10.49%        5        12,343,297        5.82       84.51          10.170           67          316     1.39        65.51
10.50% -10.99%        6        24,995,439       11.79       96.30          10.721           63          290     1.30        62.79
11.00% -11.49%        2         7,848,751        3.70      100.00          11.019           50          340     1.32        64.25
- -----------------------------------------------------------------------------------------------------------------------------------

TOTALS               43      $212,045,634      100.00%                      9.256%          88          310    1.37x      66.96%

</TABLE>




                                      S-50

<PAGE>
<PAGE>




                  STATED REMAINING TERMS TO SCHEDULED MATURITY

<TABLE>
<CAPTION>

                                                                                                Weighted Averages
                                                                           --------------------------------------------------------
    Range of
     Stated                     Aggregate      % by Agg.     Cum. % of                  Stated     Remaining             Loan to
    Remaining      Number of   Cut-off Date   Cut-off Date  Initial Pool    Mortgage   Remaining     Amort.             Orig. Date
    Terms(mo.)       Loans       Balance        Balance       Balance         Rate     Term (mo.)  Term (mo.)   DSCR      Value
    ----------     ---------   ------------   ------------  ------------    --------   ----------  ----------   ----    ----------
<S>                 <C>       <C>             <C>            <C>          <C>         <C>         <C>         <C>      <C>
  25 -36             1       $11,623,738         5.48%        5.48%       8.875%            29         293      1.22x      66.52%
  37 -48             3        13,194,967         6.22        11.70       10.726             45         300      1.37       59.30
  49 -60             1         5,425,637         2.56        14.26       10.875             49         229      1.34       51.67
  61 -72            15        57,226,016        26.99        41.25       10.008             69         335      1.28       70.28
  73 -84             6        27,630,081        13.03        54.28        8.851             80         306      1.38       70.57
  85 -96             0                 0         0.00        54.28        0.000              0           0      0.00        0.00
  97 -108            3         6,815,044         3.21        57.49       10.028            106         346      1.31       64.38
 109 -120           14        90,130,151        42.51       100.00        8.582            117         302      1.45       66.05
- -----------------------------------------------------------------------------------------------------------------------------------


TOTALS              43      $212,045,634       100.00%                    9.256%            88         310      1.37x      66.96%


</TABLE>



                                    SEASONING

<TABLE>
<CAPTION>

                                                                                                Weighted Averages
                                                                           --------------------------------------------------------
                                Aggregate      % by Agg.     Cum. % of                  Stated     Remaining             Loan to
    Range of       Number of   Cut-off Date   Cut-off Date  Initial Pool    Mortgage   Remaining     Amort.             Orig. Date
  Seasoning(mo.)    Loans       Balance        Balance       Balance         Rate     Term (mo.)  Term (mo.)   DSCR      Value
  --------------   ---------   ------------   ------------  ------------    --------   ----------  ----------   ----    ----------
<S>                 <C>       <C>             <C>            <C>          <C>         <C>         <C>         <C>      <C>
   1 - 6               19     $115,179,657       54.32%       54.32%        8.623%         109         303      1.43x       67.28%
   7 -12                6       28,672,444       13.52        67.84         9.866           53         290      1.29        63.53
  13 -18               17       65,657,505       30.96        98.80        10.068           67         333      1.30        68.32
  19 -24                1        2,536,028        1.20       100.00        10.125           42         281      1.43        56.36
- ----------------------------------------------------------------------------------------------------------------------------------

TOTALS                 43     $212,045,634      100.00%                     9.256%          88         310      1.37x       66.96%


</TABLE>




                              CUT-OFF DATE BALANCES

<TABLE>
<CAPTION>

                                                                                                Weighted Averages
                                                                              -----------------------------------------------------
                                     Aggregate     % by Agg.      Cum. % of                  Stated     Remaining           Loan to
    Range of            Number of   Cut-off Date  Cut-off Date   Initial Pool  Mortgage   Remaining     Amort.           Orig. Date
  Date Balances            Loans       Balance       Balance       Balance       Rate     Term (mo.)  Term (mo.)  DSCR    Value
  -------------          ---------   ------------  ------------  ------------  --------   ----------  ----------  ----  ----------
<S>                        <C>       <C>           <C>            <C>          <C>         <C>         <C>         <C>   <C>

   $400,000 -    $499,999   1        $483,244        0.23%          0.23%       9.900%         66         342     1.52x   74.35%
   $500,000 -    $749,999   1         594,762        0.28           0.51        9.900          66         342     1.14    74.35
   $750,000 -    $999,999   2       1,806,590        0.85           1.36       10.932          88         316     1.46    64.28
 $1,000,000 -  $2,499,999   7      10,729,352        5.06           6.42       10.146          73         327     1.40    67.11
 $2,500,000 -  $4,999,999  15      60,842,760       28.69          35.11        9.004          98         294     1.49    65.36
 $5,000,000 -  $7,499,999  13      77,926,869       36.75          71.86        9.555          85         310     1.36    67.84
 $7,500,000 -  $9,999,999   1       8,016,048        3.78          75.64        9.850          70         346     1.25    68.51
$10,000,000 - $12,499,999   2      23,369,192       11.02          86.66        9.214          48         318     1.23    69.85
$12,500,000 - $19,999,999   0               0        0.00          86.66        0.000           0           0     0.00     0.00
$20,000,000 - $29,999,999   1      28,276,818       13.34         100.00        8.375         119         323     1.26    65.00
- ------------------------------------------------------------------------------------------------------------------------------------

TOTALS                     43    $212,045,634     100.00%                       9.256%         88         310     1.37x   66.96%

</TABLE>


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

Average Cut-off Date Balance:  $4,931,294.

                                      S-51

<PAGE>
<PAGE>



                             PREPAYMENT RESTRICTIONS


<TABLE>
<CAPTION>

                                                                                                  Weighted Averages
                                                                                  -------------------------------------------------
                                         Aggregate      % by Agg.     Highest                 Stated     Remaining          Loan to
   Prepayment                 Number    Cut-off Date   Cut-off Date  Cut-off Date  Mortgage  Remaining     Amort.         Orig. Date
   Restrictions              of Loans     Balance        Balance       Balance       Rate    Term (mo.)  Term (mo.)  DSCR   Value
  -------------              ---------  ------------   ------------  ------------  --------  ----------  ----------  ---- ----------
<S>                             <C>      <C>             <C>            <C>         <C>       <C>         <C>        <C>    <C>
Lockout then Yield Maint.        13     $64,372,778      30.36%       $6,956,251    9.838%      78          308      1.33x  66.21%
Lockout then greater of
    1% and Yield Maint.           6      53,699,257      25.32        28,276,818    8.411      112          319      1.28   67.97
Yield Maint. then Declining %    12      32,653,851      15.40        11,745,454    9.877       72          336      1.35   69.74
Greater of 1% and Yield Maint.
    then Declining %              6      25,451,542      12.00         8,016,048    9.577       84          343      1.26   67.95
Yield Maint. Only                 5      24,244,468      11.43         6,002,015    8.596      116          236      1.88   62.15
Lockout then Declining %          1      11,623,738       5.48        11,623,738    8.875       29          293      1.22   66.52
- ------------------------------------------------------------------------------------------------------------------------------------

TOTALS                           43    $212,045,634     100.00%                     9.256%      88          310      1.37x  66.96%

</TABLE>

In those cases  involving  Mortgage Loans with remaining  Lockout  Periods,  the
weighted average term to the expiration of such Lockout Periods is 3.3 years.




                                      S-52

<PAGE>
<PAGE>



                    PREPAYMENT RESTRICTIONS BY MORTGAGE RATE

<TABLE>
<CAPTION>

                                                          Weighted Averages
                                                         --------------------
                               Aggregate    % by Agg.                Stated
     Range of       Number   Cut-off Date  Cut-off Date  Mortgage    Remain.
  Mortgage Rates   of Loans    Balance       Balance       Rate     Term(mo.)
  --------------   --------   ---------    ------------  --------   ---------
<S>                   <C>     <C>            <C>          <C>        <C>
 7.50% -  7.99%       1       $3,376,535      1.59%        7.950%     116
 8.00% -  8.49%       3       38,868,662     18.33         8.330      119
 8.50% -  8.99%      12       65,800,868     31.03         8.753       90
 9.00% -  9.49%       5       26,129,747     12.32         9.135       97
 9.50% -  9.99%       9       32,682,335     15.41         9.715       74
10.00% - 10.49%       5       12,343,297      5.82        10.170       67
10.50% - 10.99%       6       24,995,439     11.79        10.721       63
11.00% - 11.49%       2        7,848,751      3.70        11.019       50
- -------------------------------------------------------------------------

TOTALS               43     $212,045,634    100.00%        9.256%      88



<CAPTION>

                                         As a % (by Cut-off Date Balance)
                                               of Mortgage Rate Range
                   -----------------------------------------------------------------------------------
                                                                                             % Greater
                                              % Yield                       % Lockout           of
                    % Lockout                   Maint.                         then           1%/Yield
                      then        % Lockout      then                        Greater        Maint. then
     Range of       Declining    then Yield   Declining    % Yield         of 1%/Yield      Declining
  Mortgage Rates       Pct.        Maint.        Pct.     Maint. Only         Maint.           Pct.
  --------------    ---------    -----------  ----------  -----------      -----------    ------------
<S>                   <C>     <C>            <C>          <C>              <C>               <C>
 7.50% -  7.99%       0.00%       0.00%         0.00%        1.59%            0.00%           0.00%
 8.00% -  8.49%       0.00        0.00          0.00         0.00            18.33            0.00
 8.50% -  8.99%       5.48        8.71          0.00         9.84             6.99            0.00
 9.00% -  9.49%       0.00        6.44          0.00         0.00             0.00            5.88
 9.50% -  9.99%       0.00        0.00         10.42         0.00             0.00            5.00
10.00% - 10.49%       0.00        1.20          3.92         0.00             0.00            0.70
10.50% - 10.99%       0.00       10.73          0.63         0.00             0.00            0.42
11.00% - 11.49%       0.00        3.27          0.43         0.00             0.00            0.00
- ------------------------------------------------------------------------------------------------------

TOTALS                5.48%      30.36%        15.40%       11.43%          25.32%          12.00%



</TABLE>


                                      S-53

<PAGE>
<PAGE>



                     PREPAYMENT LOCKOUT/PREMIUM ANALYSIS(A)


<TABLE>
<CAPTION>


                                                            Percentage of Mortgage Pool By Prepayment
                                                               Restriction Assuming No Prepayments
                              -------------------------------------------------------------------------------------------
                                Current      12 Mo.       24 Mo.       36 Mo.       48 Mo.        60 Mo.        72 Mo.
   Prepayment Restrictions    Feb., 1996   Feb., 1997   Feb.,1998    Feb., 1999   Feb., 2000    Feb., 2001    Feb., 2002
   -----------------------    ----------   ----------   ---------    ----------   ----------    ----------    ----------
<S>                              <C>         <C>          <C>          <C>           <C>           <C>           <C>
Locked-out                       61.16%      61.18%       47.18%       40.41%        6.75%         1.98%         0.00%
Yield Maint.(B)                  38.84       38.82        47.35        51.81        69.56         72.12         88.57
Declining %:
 5.0%                             0.00        0.00         0.00         0.00         0.00          0.00          4.03
 4.0% to 4.99%                    0.00        0.00         0.00         0.00         0.00          0.00          0.00
 3.0% to 3.99%                    0.00        0.00         0.00         7.78         0.00          0.00          5.42
 2.0% to 2.99%                    0.00        0.00         5.46         0.00        23.68          1.41          0.00
 1.0% to 1.99%                    0.00        0.00         0.00         0.00         0.00         24.48          0.00
No Prepayment Premium             0.00        0.00         0.00         0.00         0.00          0.00          1.98
- -------------------------------------------------------------------------------------------------------------------------

TOTALS                          100.00%     100.00%      100.00%      100.00%      100.00%       100.00%       100.00%
- ------

</TABLE>

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

(A)      This table sets forth an analysis of the  percentage  of the  declining
         balance of the Mortgage  Pool that,  on February 1 of each of the years
         indicated,  will be within a period in which Principal  Prepayments are
         prohibited  (that  is,  in a  Lockout  Period)  or in  which  Principal
         Prepayments  must be accompanied by the indicated  Prepayment  Premium.
         The  table  was  prepared  generally  on  the  basis  of  the  Modeling
         Assumptions     set     forth     under     "YIELD     AND     MATURITY
         CONSIDERATIONS--Weighted  Average  Life"  herein,  except  that  it was
         assumed in preparing the foregoing  table that no Mortgage Loan will be
         prepaid, voluntarily or involuntarily.

(B)      Includes greater of 1% and Yield Maint.



                                      S-54


<PAGE>
<PAGE>



The Mortgage Loan Seller

         Salomon  Brothers  Realty Corp.  (the  "Mortgage Loan Seller") is a New
York corporation,  and is an affiliate of the Depositor and the Underwriter. The
principal  executive  offices of the  Mortgage  Loan Seller are located at Seven
World Trade Center,  New York, New York 10048 and its telephone  number is (212)
783-5638.

Assignment of the Mortgage Loans; Repurchases

         The  Depositor  will acquire the Mortgage  Loans from the Mortgage Loan
Seller pursuant to an agreement (the "Mortgage Loan Purchase  Agreement")  among
the Depositor,  the Mortgage Loan Seller and the  Underwriter.  On or before the
Closing Date, at the direction of the  Depositor,  the Mortgage Loan Seller will
transfer the Mortgage Loans, without recourse, to the Trustee for the benefit of
the  Certificateholders.  In connection  with such  transfer,  the Mortgage Loan
Seller, at the direction of the Depositor, will, on the Closing Date, deliver to
the Trustee or to a document custodian appointed by the Trustee (a "Custodian"),
among other things,  the following  documents with respect to each Mortgage Loan
(collectively,  as to each Mortgage Loan, the "Mortgage File"): (i) the original
Mortgage Note,  endorsed,  without recourse,  to the order of Trustee;  (ii) the
original  or a copy of the  Mortgage,  together  with an original or copy of any
intervening assignments of the Mortgage, in each case with evidence of recording
indicated  thereon;  (iii) the original or a copy of any related  assignment  of
rents (if such item is a document separate from the Mortgage),  together with an
original or copy of any intervening  assignments of such assignment of rents, in
each case  with  evidence  of  recording  indicated  thereon;  (iv) an  original
assignment of the Mortgage in favor of the Trustee and in recordable  form;  (v)
an original  assignment  of any related  assignment  of rents (if such item is a
document  separate  from the Mortgage) in favor of the Trustee and in recordable
form; (vi) originals or copies of all written modification  agreements,  if any,
in those  instances in which the terms or provisions of the Mortgage or Mortgage
Note  have  been  modified;  (vii)  the  original  or a copy  of the  policy  or
certificate of lender's title insurance issued on the date of the origination of
such  Mortgage  Loan,  or, if such policy has not been issued,  an  irrevocable,
binding  commitment to issue such title  insurance  policy;  and (viii) any file
copies of any UCC financing  statements  in the  possession of the Mortgage Loan
Seller.

         The  Trustee or a  Custodian  on its behalf  will be required to review
each Mortgage File within a specified period  following its receipt thereof.  If
any of the  above-described  documents is found during the course of such review
to be missing  from any  Mortgage  File or  defective,  and in either  case such
omission  or defect  materially  and  adversely  affects  the  interests  of the
Certificateholders,  the Mortgage Loan Seller, if it cannot deliver the document
or cure the defect  within a period of 90 days  following  its receipt of notice
thereof, will be obligated pursuant to the Mortgage Loan Purchase Agreement (the
relevant rights under which will be assigned by the Depositor to the Trustee) to
repurchase the affected  Mortgage Loan within such 90-day period at a price (the
"Purchase Price") generally equal to the sum of (i) the unpaid principal balance
of such  Mortgage  Loan,  (ii) unpaid  accrued  interest on such  Mortgage  Loan
(calculated  at the  Mortgage  Rate)  to but not  including  the Due Date in the
Collection Period in which the purchase is to occur, and (iii) certain servicing
expenses that are reimbursable to the Master Servicer and the Special  Servicer,
plus accrued and unpaid interest thereon (calculated at the Reimbursement Rate).
The foregoing repurchase obligation will constitute the sole remedy available to
the  Certificateholders  and the Trustee for any uncured failure to deliver,  or
any uncured defect in, a constituent  Mortgage Loan document.  The Mortgage Loan
Seller  will be solely  responsible  for such  repurchase  obligation,  and such
obligation will not be the  responsibility  of the Depositor or any of its other
affiliates.

         The Pooling and Servicing  Agreement will require the Trustee  promptly
(and in any  event  within  75 days of the  Closing  Date) to cause  each of the
assignments  described in clauses (iv) and (v) of the second preceding paragraph
to be submitted for recording in the real property  records of the  jurisdiction
in which the related  Mortgaged  Property is located.  See  "DESCRIPTION  OF THE
AGREEMENTS--Assignment of Mortgage Assets; Repurchases" in the Prospectus.

                                      S-55

<PAGE>
<PAGE>




Representations and Warranties; Repurchases

         In the Mortgage Loan Purchase Agreement,  the Mortgage Loan Seller will
represent  and warrant with  respect to each  Mortgage  Loan,  as of the Closing
Date, or as of such other date specifically  provided in the  representation and
warranty,  among other things,  generally,  that: (i) the  information set forth
with respect to each Mortgage Loan in the loan schedule attached to the Mortgage
Loan Purchase  Agreement is complete,  true and correct in all material respects
as of the date of the Mortgage  Loan  Purchase  Agreement  and as of the Cut-off
Date;  (ii) the  Mortgage  Loan Seller had good title to, and was the sole owner
of, each  Mortgage  Loan and has conveyed to the  Depositor  all of the Mortgage
Loan Seller's legal and beneficial  interest in and to the Mortgage Loans,  free
and clear of any  pledge,  lien or security  interests;  (iii) as of the Cut-off
Date, no scheduled  payment of principal and/or interest under any Mortgage Loan
was 30 days or more  past  due,  and no  Mortgage  Loan has been 30 days or more
delinquent  on more than one  occasion in the  twelve-month  period  immediately
preceding  the  Cut-off  Date;  (iv)  each  Mortgage  constitutes  a  valid  and
enforceable first lien upon the related Mortgage Property, free and clear of all
liens  and  encumbrances  with the  exception  of  certain  permitted  liens and
encumbrances;  (v) no  Mortgage  has been  satisfied,  cancelled,  rescinded  or
subordinated in whole or in part, and no Mortgaged Property has been released in
whole or in material  part from the lien of the related  Mortgage;  (vi) none of
the terms of any Mortgage  has been waived,  altered or modified in any respect,
except by written instruments, all of which are included in the related Mortgage
File; (vii) there is no proceeding pending for the total or partial condemnation
of any  Mortgaged  Property;  (viii) the lien of each  Mortgage is insured by an
American Land Title  Association  lender's title insurance policy (or equivalent
policy form)  insuring the Mortgage Loan Seller as to the first priority lien of
the Mortgage in the original principal amount of the related Mortgage Loan after
all  advances of  principal,  and such policy is in full force and effect and is
assignable  to or  endorsable  in favor of the  Trustee  for the  benefit of the
Certificateholders;  (ix) the  proceeds  of each  Mortgage  Loan have been fully
disbursed and there is no requirement for future advances thereunder; (x) in the
case of any Mortgage which is a deed of trust, a trustee,  duly qualified  under
applicable law to serve as such,  has been properly  designated and currently so
serves; (xi) to the Mortgage Loan Seller's  knowledge,  except as set forth in a
property  condition report  previously  delivered by the Mortgage Loan Seller to
the  Depositor,  each  Mortgaged  Property  is free and clear of any damage that
would  materially  and  adversely  affect its value as security  for the related
Mortgage Loan; (xii) an environmental  assessment with respect to each Mortgaged
Property  was  conducted  in  connection  with the  origination  of the  related
Mortgage  Loan,  and either  (a) the report  prepared  in  connection  with such
assessment does not reveal any known circumstances or conditions with respect to
the related Mortgaged Property that rendered such property,  at the date of such
report,  in material  violation of any applicable  environmental  laws or (b) if
such report does reveal any such  circumstances  or conditions and the same have
not been subsequently  remediated in all material respects,  then either (1) the
expenditure  of funds  necessary to effect such  remediation  is not material in
relation to the  outstanding  principal  balance of such Mortgage Loan, or (2) a
sufficient escrow of funds exists for purposes of effecting such remediation, or
(3) the related  borrower or other  responsible  party is currently  taking such
actions,  if any, with respect to such  circumstances or conditions as have been
required by the applicable governmental regulatory authority; (xii) the Mortgage
Note,  Mortgage and other  agreements  executed in connection with each Mortgage
Loan are the legal,  valid and binding  obligation of the maker thereof;  (xiii)
each Mortgaged Property consists of a fee simple estate in real property, and no
Mortgage  Loan is secured in any  material  part by the  interest of the related
borrower  as a lessee  under a ground  lease of real  property;  and  (xiv)  the
Mortgage Loan Seller has not advanced funds, or induced,  solicited or knowingly
received  any advance of funds by a party other than the owner of the  Mortgaged
Property for the payment of any amount  required by the related  Mortgage  Loan,
except with respect to the Mortgage  Loan  designated  on Annex A as Loan ID No.
25, with respect to which the Mortgage  Loan Seller may have  received  Mortgage
Loan payments from the co-maker of the related Mortgage Note, which does not own
the related Mortgaged Property.


                                      S-56

<PAGE>
<PAGE>



         In the case of a breach  of any of the  foregoing  representations  and
warranties  that   materially  and  adversely   affects  the  interests  of  the
Certificateholders,  the  Mortgage  Loan  Seller,  if it cannot cure such breach
within a period of 90 days  following  its  receipt of notice  thereof,  will be
obligated  pursuant to the Mortgage Loan Purchase Agreement (the relevant rights
under which will be assigned by the Depositor to the Trustee) to repurchase  the
affected  Mortgage  Loan within such 90-day  period at the  applicable  Purchase
Price.

         The foregoing  repurchase  obligation  will  constitute the sole remedy
available to the  Certificateholders  and the Trustee for any uncured  breach of
the Mortgage Loan Seller's representations and warranties regarding the Mortgage
Loans. The Mortgage Loan Seller will be the sole Warranting Party (as defined in
the Prospectus) in respect of the Mortgage Loans,  and neither the Depositor nor
any of its  other  affiliates  will be  obligated  to  repurchase  any  affected
Mortgage  Loan  in  connection  with a  breach  of the  Mortgage  Loan  Seller's
representations  and  warranties  if the  Mortgage  Loan Seller  defaults on its
obligation to do so. See  "DESCRIPTION  OF THE  AGREEMENTS--Representations  and
Warranties; Repurchases" in the Prospectus.

Changes In Mortgage Pool Characteristics

         The description in this Prospectus  Supplement of the Mortgage Pool and
the Mortgaged Properties is based upon the Mortgage Pool as it is expected to be
constituted  at the time  the  Offered  Certificates  are  issued.  Prior to the
issuance of the Offered  Certificates,  a Mortgage  Loan may be removed from the
Mortgage Pool if the Depositor deems such removal necessary or appropriate or if
it is prepaid.  A limited  number of other mortgage loans may be included in the
Mortgage  Pool  prior  to the  issuance  of  the  Offered  Certificates,  unless
including such mortgage loans would materially alter the  characteristics of the
Mortgage Pool as described herein. It is believed 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 Offered  Certificates  are issued,  although
the range of Mortgage Rates, 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 Offered  Certificates on or shortly after the Closing Date 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 Offered  Certificates.  If  Mortgage  Loans are removed  from or
added to the Mortgage Pool as described in the preceding paragraph, such removal
or addition will be noted in the Form 8-K.


                         SERVICING OF THE MORTGAGE LOANS

General

         The Master  Servicer  and the  Special  Servicer,  either  directly  or
through  sub-servicers,  will be required to service and administer the Mortgage
Loans on behalf of the Trust Fund and for the benefit of the  Certificateholders
in accordance with, and subject to, applicable law, the terms of the Pooling and
Servicing Agreement and the terms of the respective Mortgage Loans. In addition,
each of the Master Servicer and the Special Servicer will be required to conduct
such servicing,  to the extent consistent with the foregoing, in the same manner
as would prudent  institutional  commercial  mortgage loan  servicers  servicing
mortgage loans comparable to the Mortgage Loans,  but with no less care,  skill,
prudence and diligence than that with which it services  mortgage loans owned by
it,  and in any  case  with a view to the  timely  collection  of all  scheduled
payments of principal  and interest  under the Mortgage  Loans or, if a Mortgage
Loan comes into and continues in default and no satisfactory arrangements can be
made for the  collection of the  delinquent  payment,  the  maximization  of the
recovery on such Mortgage Loan to  Certificateholders  on a present value basis,
and without regard to: (i) any relationship that it or any of its affiliates may
have with the related borrower;  (ii) its ownership (or that of an affiliate) of
any Certificate;  (iii) any obligation to make P&I Advances or advances to cover
certain servicing expenses;  and (iv) its right or the right of any affiliate to
receive  compensation  for services or  reimbursement of costs under the Pooling
and Servicing Agreement or with respect to any particular transaction.

                                      S-57

<PAGE>
<PAGE>




         The Master Servicer initially will be responsible for the servicing and
administration of the entire Mortgage Pool.  However,  the Special Servicer will
be responsible for servicing and administering any Mortgage Loan as to which (a)
any Monthly Payment becomes  delinquent 60 or more days (or 120 or more days if,
in the case of a  Balloon  Payment,  the  Master  Servicer  determines  that the
related  borrower has  obtained  within 60 days after  maturity a commitment  to
refinance and such refinancing is to occur within 120 days after maturity);  (b)
the Master  Servicer  determines  that a default in making a Monthly  Payment is
likely to occur within 30 days and is likely to remain  unremedied  for at least
60  days  (unless,  in the  case  of a  Balloon  Payment,  the  Master  Servicer
determines  that the  related  borrower  has  obtained or will be able to obtain
within 60 days after maturity a commitment to refinance and such  refinancing is
expected to occur within 120 days after maturity);  (c) a default (other than as
described in clause (a) above) occurs that  materially  impairs the value of the
Mortgaged  Property as security  for the Mortgage  Loan or otherwise  materially
adversely  affects  the  interests  of  Certificateholders  and  that  continues
unremedied for the applicable  grace period under the terms of the Mortgage Loan
(or, if no grace period is specified,  for 30 days); (d) a decree or order under
any  bankruptcy,  insolvency  or similar  law is  entered  against  the  related
borrower;  (e) the related borrower consents to the appointment of a conservator
or  receiver  or  liquidator  in any  insolvency  or similar  proceedings  of or
relating to such related borrower or of or relating to all or substantially  all
of its property; (f) the related borrower admits in writing its inability to pay
its debts  generally as they become due,  files a petition to take  advantage of
any applicable insolvency or reorganization statute, makes an assignment for the
benefit of its creditors, or voluntarily suspends payment of its obligations; or
(g) the Master Servicer  receives  notice of the  commencement of foreclosure or
similar  proceedings with respect to the related Mortgaged Property (each of the
events described in the foregoing clauses (a) through (g), a "Servicing Transfer
Event").

         Upon the  occurrence of a Servicing  Transfer Event with respect to any
Mortgage  Loan, and prior to the  acceleration  of amounts due under the related
Mortgage Note or  commencement of any  foreclosure of similar  proceedings,  the
Master  Servicer is required to transfer  its  servicing  responsibilities  with
respect  thereto to the Special  Servicer.  Notwithstanding  such transfer,  the
Master  Servicer  will  continue  to  receive  payments  on such  Mortgage  Loan
(including  amounts  collected  by  the  Special  Servicer),   to  make  certain
calculations  with  respect  to such  Mortgage  Loan,  and to  make  remittances
(including,  if  necessary,  P&I Advances)  and prepare  certain  reports to the
Trustee  and/or the  Certificateholders  with respect to such Mortgage  Loan. If
title to the  related  Mortgaged  Property  is  acquired by the Trust Fund (upon
acquisition,  an "REO Property"),  whether through foreclosure,  deed-in-lieu of
foreclosure or otherwise,  the Special  Servicer will continue to be responsible
for the operation and management thereof. Mortgage Loans serviced by the Special
Servicer  are referred to herein as  "Specially  Serviced  Mortgage  Loans" and,
together with any REO  Properties,  constitute  "Specially  Serviced  Trust Fund
Assets." The Master  Servicer (if other than the Special  Servicer) will have no
responsibility  for the Special  Servicer's  performance of its duties under the
Pooling and Servicing Agreement.

         A Mortgage  Loan will cease to be a Specially  Serviced  Mortgage  Loan
(and will become a  "Corrected  Mortgage  Loan" as to which the Master  Servicer
will re-assume servicing responsibilities):

                  (w) with respect to the circumstances  described in clause (a)
         of the second preceding  paragraph,  when the related borrower has made
         three  consecutive  full and timely Monthly Payments under the terms of
         such  Mortgage  Loan (as such  terms  may be  changed  or  modified  in
         connection  with a  bankruptcy  or  similar  proceeding  involving  the
         related  borrower or by reason of a  modification,  waiver or amendment
         granted or agreed to by the Special Servicer);

                  (x) with  respect to the  circumstances  described  in clauses
         (b),  (d),  (e) and (f) of the second  preceding  paragraph,  when such
         circumstances cease to exist in the good faith,  reasonable judgment of
         the Special Servicer;

                  (y) with respect to the circumstances  described in clause (c)
         of the second preceding paragraph, when such default is cured; and

                                      S-58

<PAGE>
<PAGE>




                  (z) with respect to the circumstances  described in clause (g)
         of  the  second   preceding   paragraph,   when  such  proceedings  are
         terminated;

so long as at that time no  circumstance  identified in such clauses (a) through
(g) exists that would cause the Mortgage Loan to continue to be characterized as
a Specially Serviced Mortgage Loan.

         Set forth below,  following  the  subsection  captioned  "--The  Master
Servicer  and the  Special  Servicer,"  is a  description  of certain  pertinent
provisions of the Pooling and Servicing  Agreement  relating to the servicing of
the Mortgage Loans.  Reference is also made to the Prospectus,  in particular to
the section captioned "DESCRIPTION OF THE AGREEMENTS," for important information
in addition to that set forth herein  regarding the terms and  conditions of the
Pooling and Servicing  Agreement as they relate to the rights and obligations of
the Master Servicer and Special  Servicer  thereunder.  In general,  the Special
Servicer  possesses  rights and  obligations  comparable  to those of the Master
Servicer    described   in   the   Prospectus   under    "DESCRIPTION   OF   THE
AGREEMENTS--Sub-Servicers," "--Evidence as to Compliance" and "--Certain Matters
Regarding  a Master  Servicer  and the  Depositor."  In  addition,  the  Special
Servicer  will  be   responsible   for   performing   the  servicing  and  other
administrative  duties attributable to the Master Servicer under "DESCRIPTION OF
THE  AGREEMENTS"  in the Prospectus  (and, in  particular,  under the subsection
thereof captioned  "--Realization Upon Defaulted Whole Loans"),  insofar as such
duties relate to Specially Serviced Mortgage Loans and REO Properties.  However,
information  herein  supersedes  any  contrary  information  set  forth  in  the
Prospectus.

The Master Servicer and the Special Servicer

         Midland Loan  Services,  L.P.  ("Midland")  will  initially act both as
master servicer (in such capacity,  the "Master  Servicer") and special servicer
(in such  capacity,  the  "Special  Servicer")  for the Trust Fund.  Midland was
organized  under  the  laws of the  State  of  Missouri  in  1992  as a  limited
partnership.  Midland is a real estate financial services company which provides
loan  servicing  and  asset   management  for  large  pools  of  commercial  and
multifamily  real  estate  assets and which  originates  commercial  real estate
loans.  Midland's  address is 2001 Shawnee  Mission  Parkway,  Shawnee  Mission,
Kansas  66205.  A business  development  and  marketing  office is maintained by
Midland in Washington, D.C.

         As of December 31, 1995,  Midland and its affiliates  were  responsible
for the servicing of approximately  11,490 commercial and multifamily loans with
an aggregate principal balance of approximately $9.0 billion, the collateral for
which is  located in all 50  states.  Approximately  9,960 of such loans with an
aggregate  principal balance of approximately $5.9 billion pertain to commercial
and  multifamily   mortgage-backed   securities   issued  in  20  securitization
transactions.   Property  type  concentrations   within  the  portfolio  include
multifamily,  office,  retail,  hotel/motel and other types of income  producing
properties.  Midland and its affiliates  also provide  commercial loan servicing
for newly-originated  loans and loans acquired in the secondary market on behalf
of issuers of commercial and multifamily mortgage-backed  securities,  financial
institutions and private investors.

         Midland  has  been  approved  as a  master  and  special  servicer  for
investment grade commercial and multifamily  mortgage-backed securities by Fitch
and  Standard  & Poor's.  Midland  is ranked  "Above  Average"  as a  commercial
mortgage servicer and asset manager by Standard & Poor's,  and "Acceptable" as a
master servicer and "Above Average" as a special  servicer by Fitch.  Standard &
Poor's rates commercial  mortgage servicers and special servicers in one of five
rating categories: Strong, Above Average, Average, Below Average and Weak. Fitch
rates special  servicers in one of five  categories:  Superior,  Above  Average,
Average,  Below  Average and  Unacceptable.  Fitch  rates  master  servicers  as
Acceptable or Unacceptable.

         The Trustee  will be required to  terminate  the services of Midland or
any  successor  thereto as Special  Servicer  under the  Pooling  and  Servicing
Agreement if (i) it receives from the Operating  Adviser written notice that the
Operating  Adviser wishes to appoint a successor  Special Servicer and (ii) such
successor will, among other things, be reasonably  acceptable to the Trustee and
the

                                      S-59

<PAGE>
<PAGE>



Depositor;  provided that (as  confirmed in writing by the Rating  Agencies) the
succession of such proposed successor will not adversely affect the then current
ratings on the Certificates.

         The information set forth herein  concerning  Midland has been provided
by it, and neither the Depositor nor the Underwriter makes any representation or
warranty as to the accuracy or completeness of such information.

Servicing and Other Compensation and Payment of Expenses

         The principal compensation to be paid to the Master Servicer in respect
of its servicing  activities will be the Master  Servicing Fee, out of which the
Master  Servicer  shall  pay to the  Trustee  the  Trustee's  fee.  The  "Master
Servicing  Fee" will be payable  monthly on a  loan-by-loan  basis from  amounts
received in respect of  interest  on each  Mortgage  Loan  (including  Specially
Serviced  Mortgage  Loans and Mortgage  Loans as to which the related  Mortgaged
Property  has  become an REO  Property),  will  accrue  at a rate  (the  "Master
Servicing  Fee Rate")  equal to 0.0725%  per annum and will be  computed  on the
basis of the same principal amount and for the same period  respecting which any
related  interest  payment  on the  Mortgage  Loan is  computed.  As  additional
servicing  compensation,  the Master  Servicer  will be  entitled  to retain all
modification  fees, late charges and NSF check charges  collected from borrowers
on  Mortgage  Loans  other  than  Specially  Serviced  Mortgage  Loans  and  all
Prepayment  Interest Excesses collected on any Mortgage Loans. In addition,  the
Master Servicer will be entitled to receive any fee paid by the related borrower
in connection  with the assumption of any Mortgage Loan,  other than a Specially
Serviced  Mortgage  Loan,  up to the  lesser  of  (a)  1.0%  of the  outstanding
principal  balance  of such  Mortgage  Loan  and  (b)  $75,000.  Any  additional
assumption  fees  collected in respect of any Mortgage  Loan will be paid to the
holders of REMIC  Residual  Certificates.  In addition,  the Master  Servicer is
authorized to invest or direct the  investment  of funds held in those  accounts
maintained by it or the Trustee  constituting part of the Certificate Account in
certain  short-term  United States  government  securities and other  investment
grade  obligations.  The Master Servicer will be entitled to retain any interest
or other income earned on such funds,  but shall be required to cover any losses
from its own funds  without  any right to  reimbursement.  In  addition,  to the
extent not required by law or the terms of the related  Mortgage Loan  documents
to be paid to the related borrower,  interest earned on escrow funds held by the
Master Servicer may also be retained thereby.

         If a borrower  voluntarily  prepays a Mortgage Loan in whole or in part
during  any  Collection  Period  on a date that is prior to its Due Date in such
Collection Period,  then the amount of interest (net of related Master Servicing
Fees and  without  regard to any  Prepayment  Premium)  that will  generally  be
collected on the amount of and in connection with such principal prepayment will
be less (such shortfall,  a "Prepayment Interest Shortfall") than a full month's
interest  (net of  related  Master  Servicing  Fees and  without  regard  to any
Prepayment  Premium) thereon.  If such a principal  prepayment occurs during any
Collection  Period after the Due Date for such Mortgage Loan in such  Collection
Period,  then the amount of interest (net of related  Master  Servicing Fees and
exclusive of any  Prepayment  Premium) that will be payable on the amount of and
in connection with such principal  prepayment  will exceed (such excess,  to the
extent collected,  a "Prepayment  Interest Excess") a full month's interest (net
of related  Master  Servicing  Fees and  exclusive  of any  Prepayment  Premium)
thereon.  Any Prepayment  Interest Excesses collected will be paid to the Master
Servicer as additional  servicing  compensation.  However,  with respect to each
Distribution  Date,  the Master  Servicer  will be required to deposit  into the
Certificate Account (such deposit, a "Compensating  Interest Payment"),  without
any right of  reimbursement  therefor,  an amount equal to the lesser of (i) its
servicing  compensation  for  the  related  Collection  Period,   including  any
Prepayment  Interest Excesses received during such Collection  Period,  and (ii)
the  aggregate of any  Prepayment  Interest  Shortfalls  experienced  during the
related  Collection  Period.  Compensating  Interest  Payments  will  not  cover
interest  shortfalls that result from the liquidation of any defaulted  Mortgage
Loan or REO Property during any Collection  Period prior to the related Due Date
therein,  and Prepayment  Interest Excesses will not include any excess interest
that results from the liquidation of any defaulted Mortgage Loan or REO Property
during any Collection Period after the related Due Date herein.

                                      S-60

<PAGE>
<PAGE>




         The  principal  compensation  to be paid  to the  Special  Servicer  in
respect of its special  servicing  activities will be the Special  Servicing Fee
(together with the Master  Servicing  Fee, the "Servicing  Fees") and, under the
circumstances described herein, Modification Fees and Resolution Fees. As is the
case with the Master Servicing Fee, but only as to Specially  Serviced  Mortgage
Loans and Mortgage Loans as to which the related  Mortgaged  Property has become
an REO Property, the "Special Servicing Fee" will accrue at a rate (the "Special
Servicing Fee Rate") equal to 0.350% per annum and will be computed on the basis
of the same  principal  amount  and for the same  period  respecting  which  any
related  interest  payment on the related  Specially  Serviced  Mortgage Loan is
computed. In contrast to Master Servicing Fees, however,  Special Servicing Fees
will be payable monthly from general  collections on all the Mortgage Loans. The
Special Servicing Fee with respect to any Specially  Serviced Mortgage Loan will
cease to accrue if such loan  becomes a  Corrected  Mortgage  Loan.  The Special
Servicer will be entitled to a "Modification Fee" with respect to each Corrected
Mortgage Loan (other than a Corrected Mortgage Loan that previously has become a
Corrected Mortgage Loan two or more times) if, during the time the Mortgage Loan
was most recently a Specially  Serviced  Mortgage Loan: (i) the stated  maturity
thereof  was  extended,  (ii) the amount of the  Monthly  Payment  payable  with
respect  thereto  was reduced  for a period in excess of 12  consecutive  months
following the date it became a Corrected  Mortgage  Loan, or (iii) any amount of
scheduled  principal or interest  thereunder was forgiven  following the Special
Servicer's good faith  negotiations with the related  borrower,  in any event in
connection  with and in furtherance  of its becoming a Corrected  Mortgage Loan.
The  Modification  Fee will equal 0.50% (or, if there was solely an extension of
the stated  maturity of such Mortgage Loan,  0.25%) of the principal  balance of
the  Mortgage  Loan at the time it became a Corrected  Mortgage  Loan,  less the
amount of any  modification  fees  collected  by the Special  Servicer  from the
related borrower. The Special Servicer will be entitled to a "Resolution Fee" if
it liquidates any Specially  Serviced Trust Fund Asset (other than by way of the
sale thereof to the Master  Servicer,  the Mortgage Loan Seller or the Depositor
or the purchase thereof by the Special Servicer).  The Resolution Fee will equal
1.0% of the related net liquidation  proceeds if such liquidation  occurs within
twelve  (12)  months of the date on which the  related  Mortgage  Loan  became a
Specially  Serviced  Mortgage  Loan,  and shall  equal  0.75% of the related net
liquidation   proceeds  if  such  liquidation   occurs   thereafter.   Any  such
Modification  Fee or Resolution  Fee to which the Special  Servicer shall become
entitled  will be payable to the Special  Servicer from general  collections  on
deposit in the Certificate  Account. As additional servicing  compensation,  the
Special Servicer will be entitled to retain all modification  fees, late payment
charges  and NSF check  charges  received  on or with  respect to the  Specially
Serviced  Mortgage Loans. In addition,  the Special Servicer will be entitled to
receive any fee paid by the related  borrower in connection  with the assumption
of any  Specially  Serviced  Mortgage  Loan, up to the lesser of (a) 1.0% of the
outstanding  principal balance of such Specially  Serviced Mortgage Loan and (b)
$75,000.  Any additional  assumption  fees collected in respect of any Specially
Serviced  Mortgage  Loan  will be  paid to the  holders  of the  REMIC  Residual
Certificates.  In  addition,  the Special  Servicer is  authorized  to invest or
direct  the  investment  of  funds  held  in  those  accounts  maintained  by it
constituting  part of the  Certificate  Account,  in certain  short-term  United
States government securities and other investment grade obligations. The Special
Servicer  will be entitled to retain any interest or other income earned on such
funds,  but shall be required to cover any losses from its own funds without any
right to reimbursement.

         The Master Servicer and the Special Servicer will, in general,  each be
required to pay all  ordinary  expenses  incurred by it in  connection  with its
servicing  activities under the Pooling and Servicing  Agreement,  including the
fees  of  any  subservicers  retained  by  it,  and  will  not  be  entitled  to
reimbursement therefor except as expressly provided in the Pooling and Servicing
Agreement. However, each of the Master Servicer and the Special Servicer will be
permitted to pay certain of such expenses  (including  certain expenses incurred
as a result of a Mortgage Loan default) directly out of the Certificate  Account
and at times  without  regard to the  relationship  between  the expense and the
funds  from  which it is being  paid.  See  "DESCRIPTION  OF THE  CERTIFICATES--
Distributions" herein and "DESCRIPTION OF THE  AGREEMENTS--Certificate  Account"
and "--Retained Interest;

                                      S-61

<PAGE>
<PAGE>



Servicing Compensation and Payment of Expenses" in the Prospectus.  In addition,
as   and  to  the   extent   described   herein   under   "DESCRIPTION   OF  THE
CERTIFICATES--P&I  Advances,"  the Master  Servicer  will be entitled to receive
interest, at the Reimbursement Rate, on any P&I Advances made by it, and each of
the  Master  Servicer  and the  Special  Servicer  will be  entitled  to receive
interest,  at the  Reimbursement  Rate, on any reimbursable  servicing  expenses
incurred  by  it.  Such  interest  will  be  paid,  contemporaneously  with  the
reimbursement  of the related P&I Advance or  servicing  expense,  from  general
collections on the Mortgage Loans then on deposit in the Certificate Account.

The Operating Adviser

         Election  of  the   Operating   Adviser.   The  holder  or  holders  of
Certificates  representing  a majority  of the Voting  Rights  allocated  to the
Controlling Class will be entitled to elect an adviser (the "Operating Adviser")
from whom the Special  Servicer will seek advice and approval and take direction
as described below.  Upon (i) the receipt by the Trustee of written requests for
an  election  of  an  Operating   Adviser  from  the  holders  of   Certificates
representing  more  than  50%  of  the  Voting  Rights  allocated  to  the  then
Controlling  Class,  (ii) the  resignation  or removal  of the person  acting as
Operating  Adviser or (iii) a determination  by the Trustee that the Controlling
Class has  changed,  an election of a successor  Operating  Adviser will be held
commencing  as soon as  practicable  thereafter.  The  Operating  Adviser may be
removed at any time by the written vote of holders of Certificates  representing
more than 50% of the Voting  Rights  allocated  to the then  Controlling  Class.
Prior to the election of the initial Operating Adviser, and in the event that an
Operating Adviser shall have resigned or been removed and a successor  Operating
Adviser shall not have been elected,  there shall be no Operating Adviser;  and,
notwithstanding  anything to the contrary described herein, the Special Servicer
shall not have any right or  obligation to consult with or to seek and/or obtain
approval or  direction  from an Operating  Adviser,  and the  provisions  of the
Pooling and Servicing  Agreement  relating thereto shall be of no effect, in any
event during any such period that there is no Operating Adviser.

         The "Controlling  Class" will be, as of any date of determination,  the
Class of  Principal  Balance  Certificates  with the latest  alphabetical  Class
designation  that has a then Certificate  Balance (net of any Uncovered  Portion
thereof) at least equal to 25% of the initial  Certificate Balance of such Class
of Principal  Balance  Certificates as of the Closing Date;  provided that if no
Class of Principal  Balance  Certificates has a Certificate  Balance (net of any
Uncovered  Portion  thereof) as of such date of  determination  that is at least
equal to 25% of the initial  Certificate Balance thereof as of the Closing Date,
the then "Controlling Class" will be the Class of Principal Balance Certificates
with the latest alphabetical Class designation.

         If, at any time,  the  aggregate  Assigned  Asset Value of the Mortgage
Pool is less than the aggregate  Certificate  Balance of the  Principal  Balance
Certificates,  such deficit will be allocated  among the  respective  Classes of
Principal  Balance   Certificates,   in  reverse  alphabetical  order  of  Class
designation,  in each  case,  to the extent of the  Certificate  Balance of such
Class of Certificates.  Such allocation will not reduce the Certificate  Balance
of any  Class of  Principal  Balance  Certificates  and is  intended  solely  to
identify the portion (the  "Uncovered  Portion") of the  Certificate  Balance of
each  such  Class for which  there is at such  time no  corresponding  aggregate
Assigned Asset Value of the Mortgage Pool.

         The "Assigned Asset Value" of any Mortgage Loan (including any Mortgage
Loan as to which the related Mortgaged  Property is an REO Property) will be, as
of any date of determination, the then Stated Principal Balance of such Mortgage
Loan reduced by any related Appraisal Reduction Amount.

         Duties of the Operating Adviser. The Operating Adviser will be entitled
to advise the Special  Servicer  with  respect to the  following  actions of the
Special Servicer,  and the Special Servicer will not be permitted to take any of
the following  actions as to which the Operating Adviser has objected in writing
within  ten days of its  receiving  from the  Special  Servicer  written  notice
thereof and sufficient  information to make an informed decision  (provided that
if such written  objection has not been received by the Special  Servicer within
such ten-day  period,  then the Operating  Adviser's  approval will be deemed to
have been given):

                                      S-62

<PAGE>
<PAGE>




         (i) the initiation or  consummation  of foreclosure  upon or comparable
conversion  (which may include  acquisition of an REO Property) of the ownership
of any Mortgaged  Property  securing any Specially  Serviced  Mortgage Loan that
comes into and continues in default,  provided  that if immediate  initiation of
foreclosure  proceedings  is  necessary  to preserve  or protect  the  Mortgaged
Property or income therefrom, the Special Servicer may initiate such proceedings
and notify the Operating  Adviser thereof within 72 hours  thereafter;  provided
further  that,  with respect to any Specially  Serviced  Mortgage Loan which has
been the subject of an OA Extension (as defined  below),  the Operating  Adviser
will no longer be  entitled  to approve the actions set forth in this clause (i)
with respect to such Specially  Serviced  Mortgage Loan after the termination of
the related OA Extension Period;

         (ii) any modification,  amendment or waiver of, or with respect to, any
Specially  Serviced  Mortgage Loan other than a  modification  consisting of the
extension of the original  maturity date of a Specially  Serviced  Mortgage Loan
for twelve months or less; provided that, with respect to any Specially Serviced
Mortgage  Loan which has been the  subject  of an OA  Extension,  the  Operating
Adviser  will no longer be  entitled  to approve  the  actions set forth in this
clause (ii) with  respect to such  Specially  Serviced  Mortgage  Loan after the
termination of the related OA Extension Period;

         (iii) any  acceptance  of a discounted  payoff of a Specially  Serviced
Mortgage Loan; and

         (iv) any proposed  sale of a Specially  Serviced  Mortgage  Loan or REO
Property  (other than in connection  with the  termination  of the Trust Fund as
described under "DESCRIPTION OF THE CERTIFICATES-Termination"  herein); provided
that,  with respect to any Specially  Serviced  Mortgage Loan which has been the
subject of an OA Extension,  the Operating Adviser will no longer be entitled to
approve the actions set forth in this clause (iv) with respect to such Specially
Serviced Mortgage Loan after the termination of the related OA Extension Period.

         Notwithstanding  the foregoing,  if the Operating  Adviser  rejects the
recommendations  of the Special  Servicer with respect to clause (iii) above, an
independent third party arbitrator will be selected by the Trustee in accordance
with the terms of the Pooling  and  Servicing  Agreement  (at the expense of the
Trust Fund)  within  seven days of receipt by the  Trustee of a written  request
from the Special Servicer.  The Trustee shall deliver the present value analysis
and other information provided by the Special Servicer to such arbitrator within
five days of the  selection of such  arbitrator by the Trustee.  The  arbitrator
will  determine  whether the proposed  action of the Special  Servicer is in the
best  economic  interests of the Trust Fund based upon the  maximization  of net
present value.  The  independent  arbitrator  will (i) select a course of action
based solely upon the recommendations  provided by the Operating Adviser and the
Special  Servicer  (rather  than on an  alternative  recommendation  provided by
itself), and (ii) provide a decision within five business days of receipt of the
analyses. Pending a decision of the independent arbitrator, the Special Servicer
may not take the action in question.

         As used herein,  "OA Extension" means an extension of the maturity date
of a Mortgage Loan, where, but for the direction of the Operating  Adviser,  the
Special Servicer would not have agreed to such extension. With respect to any OA
Extension,  the "OA Extension  Period" is the three-year period of time from and
after the date of such OA Extension.

         In addition,  the Operating  Adviser may direct the Special Servicer to
take, or to refrain from taking,  certain  other  actions  provided that no such
direction  shall (a) require or cause the Special  Servicer to violate the terms
of any  Mortgage  Loan,  applicable  law or any  provision  of the  Pooling  and
Servicing  Agreement,  including  the Special  Servicer's  obligation  to act in
accordance with the servicing  standard set forth under  "-General" above and to
maintain the REMIC status of each pool of assets  designated as a REMIC pursuant
to the Pooling and  Servicing  Agreement,  or (b) result in the  imposition of a
"prohibited transaction" or "prohibited  contribution" tax on any portion of the
Trust Fund under the Sections 860A through 860G (the "REMIC  Provisions") of the
Code, or (c) expose the Master Servicer,  the Special  Servicer,  the Depositor,
the Fiscal Agent or the Trustee, or their officers, directors, employees, agents
or partners, or the Trust Fund to any claim, suit or liability, or (d)

                                      S-63

<PAGE>
<PAGE>



materially expand the scope of the Special Servicer's responsibilities under the
Pooling and Servicing Agreement.

         Limitation on Liability of Operating  Adviser.  The  Operating  Adviser
will be  acting  solely as a  representative  of the  interests  of the Class of
Certificateholders  that has elected  the  Operating  Adviser,  and will have no
liability to the Trust Fund or the  Certificateholders  for any action taken, or
for  refraining  from the taking of any  action,  in good faith  pursuant to the
Pooling and Servicing  Agreement,  or for errors in judgment;  provided that the
Operating  Adviser  will not be  protected  against  any  liability  which would
otherwise be imposed by reason of willful  misfeasance,  bad faith or negligence
in the  performance of duties or by reason of reckless  disregard of obligations
or duties. By its acceptance of a Certificate,  each Certificateholder  confirms
its  understanding  that the  Operating  Adviser may take actions that favor the
interests of one or more Classes of the  Certificates  over other Classes of the
Certificates,  and that the Operating Adviser may have special relationships and
interests   that  conflict  with  those  of  holders  of  some  Classes  of  the
Certificates and, absent willful misfeasance,  bad faith, negligence or reckless
disregard of obligations on the part of the Operating Adviser, agrees to take no
action  against  the  Operating  Adviser  or  any of  its  officers,  directors,
employees,  principals or agents as a result of such a special  relationship  or
conflict.

         Limitation  on  Liability  of  the  Master  Servicer  and  the  Special
Servicer.  The Master Servicer and the Special  Servicer will be entitled to the
same  limitations  on liability  when acting in  accordance  with a direction or
approval or refraining  from acting in accordance  with a direction or objection
of the Operating  Adviser as it would if such direction,  approval or objection,
as the case may be, were an express term of the Pooling and Servicing Agreement.
See "DESCRIPTION OF THE  AGREEMENTS-Certain  Matters Regarding a Master Servicer
and the Depositor" in the Prospectus.

The Extension Adviser

         Election of the Extension  Adviser.  The holder or holders of Principal
Balance  Certificates with an aggregate principal balance equal to more than 50%
of the aggregate  Certificate Balance of all the Principal Balance  Certificates
(exclusive  of the  Controlling  Class and any  Class or  Classes  of  Principal
Balance  Certificates  subordinate to the Controlling Class) will be entitled to
elect an adviser (the "Extension  Adviser") from whom the Special  Servicer will
seek approval as described below. Upon (i) the receipt by the Trustee of written
requests  for  an  election  of  an  Extension   Adviser  from  the  holders  of
Certificates  representing more than 50% of the aggregate Certificate Balance of
the Principal Balance  Certificates  (exclusive of the Controlling Class and any
Class  or  Classes  of  Principal  Balance   Certificates   subordinate  to  the
Controlling  Class),  or (ii) the resignation or removal of the person acting as
Extension  Adviser,  an election of a successor  Extension  Adviser will be held
commencing  as soon as  practicable  thereafter.  The  Extension  Adviser may be
removed at any time by the written vote of holders of Certificates  representing
more than 50% of the  aggregate  Certificate  Balance of the  Principal  Balance
Certificates  (exclusive  of the  Controlling  Class and any Class or Classes of
Principal Balance  Certificates  subordinate to the Controlling Class). Prior to
the  election  of the  initial  Extension  Adviser,  and in the  event  that  an
Extension Adviser shall have resigned or been removed and a successor  Extension
Adviser  shall  not have been  elected,  the  Operating  Adviser  will  serve as
Extension  Adviser  and,  if  there  is no  Operating  Adviser  to serve in such
capacity,  there shall be no Extension Adviser, and, notwithstanding anything to
the contrary  described herein, the Special Servicer shall not have any right or
obligation to consult with or to seek and/or  obtain  approval from an Extension
Adviser,  and the  provisions  of the Pooling and Servicing  Agreement  relating
thereto shall be of no effect, in any event during any such period that there is
no Extension Adviser.

         Duties of the  Extension  Adviser.  The  Special  Servicer  will not be
permitted  to grant  any  extension  of the  maturity  of a  Specially  Serviced
Mortgage Loan beyond the third  anniversary of such loan's stated  maturity date
if the Extension  Adviser has objected to such action in writing within ten days
of its receiving from the Special Servicer written notice thereof and sufficient
information  to make  an  informed  decision  (provided  that  if  such  written
objection  has not been  received by the Special  Servicer  within such  ten-day
period, then the Extension Adviser's approval will be deemed to have

                                      S-64

<PAGE>
<PAGE>



been given).  In addition,  the Extension Adviser will confirm to its reasonable
satisfaction  that all conditions  precedent to granting any such extension have
been satisfied. "See "--Modifications, Waivers and Amendments" below.

         Limitation on Liability of Extension  Adviser.  The  Extension  Adviser
will  be   acting   solely   as   representative   of  the   interests   of  the
Certificateholders  that  elected  the  Extension  Adviser,  and  will  have  no
liability to the Trust Fund or the  Certificateholders  for any action taken, or
for  refraining  from the taking of any  action,  in good faith  pursuant to the
Pooling and Servicing  Agreement,  or for errors in judgment;  provided that the
Extension  Adviser  will not be  protected  against  any  liability  which would
otherwise be imposed by reason of willful  misfeasance,  bad faith or negligence
in the  performance of duties or by reason of reckless  disregard of obligations
or duties. By its acceptance of a Certificate,  each Certificateholder  confirms
its  understanding  that the  Extension  Adviser may take actions that favor the
interests of one or more Classes of the  Certificates  over other Classes of the
Certificates,  and that the Extension Adviser may have special relationships and
interests   that  conflict  with  those  of  holders  of  some  Classes  of  the
Certificates and, absent willful misfeasance,  bad faith, negligence or reckless
disregard of obligations on the part of the Extension Adviser, agrees to take no
action  against  the  Extension  Adviser  or  any of  its  officers,  directors,
employees,  principals or agents as a result of such a special  relationship  or
conflict.

         Limitation  on  Liability  of  the  Master  Servicer  and  the  Special
Servicer.  The Master Servicer and the Special  Servicer will be entitled to the
same  limitations  on liability  when acting in  accordance  with a direction or
approval or refraining  from acting in accordance  with a direction or objection
of the Extension  Adviser as it would if such direction,  approval or objection,
as the case may be, were an express term of the Pooling and Servicing Agreement.
See "DESCRIPTION OF THE  AGREEMENTS-Certain  Matters Regarding a Master Servicer
and the Depositor" in the Prospectus.

Modifications, Waivers and Amendments

         The Pooling and Servicing  Agreement will permit the Master Servicer or
the  Special  Servicer,  as  applicable,  subject to any right of the  Operating
Adviser or the Extension Adviser to object to actions of the Special Servicer in
this regard,  to modify,  waive or amend any term of any Mortgage Loan if (a) it
determines,   in  accordance  with  the  servicing   standard   described  under
"--General"  above,  that it is  appropriate  to do so,  (b) such  modification,
waiver or  amendment  will not result in a  significant  modification  under the
REMIC Provisions of the Code and (c) such modification, waiver or amendment will
not (i) affect  the amount or timing of any  scheduled  payments  of  principal,
interest or other amount (excluding late payment charges and any amounts payable
to it as additional  servicing  compensation)  payable under the Mortgage  Loan,
(ii) except as expressly  provided by the related Mortgage or in connection with
a material adverse  environmental  condition at the related Mortgaged  Property,
result in a release of the lien of the related  Mortgage on any material portion
of such Mortgaged Property without a corresponding principal prepayment or (iii)
in its judgment,  materially impair the security for the Mortgage Loan or reduce
the likelihood of timely payment of amounts due thereon; provided, however, that
with respect to any Specially Serviced Mortgage Loan, the Special Servicer,  may
in accordance with the servicing standard described under "--General" above, but
subject  to the next  sentence  and any right of the  Operating  Adviser  or the
Extension  Adviser to object  thereto,  modify any term of such Mortgage Loan if
(x) the related  borrower is in default with respect to the Mortgage Loan or, in
the judgment of the Special  Servicer,  such default is reasonably  foreseeable,
(y) in the sole, good faith judgment of the Special Servicer,  such modification
would increase the recovery to  Certificateholders on a present value basis, and
(z) such  modification,  waiver or amendment does not result in a tax imposed on
the Trust Fund or cause any REMIC created  pursuant to the Pooling and Servicing
Agreement  to fail to  qualify  as a REMIC  at any  time  the  Certificates  are
outstanding.  Notwithstanding the foregoing, neither the Master Servicer nor the
Special  Servicer may extend the  maturity of any Mortgage  Loan beyond the date
two years prior to the Rated Final Distribution Date.


                                      S-65

<PAGE>
<PAGE>



         Copies  of each  agreement  whereby  any such  modification,  waiver or
amendment  of any term of any  Mortgage  Loan is  effected  are  required  to be
available for review during normal  business hours at the offices of the Trustee
or  the   Custodian.   See   "DESCRIPTION   OF  THE   CERTIFICATES--Reports   to
Certificateholders; Available Information" herein.

Maintenance of Hazard and Other Insurance

         The Pooling and Servicing Agreement will require the Master Servicer to
use reasonable  efforts to cause the mortgagor on each Mortgage 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
described  under  "--General"  above.  If and to the extent  that a Mortgage  so
permits,  the Master  Servicer is to cause the  mortgagor to obtain the required
insurance  coverage from Qualified  Insurers (as defined below). The Pooling and
Servicing  Agreement  also  requires  that  the  Special  Servicer  cause  to be
maintained  for each REO Property no less  insurance  coverage (from a Qualified
Insurer) than was  previously  required of the related  mortgagor (to the extent
such insurance  coverage is available at  commercially  reasonable  rates).  See
"DESCRIPTION OF THE AGREEMENTS--Hazard Insurance Policies" in the Prospectus.

         A "Qualified Insurer" is, generally,  an insurance company qualified to
write the related  insurance policy in the relevant  jurisdiction and that has a
claims paying ability rated at least "A:IX" by A.M.  Best's Key Rating Guide and
at least "A" by each Rating  Agency (or,  in the case of either  Rating  Agency,
such other rating as has been  confirmed  in writing by such Rating  Agency will
not result in a  downgrade,  qualification  or  withdrawal  of the then  current
rating assigned to any Class of the Certificates by such Rating Agency).

Sale of Defaulted Mortgage Loans and REO Properties

         The Special  Servicer may, with the approval or deemed  approval of the
Operating  Adviser when such is required,  and is required,  at the direction of
the Operating  Adviser under the  circumstances  described  herein,  to sell, in
accordance with the terms of the Pooling and Servicing Agreement,  any defaulted
Mortgage Loan,  without  recourse,  or any REO Property to any person (including
the  Master  Servicer,  the  Special  Servicer  or  any  Certificateholder,  but
excluding the Trustee and its  affiliates)  for cash,  and in any event is to so
offer to sell any REO Property no later than the time  determined by the Special
Servicer  to be  sufficient  to  result in the sale of such REO  Property  on or
before  the date  specified  under  "--REO  Properties"  below.  Subject  to the
approval or deemed approval of the Operating Adviser when such is required,  the
Special  Servicer  will accept the highest  bid  received  from any person in an
amount at least equal to the unpaid principal balance of the defaulted  Mortgage
Loan or, in the case of an REO Property,  the related Mortgage Loan, as the case
may be,  together with all unpaid interest  (calculated at the related  Mortgage
Rate)  accrued  thereon  through the date of sale and all  related  reimbursable
servicing  expenses.  In the absence of any such bid, the Special Servicer will,
subject to the approval or deemed approval of the Operating Advisor when such is
required,  accept the highest bid received from any person,  so long as such bid
is a fair price and, subject to the objection of the Operating Adviser under the
circumstances described herein,  accepting a lower bid would not in the judgment
of the Special Servicer be in the best interests of the Certificateholders.  See
"-The Operating Adviser-Duties of the Operating Adviser" above.

         The  Trustee  is under no  obligation  to  solicit  any such  bid.  The
Depositor,  its  affiliates  or any other person (other than the Trustee and its
affiliates) may make any such bid for a defaulted Mortgage Loan or REO Property.

REO Properties

         If title to any Mortgaged  Property is acquired by the Special Servicer
on behalf of the  Certificateholders,  the Special  Servicer,  on behalf of such
holders,  will be required,  after  consultation with the Operating Adviser when
such is required,  to sell the property within two years of acquisition,  unless
(i) the  Internal  Revenue  Service  grants  an  extension  of time to sell such
property (an "REO

                                      S-66

<PAGE>
<PAGE>



Extension")  or (ii) it obtains an  opinion of counsel  generally  to the effect
that the holding of the property  for more than two years 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.

         In  general,  the Special  Servicer  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 Special Servicer reviews the operation of
such property and consults  with the Trustee to determine the Trustee's  federal
income tax reporting  position with respect to the income it is anticipated that
the Trust Fund would  derive  from such  property,  the Special  Servicer  could
determine  (particularly in the case of an REO Property that is a hotel) 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  tax at the
highest  marginal  corporate  tax  rate  (currently  35%),  or (ii)  "prohibited
transactions,"  such income would be subject to federal 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 Special Servicer would be apportioned
and classified as "service" or "non-service"  income.  The "service"  portion of
such  income  could be  subject to federal  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  tax at the
highest  marginal  corporate tax rate or, although it appears  unlikely,  at the
100% rate applicable to "prohibited  transactions."  Any such REO Tax imposed on
the Trust Fund's  income from an REO  Property  would be an expense of the Trust
Fund   and   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 "FEDERAL  INCOME TAX  CONSEQUENCES"
herein and in the Prospectus.

         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 Special  Servicer of its  obligations  with respect to such
REO Property.

Inspections; Collection Of Operating Information

         The Special Servicer will be required to perform a physical  inspection
of a Mortgaged  Property as soon as practicable  after the related Mortgage Loan
becomes a Specially  Serviced  Mortgage Loan. In addition,  the Master  Servicer
will be  required to inspect  each  Mortgaged  Property  (other than a Mortgaged
Property securing a Specially Serviced Mortgage Loan) at least once per calendar
year if, in a given calendar year, the Special Servicer has not already done so,
unless each of the Rating Agencies has confirmed in writing that a less frequent
period between inspections shall not result, in and of itself, in a downgrading,
withdrawal or qualification of the rating then assigned by such Rating Agency to
any Class of the  Certificates.  The Master  Servicer and Special  Servicer will
each be required to prepare a written report of each such  inspection  performed
by it that describes the condition of the Mortgaged  Property and that specifies
the existence with respect  thereto of any sale,  transfer or abandonment or any
material change in its condition or value.

         The Master  Servicer or the Special  Servicer,  as applicable,  is also
required to use  reasonable  efforts to collect  from the related  borrower  and
review the annual operating  statements of each Mortgaged  Property and to cause
annual operating statements to be prepared for each REO Property. However, there
can be no assurance that any operating  statements required to be delivered will
in fact

                                      S-67

<PAGE>
<PAGE>



be delivered,  nor is the Master Servicer or the Special Servicer likely to have
any practical means of compelling such delivery.

         Copies of the inspection reports and operating  statements  referred to
above are  required  to be  available  for review by  Certificateholders  during
normal  business  hours at the  offices of the  Trustee  unless the terms of the
related  Mortgage Loan  documents or applicable  law prohibits the disclosure of
such  information.  In addition,  access to such  information  may be subject to
reasonable rules and regulations adopted by the Trustee,  the Master Servicer or
the  Special  Servicer  (which may  include the  requirement  that an  agreement
governing  the  disclosure  of such  information  be  executed to the extent the
Trustee,  the Master  Servicer or the Special  Servicer  deems such action to be
necessary or  appropriate).  See  "DESCRIPTION OF THE  CERTIFICATES--Reports  to
Certificateholders; Available Information" herein.


                         DESCRIPTION OF THE CERTIFICATES

General

         The Depositor's Mortgage Pass-Through Certificates, Series 1996-C1 (the
"Certificates") will be issued pursuant to a Pooling and Servicing Agreement, to
be dated as of the Cut-off Date, among the Depositor,  the Master Servicer,  the
Special  Servicer,  the Fiscal Agent and the Trustee (the "Pooling and Servicing
Agreement").  The  Certificates  will  represent  in the  aggregate  the  entire
beneficial  ownership  interest  in a trust fund (the "Trust  Fund")  consisting
primarily of: (i) the Mortgage  Loans and all payments and other  collections in
respect of the  Mortgage  Loans  received  or  applicable  to periods  after the
Cut-off Date  (exclusive  of payments of principal and interest due on or before
the Cut-off Date);  (ii) any REO Property  acquired on behalf of the Trust Fund;
(iii) such funds or assets as from time to time are deposited in the Certificate
Account  (see  "DESCRIPTION  OF  THE  AGREEMENTS--Certificate  Account"  in  the
Prospectus);  and (iv) certain  rights of the Depositor  under the Mortgage Loan
Purchase Agreement relating to Mortgage Loan document delivery  requirements and
the  representations  and  warranties of the Mortgage Loan Seller  regarding the
Mortgage Loans.

         The Certificates will consist of eleven classes (each, a "Class") to be
designated  as: (i) the Class A  Certificates,  the Class IO  Certificates,  the
Class B Certificates,  the Class C Certificates,  the Class D Certificates,  the
Class E  Certificates,  the Class F  Certificates  and the Class G  Certificates
(collectively,  the  "REMIC  Regular  Certificates");  and  (ii) the  Class  R-I
Certificates,  the Class  R-II  Certificates  and the Class  R-III  Certificates
(collectively, the "REMIC Residual Certificates").

         Only  the  Class  A,  Class  B,  Class  C  and  Class  D   Certificates
(collectively,  the "Offered  Certificates")  are offered hereby.  The Class IO,
Class E, Class F, Class G, Class R-I,  Class R-II and Class  R-III  Certificates
(collectively,  the "Private  Certificates")  have not been registered under the
Securities Act of 1933, as amended (the  "Securities  Act"), and are not offered
hereby.  Accordingly,  information  herein  regarding  the terms of the  Private
Certificates  is  provided  solely  because  of  its  potential  relevance  to a
prospective purchaser of an Offered Certificate.

Registration and Denominations

         The Offered  Certificates  will be issued in book-entry  format through
the facilities of The Depository  Trust Company  ("DTC").  Each Class of Offered
Certificates  will be issued in  denominations of not less than $100,000 initial
principal amount and in integral multiples of $1 in excess thereof.

         Each Class of Offered Certificates will initially be represented by one
or more global  Certificates  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
beneficial owner of an Offered Certificate (each, a "Certificate Owner") will be
entitled to receive a fully registered, certificated form of such Certificate (a
"Definitive  Certificate"),  except under the limited circumstances described in
the Prospectus under "DESCRIPTION OF THE  CERTIFICATES--Book-Entry  Registration
and  Definitive  Certificates."  Unless and until  Definitive  Certificates  are
issued in  respect  of a Class of  Offered  Certificates,  beneficial  ownership
interests  in such Class will be  recorded  and  transferred  on the  book-entry
records of DTC

                                      S-68

<PAGE>
<PAGE>



and its participating organizations (the "Participants"),  and all references to
actions  by holders  of a Class of  Offered  Certificates  will refer to actions
taken by DTC upon  instructions  received  from the related  Certificate  Owners
through the  Participants in accordance with DTC procedures,  and all references
herein to payments, notices, reports and statements to the holders of a Class of
Offered Certificates will refer to payments,  notices, reports and statements to
DTC or Cede & Co., as the registered  holder  thereof,  for  distribution to the
related  Certificate  Owners  through the  Participants  in accordance  with DTC
procedures. The form of such payments and transfers may result in certain delays
in receipt of payments by an investor and may restrict an investor's  ability to
pledge its securities.  None of the Depositor,  the Master Servicer, the Special
Servicer,  the Fiscal Agent or the Trustee or any of their respective affiliates
will have any liability for any actions taken by DTC or its nominee,  including,
without  limitation,  with  respect to  payments  made on account of  beneficial
ownership  interests in Offered  Certificates held by Cede & Co., as nominee for
DTC, or for  maintaining,  supervising or reviewing any records relating to such
beneficial ownership interests. See "DESCRIPTION OF THE CERTIFICATES--Book-Entry
Registration  and  Definitive   Certificates"   and  "RISK   FACTORS--Book-Entry
Registration" in the Prospectus.

         Transfers between Participants will occur in accordance with the rules,
regulations and procedures  creating and affecting DTC and its operations  ("DTC
Rules") and will be settled in same-day funds.

Certificate Balances and Notional Amounts

         Upon  initial  issuance,  the  Class A,  Class B,  Class C and  Class D
Certificates  will have the  respective  Certificate  Balances  set forth in the
following table, in each case subject to a variance of plus or minus 5%.

<TABLE>
<CAPTION>

                                                                        Initial                Approximate
                                                                      Certificate             Percentage of
                      Class Of Certificates                             Balance            Initial Pool Balance
                      ---------------------                             -------            --------------------
<S>                                                                 <C>                      <C>
Class A Certificates.............................................   $                               62.0%
Class B Certificates.............................................                                    7.0%
Class C Certificates.............................................                                    7.0%
Class D Certificates.............................................                                    4.5%
                                                                   ------------------           ----------
  Total                                                             $                               80.5%
                                                                   ==================           ==========

</TABLE>


         Upon initial  issuance,  the Class E, Class F and Class G  Certificates
(collectively   with  the   Offered   Certificates,   the   "Principal   Balance
Certificates")  will  have,  subject  to a  variance  of plus or  minus  5%,  an
aggregate Certificate Balance of $    , which represents the  remaining  portion
of the Initial Pool Balance.

         The   "Certificate   Balance"  of  any  Class  of   Principal   Balance
Certificates  outstanding  at any time  represents  the maximum  amount that 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 Certificate Balance of each Class of Principal Balance  Certificates will be
reduced on each  Distribution  Date by any  distributions of principal  actually
made on such Class of Certificates on such Distribution  Date and,  further,  by
any Realized Losses and Additional  Trust Fund Expenses deemed allocated to such
Class of Certificates on such Distribution Date.

         The Class IO Certificates will not have a Certificate  Balance and will
not entitle the holders thereof to  distributions  of principal;  instead,  such
Certificates  will  represent  the right to receive  distributions  of  interest
accrued as described herein on a hypothetical or notional  principal amount (the
"Class  IO  Notional  Amount")  equal to the  aggregate  of the  following  four
components  (each, a "Component"):  (a) the  Certificate  Balance of the Class A
Certificates  outstanding  from  time to time  ("Component  A" of the  Class  IO
Notional  Amount);  (b) the  Certificate  Balance  of the  Class B  Certificates
outstanding from time to time  ("Component B" of the Class IO Notional  Amount);
(c) the Certificate Balance of the Class C Certificates outstanding from time to
time ("Component C" of the

                                      S-69

<PAGE>
<PAGE>



Class IO  Notional  Amount);  and (d) the  Certificate  Balance  of the  Class D
Certificates  outstanding  from  time to time  ("Component  D" of the  Class  IO
Notional Amount).

         The REMIC Residual  Certificates will not have Certificate  Balances or
accrue interest on a notional  principal amount or otherwise.  Such Certificates
will  represent  the right to receive  certain  limited  amounts  following  the
retirement of all the other Classes of Certificates.

Pass-Through Rates

         The fixed  Pass-Through  Rates applicable to the respective  Classes of
Offered Certificates are set forth on the cover page.

         The  Pass-Through  Rate applicable to the Class IO Certificates for the
initial Distribution Date will equal approximately     % per annum. With respect
to each  Distribution  Date  subsequent to the initial  Distribution  Date,  the
Pass-Through Rate for the Class IO Certificates will be a variable rate equal to
the  weighted  average of the  Component A Rate (fixed at     % per annum),  the
Component  B Rate (a variable  rate  initially  equal to     % per  annum),  the
Component C Rate (a variable  rate  initially  equal to     % per annum) and the
Component  D Rate (a variable  rate  initially  equal to     % per annum),  each
weighted on the basis of the proportion that the amount of the related Component
(that  is,  the  Component  with  the  same  letter   designation)   outstanding
immediately  prior  to such  Distribution  Date  bears  to the  entire  Class IO
Notional Amount outstanding immediately prior to such Distribution Date. Each of
the  Component  B Rate,  the  Component  C Rate and the  Component D Rate is, as
stated above, a variable rate and, with respect to each Distribution  Date, will
equal the Weighted  Average Net Mortgage Rate for such  Distribution  Date minus
(i) the Class B Pass-Through Rate, in the case of the Component B Rate, (ii) the
Class C  Pass-Through  Rate, in the case of the Component C Rate,  and (iii) the
Class D Pass-Through Rate, in the case of the Component D Rate.

         The  Pass-Through  Rate applicable to each of the remaining  Classes of
REMIC Regular  Certificates for each  Distribution  Date will equal the Weighted
Average  Net  Mortgage  Rate for such  Distribution  Date.  The  REMIC  Residual
Certificates will not have a specified Pass-Through Rate.

         The "Weighted  Average Net Mortgage Rate" for each Distribution Date is
the weighted  average of the Net Mortgage Rates for the Mortgage Loans as of the
commencement  of the  related  Collection  Period,  weighted on the basis of the
respective  Stated  Principal   Balances  of  such  Mortgage  Loans  outstanding
immediately  prior to such  Distribution  Date. The "Net Mortgage Rate" for each
Mortgage Loan will generally equal the Mortgage Rate in effect for such Mortgage
Loan from time to time,  minus 7.25 basis points (i.e., the Master Servicing Fee
Rate);  provided  that the Net  Mortgage  Rate for any  Mortgage  Loan  will not
reflect any  adjustment  to its  Mortgage  Rate  following  the Cut-off  Date in
connection  with a  bankruptcy  or  similar  proceeding  involving  the  related
borrower  or a  modification  of such  Mortgage  Rate  agreed to by the  Special
Servicer  as  described   herein  under   "SERVICING  OF  THE  MORTGAGE  LOANS--
Modifications,  Waivers  and  Amendments".  See  "DESCRIPTION  OF  THE  MORTGAGE
POOL--Certain Terms and Characteristics of the Mortgage  Loans--Mortgage  Rates;
Calculations  of  Interest"  herein.  The  "Stated  Principal  Balance"  of each
Mortgage Loan  outstanding  at any time will generally be an amount equal to the
Cut-off  Date  Balance  thereof,  reduced  (to  not  less  than  zero)  on  each
Distribution  Date by (i) any payments or other collections (or advances in lieu
thereof) of principal  of such  Mortgage  Loan that are due or received,  as the
case may be, during the related  Collection  Period and are  distributed  on the
Certificates  on such  Distribution  Date and (ii) the principal  portion of any
Realized  Loss  incurred  in respect of such  Mortgage  Loan  during the related
Collection Period.

         The "Collection  Period" for each  Distribution Date will be the period
that begins immediately  following the Determination Date in the month preceding
the month in which such Distribution Date occurs (or, in the case of the initial
Distribution  Date,  immediately  following  the  Cut-off  Date) and ends on and
includes the Determination Date in the same month as such Distribution Date. The
"Determination Date" will be the 12th day of each month (or, if such 12th day is
not a business day, the first preceding business day).


                                      S-70

<PAGE>
<PAGE>



Distributions

         General. Distributions on the Certificates will be made by the Trustee,
to the extent of available  funds, on the 20th day of each month or, if any such
20th day is not a  business  day,  then on the  next  succeeding  business  day,
commencing  in March 1996 (each,  a  "Distribution  Date").  Except as described
below, all distributions to holders of the Offered  Certificates will be made by
or on  behalf  of the  Trustee  to the  persons  in  whose  names  such  Offered
Certificates are registered at the close of business on the last business day of
the month preceding the month in which the related Distribution Date occurs (the
"Record Date").  Such  distributions  will be made either (i) by check mailed to
the  address of each such  Certificateholder  as it  appears in the  Certificate
register or (ii) upon written request to the Trustee at least five business days
prior to the relevant Record Date by any holder of Offered  Certificates  having
an aggregate  initial  principal  balance that is at least  $5,000,000,  by wire
transfer in immediately available funds to the account specified in the request.
The final  distribution  on any  Certificate  (determined  without regard to any
possible  future  reimbursement  of any Realized Loss or  Additional  Trust Fund
Expense  previously  deemed allocated to such  Certificate)  will be made in the
same manner, but only upon presentation and surrender of such Certificate at the
location  that will be  specified  in a notice  of the  pendency  of such  final
distribution.  Any distribution that is to be made with respect to a Certificate
in reimbursement of a Realized Loss or Additional Trust Fund Expense  previously
deemed allocated thereto,  which reimbursement is to occur after the Certificate
is surrendered as contemplated by the preceding sentence,  will be made by check
mailed to the holder that surrendered such Certificate.  All distributions  made
with respect to a Class of  Certificates  will be  allocated  pro rata among the
outstanding  Certificates  of such Class  based on their  respective  percentage
interests in such Class.

         The Available  Distribution  Amount. The aggregate amount available for
distributions  of  principal  and  interest  to the  Certificateholders  on each
Distribution Date (the "Available  Distribution Amount") will, in general, equal
the sum of the following amounts:

                  (a) the total amount of all cash  received on or in respect of
         the  Mortgage  Loans and any REO  Properties  that is on deposit in the
         Certificate  Account  as of  the  close  of  business  on  the  related
         Determination  Date,  exclusive of any portion  thereof that represents
         one or more of the following:

                           (i) any Monthly  Payments  collected but due on a Due
                  Date subsequent to the end of the related Collection Period,

                           (ii) any Prepayment Premiums, and

                           (iii) all amounts in the Certificate Account that are
                  payable  or   reimbursable   to  any  person  other  than  the
                  Certificateholders;

                  (b)  all  P&I  Advances  made by or on  behalf  of the  Master
         Servicer,  the  Trustee  and/or the Fiscal  Agent with  respect to such
         Distribution Date; and

                  (c) any  Compensating  Interest  Payment  made  by the  Master
         Servicer to cover the aggregate of any Prepayment  Interest  Shortfalls
         experienced  during the related Collection Period. See "--P&I Advances"
         and "SERVICING OF THE MORTGAGE  LOANS--Servicing and Other Compensation
         and   Payment   of   Expenses"   herein   and   "DESCRIPTION   OF   THE
         AGREEMENTS--Certificate Account" in the Prospectus.

         Any Prepayment  Premiums actually  collected on the Mortgage Loans will
be distributed to Certificateholders  separately from the Available Distribution
Amount. See "--Distributions--Prepayment Premiums" herein.

         Application of the Available  Distribution Amount. On each Distribution
Date,  the Trustee  will (except as otherwise  described  under  "--Termination"
below) apply amounts on deposit in the Certificate Account, to the extent of the
Available Distribution Amount, for the purposes and in the order of priority set
forth below, in each case to the extent of remaining available funds:

                                      S-71

<PAGE>
<PAGE>




                  (1) to distributions of interest to the holders of the Class A
         Certificates (if such Class remains outstanding) and the holders of the
         Class IO  Certificates,  pro  rata in  accordance  with the  respective
         amounts of interest  distributable  on such Classes of  Certificates on
         such  Distribution  Date as  described in this clause (1), in an amount
         equal to the Interest Distribution Amount (as defined below) in respect
         of each such Class of Certificates for such  Distribution  Date and, to
         the extent not previously paid, for all prior Distribution Dates;

                  (2) to  distributions of principal to the holders of the Class
         A  Certificates,  in an  amount  (not to  exceed  the then  outstanding
         Certificate  Balance  of  such  Class  of  Certificates)  equal  to the
         Principal  Distribution Amount (as defined below) for such Distribution
         Date;

                  (3)  to   distributions   to  the   holders  of  the  Class  A
         Certificates  to reimburse  such  holders for all  Realized  Losses and
         Additional Trust Fund Expenses,  if any, previously deemed allocated to
         such  Class  of  Certificates  and  for  which  no  reimbursement   has
         previously been received;

                  (4) to distributions of interest to the holders of the Class B
         Certificates in an amount equal to the Interest  Distribution Amount in
         respect of such Class of Certificates for such  Distribution  Date and,
         to the extent not previously paid, for all prior Distribution Dates;

                  (5)  if  the  Class  A  Certificates  have  been  retired,  to
         distributions  of principal to the holders of the Class B  Certificates
         in an amount (not to exceed the then outstanding Certificate Balance of
         such Class of Certificates) equal to the Principal  Distribution Amount
         for such  Distribution  Date, less any portion  thereof  distributed in
         retirement of the Class A Certificates on such Distribution Date;

                  (6)  to   distributions   to  the   holders  of  the  Class  B
         Certificates  to reimburse  such  holders for all  Realized  Losses and
         Additional Trust Fund Expenses,  if any, previously deemed allocated to
         such  Class  of  Certificates  and  for  which  no  reimbursement   has
         previously been received;

                  (7) to distributions of interest to the holders of the Class C
         Certificates in an amount equal to the Interest  Distribution Amount in
         respect of such Class of Certificates for such  Distribution  Date and,
         to the extent not previously paid, for all prior Distribution Dates;

                  (8) if the Class A and Class B Certificates have been retired,
         to   distributions   of  principal  to  the  holders  of  the  Class  C
         Certificates  in  an  amount  (not  to  exceed  the  then   outstanding
         Certificate  Balance  of  such  Class  of  Certificates)  equal  to the
         Principal  Distribution  Amount for such  Distribution  Date,  less any
         portion thereof distributed in retirement of the Class A and/or Class B
         Certificates on such Distribution Date;

                  (9)  to   distributions   to  the   holders  of  the  Class  C
         Certificates  to reimburse  such  holders for all  Realized  Losses and
         Additional Trust Fund Expenses,  if any, previously deemed allocated to
         such  Class  of  Certificates  and  for  which  no  reimbursement   has
         previously been received;

                  (10) to  distributions of interest to the holders of the Class
         D Certificates in an amount equal to the Interest  Distribution  Amount
         in respect of such Class of  Certificates  for such  Distribution  Date
         and,  to the extent not  previously  paid,  for all prior  Distribution
         Dates;

                  (11) if the  Class A,  Class B and Class C  Certificates  have
         been retired, to distributions of principal to the holders of the Class
         D  Certificates  in an  amount  (not to  exceed  the  then  outstanding
         Certificate  Balance  of  such  Class  of  Certificates)  equal  to the
         Principal  Distribution  Amount for such  Distribution  Date,  less any
         portion  thereof  distributed  in  retirement  of the Class A,  Class B
         and/or Class C Certificates on such Distribution Date;

                  (12)  to   distributions   to  the  holders  of  the  Class  D
         Certificates  to reimburse  such  holders for all  Realized  Losses and
         Additional Trust Fund Expenses, if any, previously deemed

                                      S-72

<PAGE>
<PAGE>



         allocated to such Class of Certificates  and for which no reimbursement
         has previously been received;

                  (13) to  distributions of interest to the holders of the Class
         E Certificates in an amount equal to the Interest  Distribution  Amount
         in respect of such Class of  Certificates  for such  Distribution  Date
         and,  to the extent not  previously  paid,  for all prior  Distribution
         Dates;

                  (14)  if  the  Offered  Certificates  have  been  retired,  to
         distributions  of principal to the holders of the Class E  Certificates
         in an amount (not to exceed the then outstanding Certificate Balance of
         such Class of Certificates) equal to the Principal  Distribution Amount
         for such  Distribution  Date, less any portion  thereof  distributed in
         retirement of the Offered Certificates on such Distribution Date;

                  (15)  to   distributions   to  the  holders  of  the  Class  E
         Certificates  to reimburse  such  holders for all  Realized  Losses and
         Additional Trust Fund Expenses,  if any, previously deemed allocated to
         such  Class  of  Certificates  and  for  which  no  reimbursement   has
         previously been received;

                  (16) to  distributions of interest to the holders of the Class
         F Certificates in an amount equal to the Interest  Distribution  Amount
         in respect of such Class of  Certificates  for such  Distribution  Date
         and,  to the extent not  previously  paid,  for all prior  Distribution
         Dates;

                  (17)  if the  Offered  and  Class  E  Certificates  have  been
         retired,  to  distributions  of principal to the holders of the Class F
         Certificates  in  an  amount  (not  to  exceed  the  then   outstanding
         Certificate  Balance  of  such  Class  of  Certificates)  equal  to the
         Principal  Distribution  Amount for such  Distribution  Date,  less any
         portion thereof distributed in retirement of the Offered and/or Class E
         Certificates on such Distribution Date;

                  (18)  to   distributions   to  the  holders  of  the  Class  F
         Certificates  to reimburse  such  holders for all  Realized  Losses and
         Additional Trust Fund Expenses,  if any, previously deemed allocated to
         such  Class  of  Certificates  and  for  which  no  reimbursement   has
         previously been received;

                  (19) to  distributions of interest to the holders of the Class
         G Certificates in an amount equal to the Interest  Distribution  Amount
         in respect of such Class of  Certificates  for such  Distribution  Date
         and,  to the extent not  previously  paid,  for all prior  Distribution
         Dates;

                  (20) if the other  Classes of Principal  Balance  Certificates
         have been retired,  to distributions of principal to the holders of the
         Class G Certificates  in an amount (not to exceed the then  outstanding
         Certificate  Balance  of  such  Class  of  Certificates)  equal  to the
         Principal  Distribution  Amount for such  Distribution  Date,  less any
         portion thereof distributed in retirement of any other Class or Classes
         of Principal Balance Certificates on such Distribution Date;

                  (21)  to   distributions   to  the  holders  of  the  Class  G
         Certificates  to reimburse  such  holders for all  Realized  Losses and
         Additional Trust Fund Expenses,  if any, previously deemed allocated to
         such  Class  of  Certificates  and  for  which  no  reimbursement   has
         previously been received;

                  (22) to  distributions  of  principal  to the  holders  of the
         respective  Classes  of  Principal  Balance  Certificates,  in  reverse
         alphabetical  order of Class  designation,  commencing with the Class G
         Certificates, until each such Class has been retired; and

                  (23) to  distributions  to the  holders of the REMIC  Residual
         Certificates  in an  amount  equal  to  the  balance,  if  any,  of the
         Available  Distribution  Amount remaining after the distributions to be
         made on such Distribution Date as described in clauses (1) through (22)
         above.

         Distributions in respect of the Principal Distribution Amount, together
with the  distribution  contemplated  by clause (22) above,  will constitute the
only distributions of principal on the respective

                                      S-73

<PAGE>
<PAGE>



Classes of Certificates.  Any amounts available for distribution as contemplated
by clause  (22)  above will  initially  result  from the  Weighted  Average  Net
Mortgage  Rate for each  Distribution  Date  being  greater  than the sum of the
Pass-Through  Rate for the Class A Certificates and the Component A Rate for the
Class IO Certificates (each of which is fixed),  causing interest accrued on the
Certificate  Balance of the Class A Certificates and Component A of the Class IO
Notional Amount to be less than interest (net of related Master  Servicing Fees)
accrued on the  corresponding  portion of the aggregate Stated Principal Balance
of the Mortgage  Pool.  Distributions  pursuant to Clause (22) above would cause
the  aggregate  Stated  Principal  Balance  of the  Mortgage  Pool to exceed the
aggregate Certificate Balance of the Principal Balance Certificates.  Subject to
the priority of  distributions  described  above,  any interest  accrued on such
excess aggregate  Stated Principal  Balance at the Weighted Average Net Mortgage
Rate in effect  from  time to time  would  also be  available  for  distribution
pursuant to clause (22) above.  Reimbursements of previously  allocated Realized
Losses and Additional  Trust Fund Expenses will not constitute  distributions of
principal for any purpose and will not result in an additional  reduction in the
Certificate  Balance of the Class of  Certificates  in respect of which any such
reimbursement is made.

         Interest  Distribution  Amount. The "Interest  Distribution  Amount" in
respect of each Class of REMIC Regular  Certificates for each  Distribution Date
will equal one month's  interest at the  Pass-Through  Rate  applicable  to such
Class  of  Certificates  for  such  Distribution  Date  accrued  on the  related
Certificate  Balance  (or, in the case the Class IO  Certificates,  the Class IO
Notional  Amount)  outstanding  immediately  prior  to such  Distribution  Date,
reduced (to not less than zero) by such Class's  allocable share  (calculated as
described  below)  of  the  aggregate  of  any  Prepayment  Interest  Shortfalls
resulting from voluntary principal prepayments made on the Mortgage Loans during
the related  Collection  Period  that are not  covered by the Master  Servicer's
Compensating  Interest Payment for such Distribution Date (the aggregate of such
Prepayment  Interest Shortfalls that are not so covered, as to such Distribution
Date, the "Net Aggregate Prepayment Interest  Shortfall").  Such interest on the
REMIC Regular Certificates will accrue on the basis of a 360-day year consisting
of twelve 30-day months.

         The portion of the Net Aggregate  Prepayment Interest Shortfall for any
Distribution Date that is allocable to each Class of REMIC Regular  Certificates
will equal the product of (a) such Net Aggregate  Prepayment Interest Shortfall,
multiplied  by (b) a fraction,  the  numerator of which is equal to the Interest
Distribution   Amount  in  respect  of  such  Class  of  Certificates  for  such
Distribution  Date (without regard to any reduction  therein as a result of such
Net Aggregate  Prepayment  Shortfall),  and the denominator of which is equal to
the aggregate Interest  Distribution Amount for all the Classes of REMIC Regular
Certificates for such Distribution Date (without regard to any reduction therein
as a result of such Net Aggregate Prepayment Shortfall).

         Principal Distribution Amount. The "Principal  Distribution Amount" for
each Distribution Date will generally equal the aggregate of the following:

                  (a) the aggregate of the  principal  portions of all Scheduled
         Payments  (other  than  Balloon  Payments)  due and  Assumed  Scheduled
         Payments  deemed due on or in respect of the  Mortgage  Loans for their
         respective Due Dates occurring during the related Collection Period;

                  (b)  the  aggregate  of all  voluntary  principal  prepayments
         received on the Mortgage Loans during the related Collection Period;

                  (c) with respect to any Mortgage  Loan as to which the related
         stated maturity date occurred during or prior to the related Collection
         Period, any payment of principal  (including a Balloon Payment) made by
         or on behalf of the  related  borrower  during the  related  Collection
         Period,  net of any portion of such payment that  represents a recovery
         of principal amounts that have previously been advanced; and



                                      S-74

<PAGE>
<PAGE>



                  (d)  the  aggregate  of all  liquidation  proceeds,  insurance
         proceeds,  condemnation  awards,  proceeds of Mortgage Loan repurchases
         and net operating  income from REO Properties  that were received on or
         in respect of the Mortgage Loans during the related  Collection  Period
         and  that  were  identified  and  applied  by the  Master  Servicer  as
         recoveries of principal of the related Mortgage Loans, in each case net
         of any  portion of such  collections  that  represents  a  recovery  of
         principal amounts that have previously been advanced.

         The  "Scheduled  Payment" due on any  Mortgage  Loan on any related Due
Date  generally  is the amount of the Monthly  Payment  that would have been due
thereon on such date, without regard to any waiver, modification or amendment of
such Mortgage Loan following the Cut-off Date granted or agreed to by the Master
Servicer and/or the Special Servicer or otherwise resulting in connection with a
bankruptcy or similar  proceeding  involving the related borrower,  and assuming
that each prior  Scheduled  Payment has been made in a timely  manner,  and such
Mortgage Loan is not otherwise in default.

         The "Assumed  Scheduled Payment" is the amount deemed due in respect of
any Mortgage Loan that is delinquent  in respect of its Balloon  Payment  beyond
the end of the Collection Period in which its stated maturity date occurred. The
Assumed  Scheduled  Payment  deemed due on any such  Mortgage Loan on its stated
maturity  date and on each  successive  Due Date that it remains or is deemed to
remain  outstanding  shall equal the Scheduled  Payment that would have been due
thereon on such date if the related  Balloon Payment had not come due but rather
such  Mortgage  Loan had  continued to amortize in  accordance  with such loan's
amortization schedule in effect as of the Cut-off Date.

         Treatment  of  REO  Properties.   Notwithstanding  that  any  Mortgaged
Property may be acquired as part of the Trust Fund through foreclosure,  deed in
lieu of foreclosure or otherwise, the related Mortgage Loan will be treated, for
purposes of, among other things,  determining distributions on the Certificates,
allocations  of  Realized  Losses  and  Additional  Trust Fund  Expenses  to the
Certificates, and the amount of Master Servicing Fees and Special Servicing Fees
payable  under  the  Pooling  and  Servicing   Agreement,   as  having  remained
outstanding  until  such  property  is  liquidated.   In  connection  therewith,
operating revenues and other proceeds derived from such REO Property  (exclusive
of related  operating costs) will be "applied" or treated by the Master Servicer
as principal, interest and other amounts "due" on the related Mortgage Loan, and
the Master  Servicer  will be required  to make P&I  Advances in respect of such
Mortgage Loan, in all cases as if such Mortgage Loan had remained outstanding.

         Prepayment  Premiums.  For so  long  as the  Offered  Certificates  are
outstanding,  any Prepayment  Premium  actually  collected on the Mortgage Loans
will be  distributed  on the first  Distribution  Date  following the Collection
Period of receipt to the holders of the Class IO Certificates and the holders of
the Class of Offered  Certificates  then currently  entitled to distributions of
principal  as  follows:  (1) the  holders of the Class IO  Certificates  will be
entitled  to  receive  an amount  equal to the  product  of (a) such  Prepayment
Premium,  multiplied  by (b) the  quotient of (i) the Net  Mortgage  Rate of the
related  prepaid  Mortgage  Loan  minus the  Pass-Through  Rate of such Class of
Offered  Certificates,  divided  by (ii) the Net  Mortgage  Rate of the  related
prepaid  Mortgage  Loan  minus  the  lesser  of the  Pass-Through  Rate  and the
applicable  Adjusted  Treasury  Yield  in  respect  of  such  Class  of  Offered
Certificates;  and (2) the holders of such Class of Offered Certificates will be
entitled  to  receive  the  remainder  of  such  Prepayment   Premium.   On  any
Distribution  Date on which one Class of Offered  Certificates  will be retired,
and the  holders  of a  second  Class  of  Offered  Certificates  will  commence
receiving distributions of principal, any Prepayment Premium received during the
related  Collection Period will first be divided into two separate amounts based
on, and  attributable  to, the  respective  portions  of the  related  principal
prepayment  distributable in respect of each such Class of Offered Certificates,
and each such separate amount will then be allocated  between the holders of the
Class IO  Certificates  and the  holders of the  corresponding  Class of Offered
Certificates as provided in the immediately preceding sentence.

                                      S-75

<PAGE>
<PAGE>



         Any Prepayment  Premiums  actually  collected on the Mortgage Loans and
distributable  following  the  retirement of the Offered  Certificates,  will be
distributed in respect of the REMIC Residual Certificates.

         The  "Adjusted  Treasury  Yield"  applicable  to any  Class of  Offered
Certificates for the foregoing  purposes will be an annual rate equal to the sum
of (a) the monthly  equivalent yield for the U.S. Treasury issue (primary issue)
with a maturity date closest to the earlier of (i) the  scheduled  maturity date
of the Mortgage  Loan that was prepaid and (ii) the Assumed  Final  Distribution
Date for such Class of Offered Certificates, plus (b)     %.

Subordination; Allocation of Losses and Certain Expenses

         The  rights  of  holders  of the Class B, the Class C, the Class D, the
Class  E,  the  Class  F,  the  Class  G and  the  REMIC  Residual  Certificates
(collectively,  the  "Subordinate  Certificates")  to receive  distributions  of
amounts  collected  or advanced on the  Mortgage  Loans will,  in each case,  be
subordinated,  to the extent described  herein,  to the rights of holders of the
Class A and Class IO Certificates (collectively,  the "Senior Certificates") and
each  other  Class  of  Subordinate  Certificates,   if  any,  with  an  earlier
alphabetical  Class  designation.  This subordination is intended to enhance the
likelihood of full and timely receipt by the holders of the Senior  Certificates
of the  respective  Interest  Distribution  Amounts  payable  in respect of such
Classes of Certificates on each  Distribution  Date, and the ultimate receipt by
the holders of the Class A  Certificates  of principal in an amount equal to the
entire  Certificate  Balance of such Class of  Certificates.  Similarly,  but to
decreasing  degrees,   this  subordination  is  also  intended  to  enhance  the
likelihood  of  full  and  timely   receipt  by  the  holders  of  the  Class  B
Certificates,  the  holders of the Class C  Certificates  and the holders of the
Class D Certificates of the respective Interest  Distribution Amounts payable in
respect of such  Classes of  Certificates  on each  Distribution  Date,  and the
ultimate  receipt by the holders of such  Classes of  Certificates  of principal
equal  to the  entire  respective  Certificate  Balances  of  those  Classes  of
Certificates. The protection afforded to the holders of the Class D Certificates
by means of the  subordination  of the Class E, the Class F, the Class G and the
REMIC   Residual   Certificates   (collectively,    the   "Private   Subordinate
Certificates"),  to the  holders  of the  Class C  Certificates  by means of the
subordination of the Class D and the Private  Subordinate  Certificates,  to the
holders of the Class B Certificates by means of the  subordination  of the Class
C, the Class D and the Private Subordinate  Certificates,  and to the holders of
the  Senior  Certificates  by  means  of the  subordination  of the  Subordinate
Certificates,   will  be  accomplished  by  the  application  of  the  Available
Distribution  Amount on each  Distribution  Date in accordance with the order of
priority   described  under   "--Distributions--Application   of  the  Available
Distribution  Amount"  above.  No other form of credit support will be available
for the benefit of the holders of the Offered Certificates.

         Allocation  to the  Class A  Certificates,  for so  long  as  they  are
outstanding,  of the entire Principal  Distribution Amount for each Distribution
Date will generally have the effect of reducing the Certificate  Balance of such
Class at a faster  rate  than the  aggregate  Stated  Principal  Balance  of the
Mortgage Pool is reduced.  Thus, as amounts  constituting  part of any Principal
Distribution  Amount are  distributed as principal to the holders of the Class A
Certificates,  the percentage interest in the Trust Fund evidenced by such Class
of  Certificates  will  be  decreased  (with  a  corresponding  increase  in the
percentage   interest   in  the  Trust  Fund   evidenced   by  the   Subordinate
Certificates),  thereby  increasing,  relative to their  respective  Certificate
Balances, the subordination afforded the Class A Certificates by the Subordinate
Certificates.  Following  retirement  of the Class A  Certificates,  the  herein
described  successive  allocation  to the  Class  B  Certificates,  the  Class C
Certificates  and the Class D  Certificates,  in that order, in each case for so
long as they are outstanding,  of the entire Principal  Distribution  Amount for
each Distribution Date will provide a similar increase in the relative amount of
subordination  afforded to each such Class of  Certificates by the other Classes
of Subordinate Certificates with later alphabetical Class designations.

         If,  following  the   distributions  to  be  made  in  respect  of  the
Certificates  on any  Distribution  Date, the aggregate of the Stated  Principal
Balances of the Mortgage Loans that will be outstanding

                                      S-76

<PAGE>
<PAGE>



immediately  following such Distribution Date is less than the then aggregate of
the Certificate Balances of the Principal Balance  Certificates,  the respective
Certificate  Balances of the various Classes of Principal  Balance  Certificates
will  be  reduced,   sequentially  in  reverse   alphabetical   order  of  Class
Designation, until such deficit (or, in the case of each such Class, the related
Certificate  Balance)  is reduced to zero  (whichever  occurs  first).  Any such
deficit may be the result of Realized Losses incurred in respect of the Mortgage
Loans and/or  Additional  Trust Fund Expenses.  The foregoing  reductions in the
Certificate  Balances of the Principal  Balance  Certificates  will be deemed to
constitute an allocation of any such Realized  Losses and Additional  Trust Fund
Expenses.

         "Realized  Losses" are losses  arising from the inability of the Master
Servicer and/or the Special  Servicer to collect all amounts due and owing under
any defaulted  Mortgage Loan,  including by reason of the fraud or bankruptcy of
the borrower or a casualty of any nature at the related Mortgaged  Property,  to
the  extent  not  covered  by  insurance.  The  Realized  Loss in  respect  of a
liquidated  Mortgage  Loan  (including  a Mortgage  Loan as to which the related
Mortgaged  Property  has become an REO  Property  and such REO Property has been
sold or otherwise  disposed of) is an amount  generally equal to the excess,  if
any, of (a) the  outstanding  principal  balance of such Mortgage Loan as of the
date of liquidation,  together with (i) all accrued and unpaid interest  thereon
at the related  Mortgage  Rate in effect from time to time to but not  including
the Due Date in the Collection Period in which the liquidation occurred and (ii)
certain related unreimbursed  servicing expenses,  over (b) the aggregate amount
of liquidation  proceeds, if any, recovered in connection with such liquidation.
If any  portion of the debt due under a Mortgage  Loan is  forgiven,  whether in
connection with a modification,  waiver or amendment granted or agreed to by the
Special  Servicer  or in  connection  with a  bankruptcy  or similar  proceeding
involving the related  borrower,  the amount so forgiven also will  constitute a
Realized Loss.

         "Additional Trust Fund Expenses"  include,  among other things, (i) any
Special  Servicing Fees,  Modification  Fees and/or  Resolution Fees paid to the
Special  Servicer,  (ii) any interest paid to the Master Servicer,  the Trustee,
the Fiscal  Agent  and/or the Special  Servicer in respect of  unreimbursed  P&I
Advances made thereby and servicing expenses incurred thereby, (iii) the cost of
certain appraisals  obtained in respect of Required Appraisal Loans as described
under  "--Appraisal  Reductions"  below, and (iv) any of certain  unanticipated,
non-Mortgage  Loan  specific  expenses  of the  Trust  Fund,  including  certain
reimbursements  to the Trustee of the type described  under  "DESCRIPTION OF THE
AGREEMENTS--Certain  Matters  Regarding the Trustee" in the Prospectus,  certain
reimbursements to the Master Servicer, the Special Servicer and the Depositor of
the  type  described  under  "DESCRIPTION  OF  THE  AGREEMENTS--Certain  Matters
Regarding a Master  Servicer and the Depositor" in the  Prospectus,  and certain
federal,  state and local taxes, and certain tax related expenses,  payable from
the assets of the Trust Fund and  described  under  "SERVICING  OF THE  MORTGAGE
LOANS--REO    Properties"    herein   and    "CERTAIN    FEDERAL    INCOME   TAX
CONSEQUENCES--REMICS--Prohibited  Transactions  Tax  and  Other  Taxes"  in  the
Prospectus.  Additional  Trust Fund  Expenses  will  reduce  amounts  payable to
Certificateholders  and, subject to the distribution priorities described above,
may result in a loss on one or more Classes of Offered Certificates.

P&I Advances

         On or  about  each  Distribution  Date,  the  Master  Servicer  will be
obligated,  subject to the  recoverability  determination  described in the next
paragraph,  to make advances  (each,  a "P&I  Advance") out of its own funds or,
subject to the  replacement  thereof as provided  in the  Pooling and  Servicing
Agreement,  from funds held in the Certificate  Account that are not required to
be distributed to  Certificateholders  on such  Distribution  Date, in an amount
that is generally  equal to the aggregate of all Scheduled  Payments (other than
Balloon  Payments) and any Assumed  Scheduled  Payments,  net of related  Master
Servicing  Fees,  due or  deemed  due,  as the case may be,  in  respect  of the
Mortgage Loans during the related  Collection Period, in each case to the extent
such  amount was not paid by or on behalf of the related  borrower or  otherwise
collected  as of the  close  of  business  on the  related  Determination  Date.
Notwithstanding the foregoing, if the Monthly Payment on any Mortgage

                                      S-77

<PAGE>
<PAGE>



Loan has been reduced in connection with a bankruptcy or similar proceeding or a
modification,  waiver or amendment granted or agreed to by the Special Servicer,
the Master Servicer will be required in the event of subsequent delinquencies to
advance in respect of such Mortgage Loan only the amount of the reduced  Monthly
Payment (net of related Master Servicing Fees). In addition, if it is determined
that an Appraisal Reduction Amount exists with respect to any Required Appraisal
Mortgage Loan (as defined below),  then, with respect to the  Distribution  Date
immediately  following the date of such  determination  and with respect to each
subsequent  Distribution  Date for so long as such  Appraisal  Reduction  Amount
exists,  the  Master  Servicer  will be  required  in the  event  of  subsequent
delinquencies  to advance in respect of such  Mortgage Loan only an amount equal
to the  product of (i) the amount of the P&I  Advance  that would  otherwise  be
required  without  regard to this sentence,  multiplied by (ii) a fraction,  the
numerator  of which is equal to the Stated  Principal  Balance of such  Mortgage
Loan, net of such Appraisal  Reduction  Amount,  and the denominator of which is
equal to the Stated  Principal  Balance of such Mortgage Loan. See  "--Appraisal
Reductions"  below. If the Master Servicer fails to make a required P&I Advance,
the Trustee will be required to make such P&I Advance,  and if the Trustee fails
to make a required P&I  Advance,  the Fiscal Agent will be required to make such
P&I Advance. See "--The Trustee" and "--The Fiscal Agent" herein.

         The Master Servicer,  the Trustee and the Fiscal Agent will be entitled
to recover any P&I Advance made out of its own funds from any amounts  collected
in respect of the Mortgage  Loan as to which such P&I Advance was made,  whether
such amounts are  collected in the form of late  payments,  insurance  proceeds,
condemnation  awards,  liquidation  proceeds or otherwise ("Related  Proceeds").
None of the Master  Servicer,  the Trustee or the Fiscal Agent will be obligated
to make  any P&I  Advance  that it  determines  in its  reasonable,  good  faith
judgment,  would,  if  made,  not be  recoverable  out of  Related  Proceeds  (a
"Nonrecoverable  P&I  Advance"),  and the Master  Servicer,  the Trustee and the
Fiscal Agent will each be entitled to recover any P&I Advance made by it that it
later  determines  to be a  Nonrecoverable  P&I Advance out of general  funds on
deposit   in   the    Certificate    Account.    See    "DESCRIPTION    OF   THE
CERTIFICATES--Advances  in Respect of  Delinquencies"  and  "DESCRIPTION  OF THE
AGREEMENTS--Certificate Account" in the Prospectus.

         In connection with the recovery by the Master Servicer,  the Trustee or
the Fiscal  Agent of any P&I  Advance  made by it or the  recovery by the Master
Servicer,  the  Trustee,  the  Fiscal  Agent  or  the  Special  Servicer  of any
reimbursable  servicing  expense  incurred  by it  (each  such  P&I  Advance  or
servicing expense, an "Advance"),  the Master Servicer,  the Trustee, the Fiscal
Agent or the Special Servicer,  as applicable,  will be entitled to be paid, out
of any amounts  then on deposit in the  Certificate  Account,  interest at a per
annum rate (the "Reimbursement Rate") equal to the "prime rate" published in the
"Money  Rates"  section of The Wall Street  Journal,  as such  "prime  rate" may
change from time to time,  accrued on the amount of such  Advance  from the date
made to but not including the date of reimbursement. To the extent not offset or
covered by amounts  otherwise payable on the Private  Subordinate  Certificates,
interest  accrued on outstanding  Advances will result in a reduction in amounts
payable  on  the  Class  IO  and  the  Offered  Certificates,   subject  to  the
distribution priorities described herein.

Appraisal Reductions

         Upon the  earliest  of (i) the 120th day (or, in the case of a Modified
Mortgage Loan (as defined below),  the 30th day) following the occurrence of any
uncured  delinquency in Monthly Payments with respect to any Mortgage Loan, (ii)
the date on which a receiver is  appointed  and  continues  in such  capacity in
respect of the Mortgaged  Property securing any Mortgage Loan and (iii) the date
on which the  Mortgaged  Property  securing  any  Mortgage  Loan  becomes an REO
Property  (each such Mortgage  Loan, a "Required  Appraisal  Loan"),  the Master
Servicer or the Special  Servicer,  as  applicable,  will be required to request
and,  within 60 days of such Mortgage Loan becoming a Required  Appraisal  Loan,
obtain an  appraisal  of the  related  Mortgaged  Property  from an  independent
MAI-designated appraiser,  unless such an appraisal had previously been obtained
within the prior twelve  months.  The cost of such appraisal will be advanced by
the Master Servicer or the Special Servicer,  as the case may be, subject to its
right to be reimbursed therefor out of Related Proceeds or, if not reimbursable

                                      S-78

<PAGE>
<PAGE>



therefrom,  out of general  funds on deposit in the  Certificate  Account.  As a
result of any such appraisal,  it may be determined that an "Appraisal Reduction
Amount"  exists  with  respect  to the  related  Required  Appraisal  Loan.  The
Appraisal  Reduction  Amount  for any  Required  Appraisal  Loan will  equal the
excess,  if any,  of (a) the sum of, as of the  Determination  Date  immediately
succeeding the date on which the appraisal is obtained, (i) the Stated Principal
Balance of such  Required  Appraisal  Loan,  (ii) to the  extent not  previously
advanced  by or on behalf of the  Master  Servicer,  the  Trustee  or the Fiscal
Agent,  all unpaid  interest on the  Required  Appraisal  Loan  through the most
recent  Due Date prior to such  Determination  Date at a per annum rate equal to
the related Net Mortgage  Rate,  (iii) all accrued but unpaid  Master  Servicing
Fees and Special Servicing Fees in respect of such Required Appraisal Loan, (iv)
all related  unreimbursed  Advances made by or on behalf of the Master Servicer,
the  Special  Servicer,  the  Trustee or the Fiscal  Agent with  respect to such
Required  Appraisal Loan plus interest accrued thereon at the Reimbursement Rate
and  (v) all  currently  due and  unpaid  real  estate  taxes  and  assessments,
insurance premiums,  and, if applicable,  ground rents in respect of the related
Mortgaged Property, over (b) 90% of the appraised value (net of any prior liens)
of the  related  Mortgaged  Property  or REO  Property  as  determined  by  such
appraisal.

         With respect to each  Required  Appraisal  Loan as to which there is an
Appraisal  Reduction  Amount,  which has become current and has remained current
for  twelve  consecutive  Monthly  Payments  and with  respect to which no other
Servicing  Transfer  Event has occurred and is continuing,  the Master  Servicer
will be required, within 30 days of the date of such twelfth Monthly Payment, to
order an appraisal  (which may be an update of a prior  appraisal)  (the cost of
which will be an expense of the Trust Fund) or perform an internal valuation, as
applicable.  Based upon such  appraisal,  the Master  Servicer  is to  thereupon
redetermine and report to the Trustee the Appraisal  Reduction  Amount,  if any,
with respect to such Mortgage Loan.

         A "Modified  Mortgage Loan" is any Mortgage Loan as to which a material
payment term has been modified  following the Cut-off Date in connection  with a
default  or  reasonably   foreseeable  default  thereunder,   or  a  bankruptcy,
insolvency or similar proceeding involving the related borrower,  for example, a
reduction in the Mortgage  Rate, a forgiveness  of principal or the extension of
the maturity date.

Reports to Certificateholders; Available Information

         Trustee  Reports.  Based on  information  provided  in monthly  reports
prepared by the Master  Servicer and the Special  Servicer and  delivered to the
Trustee,  the Trustee will prepare and forward on each Distribution Date to each
Certificateholder, the Depositor, the Master Servicer, the Special Servicer, the
Operating Adviser, the Extension Adviser and each Rating Agency:

                  1. A  statement  (a  "Distribution  Date  Statement")  setting
         forth,  among other things:  (i) the amount of  distributions,  if any,
         made on such  Distribution Date to the holders of each Class of Offered
         Certificates and applied to reduce the respective  Certificate Balances
         thereof;  (ii)  the  amount  of  distributions,  if  any,  made on such
         Distribution Date to the holders of each Class of Offered  Certificates
         allocable to (A) the Interest Distribution Amount and/or (B) Prepayment
         Premiums; (iii) the number of outstanding Mortgage Loans, the aggregate
         Stated Principal  Balance of the Mortgage Loans  immediately  following
         such  Distribution  Date and the aggregate unpaid principal  balance of
         the   Mortgage   Loans  at  the  close  of   business  on  the  related
         Determination  Date;  (iv) the number and  aggregate  unpaid  principal
         balance of Mortgage Loans (A) delinquent one month,  (B) delinquent two
         months,  (C)  delinquent  three or more months,  (D) that are Specially
         Serviced  Mortgage  Loans that are not  delinquent,  or (E) as to which
         foreclosure  proceedings  have been commenced;  (v) with respect to any
         Mortgage Loan as to which the related Mortgaged  Property became an REO
         Property  during the preceding  calendar  month,  the Stated  Principal
         Balance and unpaid  principal  balance of such  Mortgage Loan as of the
         date such  Mortgaged  Property  became an REO Property;  (vi) as to any
         Mortgage Loan repurchased or otherwise liquidated or disposed of during
         the related  Collection  Period, the loan number thereof and the amount
         of proceeds of any repurchase of a Mortgage

                                      S-79

<PAGE>
<PAGE>



         Loan,  liquidation  proceeds  and/or other  amounts,  if any,  received
         thereon during the related  Collection  Period and the portion  thereof
         included in the  Available  Distribution  Amount for such  Distribution
         Date; (vii) with respect to any REO Property included in the Trust Fund
         as of the close of business on the related Determination Date, the loan
         number  of the  related  Mortgage  Loan,  the  book  value  of such REO
         Property and the amount of any other income  collected  with respect to
         any REO Property (net of related  expenses) and other amounts,  if any,
         received on such REO Property during the related  Collection Period and
         the portion thereof included in the Available  Distribution  Amount for
         such Distribution Date; (viii) with respect to any REO Property sold or
         otherwise  disposed of during the related  Collection  Period,  (A) the
         loan  number  of the  related  Mortgage  Loan  and the  amount  of sale
         proceeds  and other  amounts,  if any,  received in respect of such REO
         Property during the related  Collection  Period and the portion thereof
         included in the  Available  Distribution  Amount for such  Distribution
         Date  and (B) the  date of the  related  determination  by the  Special
         Servicer  that it had  recovered  all  payments  that it  expects to be
         finally  recoverable  with  respect  to such  REO  Property;  (ix)  the
         Certificate  Balance of each Class of Offered  Certificates  before and
         after  giving  effect to the  distributions  made on such  Distribution
         Date,  separately  identifying any reduction in the Certificate Balance
         of each such Class due to  Realized  Losses and  Additional  Trust Fund
         Expenses;  (x) the aggregate amount of voluntary principal  prepayments
         made by  borrowers  during  the  related  Collection  Period;  (xi) the
         aggregate amount of servicing  compensation  retained by or paid to the
         Master Servicer and the Special Servicer during the related  Collection
         Period;  (xii) the amount of Realized Losses and Additional  Trust Fund
         Expenses,  if any,  incurred with respect to the Mortgage  Loans during
         the related Collection Period;  (xiii) the aggregate amount of Advances
         outstanding  which have been made by the Master  Servicer,  the Trustee
         and the  Fiscal  Agent;  (xiv) the  amount of any  Appraisal  Reduction
         Amounts effected during the related Collection Period on a loan-by-loan
         basis and the total Appraisal Reduction Amounts as of such Distribution
         Date on a  loan-by-loan  basis.  In the case of  information  furnished
         pursuant to subclauses  (i), (ii) and (ix) above,  the amounts shall be
         expressed as a dollar amount in the aggregate for all  Certificates  of
         each  applicable   Class  and  per  single   Certificate  of  a  $1,000
         denomination.

                  2.  Commencing  with the  Distribution  Date in June  1996,  a
         report  containing  information  regarding the Mortgage Loans as of the
         end of the  related  Collection  Period,  which  report  shall  contain
         substantially  the following  categories of  information  regarding the
         Mortgage  Loans set forth in this  Prospectus  Supplement in the tables
         under  the  caption  "DESCRIPTION  OF  THE  MORTGAGE   POOL--Additional
         Mortgage Loan Information" (calculated,  where applicable, on the basis
         of the most recent relevant  information  provided by the Mortgagors to
         the Master Servicer or the Special  Servicer and by the Master Servicer
         or the Special  Servicer,  as the case may be, to the Trustee) and such
         information  shall  be  presented  in a  tabular  format  substantially
         similar to the format utilized in this Prospectus Supplement under such
         caption  and a  loan-by-loan  listing  (in  descending  balance  order)
         showing loan name, property type,  location,  unpaid principal balance,
         Mortgage Rate, paid through date,  maturity date, net interest  portion
         of the Monthly Payment,  principal portion of the Monthly Payment. Such
         loan-by-loan listing will be made available  electronically;  provided,
         however,  the Trustee  will provide  Certificateholders  with a written
         copy of such report upon written request.

         Certain  information made available in the Distribution Date Statements
referred to in item (1) above may be obtained by calling LaSalle National Bank's
ASAP System at (312) 904-2200 and requesting  statement number 176 or such other
mechanism as the Trustee may have in place from time to time.

         The Master Servicer is required to deliver to the Trustee prior to each
Distribution  Date,  commencing with the Distribution Date in June 1996, and the
Trustee is to deliver to each  Certificateholder,  the Depositor,  the Operating
Adviser, the Extension Adviser and each Rating Agency

                                      S-80

<PAGE>
<PAGE>



on each Distribution  Date,  commencing with the Distribution Date in June 1996,
the following five reports:

                  (a) A  "Comparative  Financial  Status  Report"  substantially
         containing  the content in Appendix 1 attached  hereto,  setting forth,
         among other things,  the occupancy,  revenue,  net operating income and
         debt service  coverage  ratio for each  Mortgage Loan for each of three
         periods (to the extent such  information  is  available):  (i) the most
         current  available  year-to-date,  (ii) the previous two full  calendar
         years,   and  (iii)  the  "base  year"   (representing   the   original
         underwriting information used as of the Cut-off Date).

                  (b) A "Delinquent Loan Status Report" substantially containing
         the content in Appendix 2 attached hereto,  setting forth,  among other
         things,  those Mortgage Loans which, as of the close of business on the
         Determination  Date  immediately  preceding  the  preparation  of  such
         report, were delinquent 30-59 days,  delinquent 60-89 days,  delinquent
         90 days or more, current but specially serviced,  or in foreclosure but
         not REO Property.

                  (c) An "Historical  Loan  Modification  Report"  substantially
         containing  the content in Appendix 3 attached  hereto,  setting forth,
         among other  things,  those  Mortgage  Loans which,  as of the close of
         business  on  the   Determination   Date   immediately   preceding  the
         preparation of such report,  have been modified pursuant to the Pooling
         and Servicing  Agreement (i) during the related  Collection  Period and
         (ii) since the Cut-off Date, showing the original and the revised terms
         thereof.

                  (d)  An  "Historical  Loss  Estimate   Report"   substantially
         containing  the content in Appendix 4 attached  hereto,  setting forth,
         among other  things,  as of the close of business on the  Determination
         Date  immediately  preceding the  preparation  of such report,  (i) the
         aggregate amount of liquidation proceeds and liquidation expenses, both
         for the  current  period  and  historically,  and  (ii) the  amount  of
         Realized Losses occurring  during the related  Collection  Period,  set
         forth on a loan-by-loan basis.

                  (e)  An  "REO  Status  Report"  substantially  containing  the
         content in  Appendix 5 attached  hereto,  setting  forth,  among  other
         things,  with  respect to each REO  Property  that was  included in the
         Trust  Fund as of the  close  of  business  on the  Determination  Date
         immediately   preceding  the  preparation  of  such  report,   (i)  the
         acquisition  date of such REO  Property,  (ii)  the  amount  of  income
         collected  with respect to such REO Property (net of related  expenses)
         and other  amounts,  if any,  received on such REO Property  during the
         related Collection Period and (iii) the value of the REO Property based
         on the most recent  appraisal or other valuation  thereof  available to
         the Master  Servicer as of such date of  determination  (including  any
         prepared internally by the Special Servicer).

         The information that pertains to Specially  Serviced Mortgage Loans and
REO Properties  reflected in such reports shall be based solely upon the reports
delivered by the Special  Servicer to the Master  Servicer  prior to the related
Distribution  Date.  Absent manifest  error,  none of the Master  Servicer,  the
Special  Servicer  or the  Trustee  shall be  responsible  for the  accuracy  or
completeness  of any  information  supplied to it by a Mortgagor  or third party
that is included in any reports,  statements,  materials or information prepared
or provided by the Master  Servicer,  the Special  Servicer or the  Trustee,  as
applicable.

         The Master  Servicer  is also  required  to deliver to the  Trustee the
following materials:

                  (a)  Annually,  on or before June 30 of each year,  commencing
         with June  30,1996,  with  respect to each  Mortgaged  Property and REO
         Property,  an "Operating Statement Analysis"  substantially  containing
         the  content  in  Appendix  6  attached  hereto  as of  the  end of the
         preceding  calendar  year,   together  with  copies  of  the  operating
         statements and rent rolls (but only to the extent the related Mortgagor
         is required by the Mortgage to deliver,  or otherwise agrees to provide
         such information) for such Mortgaged Property or REO Property as of the
         end of the preceding calendar year. The Master Servicer (or the Special
         Servicer in the case

                                      S-81

<PAGE>
<PAGE>



         of Specially Serviced Mortgage Loans and REO Properties) is required to
         use its  best  reasonable  efforts  to  obtain  said  annual  operating
         statements and rent rolls.

                  (b) Commencing in June 1996,  within 30 days of receipt by the
         Master Servicer (or the Special  Servicer with respect to any Specially
         Serviced Mortgage Loan or REO Property) of annual operating statements,
         if any, with respect to any Mortgaged Property or REO Property, an "NOI
         Adjustment  Worksheet"  for such  Mortgaged  Property  (with the annual
         operating  statements  attached thereto as an exhibit),  presenting the
         computations   made  generally  in  accordance   with  the  methodology
         described  herein under  "DESCRIPTION OF THE MORTGAGE  POOL--Additional
         Mortgage Loan  Information"  to "normalize" the full year net operating
         income and debt service coverage numbers used by the Master Servicer in
         the other reports referenced above.

         The Trustee is to deliver a copy of each Operating  Statement  Analysis
report and NOI Adjustment Worksheet that it receives from the Master Servicer to
the  Depositor,  the Operating  Adviser,  the Extension  Adviser and each Rating
Agency promptly after its receipt thereof.  Upon request,  the Trustee will make
such reports available to the  Certificateholders  and the Special Servicer. Any
Certificateholder  may  obtain  a copy of any  NOI  Adjustment  Worksheet  for a
Mortgaged  Property  or REO  Property  in the  possession  of the  Trustee  upon
request.

         In addition,  within a reasonable  period of time after the end of each
calendar  year,  the  Trustee is required to send to each person who at any time
during the calendar year was a Certificateholder of record, a report summarizing
on  an  annual  basis (if appropriate) the items provided to Certificate holders
in the monthly Distribution Date Statements and such other information as may be
required to enable such  Certificateholders  to prepare their federal income tax
returns.  Such  information  is to include the amount of original issue discount
accrued on each Class of Offered Certificates held by persons other than holders
exempted from the reporting  requirements and information regarding the expenses
of the Trust Fund.

         Except as described below,  until such time as Definitive  Certificates
are  issued  in  respect  of a Class  of  Offered  Certificates,  the  foregoing
information  will be  available  to the related  Certificate  Owners only to the
extent  it  is  forwarded  by  or  otherwise   available  through  DTC  and  its
Participants.  The manner in which notices and other communications are conveyed
by DTC to Participants,  and by Participants to the Certificate  Owners, will be
governed by  arrangements  among them,  subject to any  statutory or  regulatory
requirements as may be in effect from time to time. Any  Certificate  Owner that
does not receive  information  through DTC or its  Participants may request that
Trustee  reports  be mailed  directly  to it by written  request to the  Trustee
(accompanied by verification of such Certificate  Owner's ownership interest) at
the  Trustee's  corporate  trust  office.  The Master  Servicer will collect and
maintain  certain  information  regarding the Mortgage  Loans in a  computerized
database (the "Loan Portfolio  Analysis System" or "LPAS").  The Master Servicer
currently intends to provide access to LPAS via on-line telephonic communication
to  Certificateholders.  Information contained in LPAS regarding the composition
of the Mortgage  Pool and certain  other  information  about the  Mortgage  Pool
deemed  appropriate  by the Master  Servicer will be updated  periodically.  The
Master  Servicer,  the Trustee and the  Depositor  are  required to recognize as
Certificateholders   only  those  persons  in  whose  name  the  Certificate  is
registered  on the books and records of the Trustee,  as registrar in respect of
the Certificates (in such capacity, the "Certificate Registrar").

         Other  Information.  The Pooling and Servicing  Agreement requires that
the  Trustee  make   available  at  its  offices   primarily   responsible   for
administration  of the Trust Fund,  during normal business hours,  for review by
the  Depositor,   any  Certificate  Owner  owning  an  interest  in  an  Offered
Certificate  (which ownership interest can be verified) or any person identified
to the Trustee as a  prospective  transferee  of such an interest,  originals or
copies of,  among  other  things,  the  following  items:  (a) the  Pooling  and
Servicing  Agreement  and any  amendments  thereto,  (b) all  Distribution  Date
Statements  delivered to holders of the relevant  Class of Offered  Certificates
since the Closing Date, (c) all officer's  certificates delivered to the Trustee
since the Closing Date as described under

                                      S-82

<PAGE>
<PAGE>



"DESCRIPTION OF THE  AGREEMENTS--  Evidence as to Compliance" in the Prospectus,
(d) all accountants'  reports delivered to the Trustee since the Closing Date as
described under  "DESCRIPTION OF THE  AGREEMENTS--Evidence  as to Compliance" in
the Prospectus, (e) the most recent property inspection report prepared by or on
behalf of the  Master  Servicer  or the  Special  Servicer  in  respect  of each
Mortgaged  Property and  delivered to the  Trustee,  (f) the most recent  annual
operating  statement  and rent roll,  if any,  collected  by or on behalf of the
Master  Servicer or the  Special  Servicer  and  delivered  to the Trustee  with
respect to each  Mortgaged  Property  (unless the terms of the related  Mortgage
Loan Documents or applicable law prohibits the disclosure of such  information),
(g) any and all modifications, waivers and amendments of the terms of a Mortgage
Loan entered into by the Special Servicer and delivered to the Trustee,  and (h)
any and all officers'  certificates and other evidence  delivered to the Trustee
to support the Master Servicer's or the Special  Servicer's  determination  that
any Advance was not, or if made would not be, recoverable from Related Proceeds.
Copies of any and all of the foregoing  items will be available from the Trustee
upon request; however, the Trustee will be permitted to require payment of a sum
sufficient to cover the reasonable costs and expenses of providing such copies.

         Upon written request of (i) the Depositor or (ii) any Certificateholder
of record made for purposes of communicating with other  Certificateholders with
respect  to  their  rights  under  the  Pooling  and  Servicing  Agreement,  the
Certificate  Registrar  will  furnish such  requesting  party with a list of the
Certificateholders then of record.

Voting Rights

         At all times  during the term of the Pooling and  Servicing  Agreement,
98% of the voting  rights for the series  offered  hereby (the "Voting  Rights")
will be  allocated  among the  holders of the  respective  Classes of  Principal
Balance Certificates in proportion to the Certificate Balances of those Classes,
1% of the  Voting  Rights  will be  allocated  to the  holders  of the  Class IO
Certificates (but only for so long as such Certificates  remain outstanding) and
all remaining  Voting Rights will be allocated to the holders of the  respective
Classes of REMIC Residual  Certificates.  Voting Rights  allocated to a Class of
Certificates  will  be  allocated  among  the  related   Certificateholders   in
proportion  to the  percentage  interests  in  such  Class  evidenced  by  their
respective Certificates. See "DESCRIPTION OF THE AGREEMENTS--Events of Default",
"--Rights   Upon   Event   of   Default",    "--Amendment"    and   "--List   of
Certificateholders" in the Prospectus.

Assumed Final Distribution Date; Rated Final Distribution Date

         The  "Assumed  Final  Distribution  Date" with  respect to any Class of
Offered  Certificates is the Distribution Date on which the Certificate  Balance
of such Class of  Certificates  would be reduced to zero based on the assumption
that no Mortgage Loan is voluntarily  prepaid prior to its stated  maturity date
and  otherwise  based on the "Modeling  Assumptions"  set forth under "YIELD AND
MATURITY  CONSIDERATIONS--Weighted Average Life" herein, which Distribution Date
shall in each case be as follows:

<TABLE>
<CAPTION>

           Class Designation          Assumed Final Distribution Date
           -----------------          -------------------------------
            <S>                       <C>
               Class A
               Class B
               Class C
               Class D

</TABLE>

         The Assumed Final  Distribution  Dates set forth above were  calculated
without regard to any delays in the  collection of Balloon  Payments and without
regard to a reasonable  liquidation time with respect to any Mortgage Loans that
may be delinquent.  Accordingly, in the event of defaults on the Mortgage Loans,
the  actual  final  Distribution  Date for one or more  Classes  of the  Offered
Certificates may be later, and could be  substantially  later,  than the related
Assumed Final Distribution Date(s).

         In addition,  the Assumed Final Distribution Dates set forth above were
calculated  on the  basis  of a 0% CPR.  Since  the rate of  payment  (including
prepayments) of the Mortgage Loans can be

                                      S-83

<PAGE>
<PAGE>



expected  to exceed  the  scheduled  rate of  payments,  and could  exceed  such
scheduled rate by a substantial  amount,  the actual final Distribution Date for
one or more  Classes of the Offered  Certificates  may be earlier,  and could be
substantially  earlier, than the related Assumed Final Distribution Date(s). The
rate of payments  (including  prepayments)  on the Mortgage Loans will depend on
the characteristics of the Mortgage Loans, as well as on the prevailing level of
interest rates and other economic  factors,  and no assurance can be given as to
actual  payment  experience.   See  "YIELD  AND  MATURITY   CONSIDERATIONS"  and
"DESCRIPTION  OF THE  MORTGAGE  POOL"  herein and YIELD  CONSIDERATIONS"  in the
Prospectus.

         The  "Rated  Final  Distribution  Date"  with  respect to each Class of
Offered Certificates is (the first Distribution Date that follows by at least 24
months the end of the  amortization  term for the Mortgage  Loan that, as of the
Cut-off Date, has the longest remaining  amortization term). The rating assigned
by  a  Rating  Agency  to  any  Class  of   Certificates   entitled  to  receive
distributions  in respect of principal  reflects an assessment of the likelihood
that Certificateholders of such Class will receive, on or before the Rated Final
Distribution Date, all principal  distributions to which they are entitled.  See
"RATINGS" herein.

Termination

         The  obligations  created by the Pooling and Servicing  Agreement  will
terminate  following the earlier of (i) the final payment (or advance in respect
thereof) or other  liquidation of the last Mortgage Loan or REO Property subject
thereto,  and  (ii)  the  purchase  of all of the  Mortgage  Loans  and  any REO
Properties  remaining  in the Trust Fund by the  Depositor,  the  holders of the
REMIC  Residual   Certificates  or  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  Trustee or other
registrar for the  Certificates or at such other location as may be specified in
such notice of termination.

         Any such  purchase  by the Master  Servicer,  the  holders of the REMIC
Residual  Certificates  or the  Depositor of all the Mortgage  Loans and any REO
Properties  remaining  in the Trust Fund is required to be made at a price equal
to (i) the  aggregate  Purchase  Price of all the  Mortgage  Loans  (other  than
Mortgage  Loans as to which the  related  Mortgaged  Properties  have become REO
Properties)  then included in the Trust Fund, plus (ii) the fair market value of
all REO  Properties  then  included  in the  Trust  Fund,  as  determined  by an
appraiser agreed upon by the Master Servicer and the Trustee, minus (iii) if the
Purchaser  is the Master  Servicer,  the  aggregate  of all  amounts  payable or
reimbursable to the Master  Servicer under the Pooling and Servicing  Agreement.
Such  purchase  will effect early  retirement  of the then  outstanding  Offered
Certificates,  but the right of the Master  Servicer,  the  holders of the REMIC
Residual  Certificates or the Depositor to effect such termination is subject to
the  requirement  that the then aggregate  Certificate  Balance of the Principal
Balance Certificates be less than 5% of the aggregate of the Certificate Balance
of the Principal Balance Certificates as of the Closing Date.

         Distributions on the final  Distribution Date will be made generally as
described   above   under   "--Distributions--Application   of   the   Available
Distribution  Amount" and  "--Distributions--Prepayment  Premiums,"  except that
distributions  of  principal  on the  respective  Classes of  Principal  Balance
Certificates  will be made, in the case of each such Class of  Certificates,  to
the  extent  of  available  funds and  subject  to the  distribution  priorities
described herein, in an amount equal to the then entire
outstanding Certificate Balance thereof.

The Trustee

         LaSalle National Bank, a nationally chartered bank, will act as Trustee
on behalf of the Certificateholders. The Trustee is at all times to be, and will
be required  to resign if it fails to be, (i) a  corporation,  national  bank or
national banking association, organized and doing business under the laws of the
United  States of America or any state  thereof,  authorized  under such laws to
exercise  corporate trust powers,  having a combined  capital and surplus of not
less than $50,000,000 and

                                      S-84

<PAGE>
<PAGE>



subject to supervision or examination by federal or state  authority and (ii) an
institution  whose  long-term  senior  unsecured  debt is rated  either (A) if a
fiscal agent  acceptable to the Rating Agencies is then currently in place,  not
less  than (1)  "BBB" by  Standard  &  Poor's  and (2) "A-" by Fitch or  another
nationally  recognized  statistical rating  organization  (other than Standard &
Poor's) or (B) if a fiscal agent  acceptable to the Rating  Agencies is not then
in place,  "AA" by each  Rating  Agency  (or such other  lower  rating by either
Rating  Agency as would not,  as  evidenced  in writing by such  Rating  Agency,
adversely affect any of the ratings then assigned thereby to the  Certificates).
As compensation  for its services,  the Trustee will be entitled to receive from
the Master Servicer out of its Master  Servicing Fee a monthly fee calculated on
a loan-by-loan  basis  generally in the same manner as the Master  Servicing Fee
but at a rate of 0.015% per annum. In addition, the Trustee will be obligated to
make any Advance  required to be but not made by the Master  Servicer  under the
Pooling and Servicing Agreement, provided that the Trustee will not be obligated
to make any Advance that it deems to be  nonrecoverable  from Related  Proceeds.
The Trustee  will be entitled to  reimbursement  (with  interest  thereon at the
Reimbursement  Rate) for each  Advance  made by it in the same manner and to the
same extent,  but prior to, the Master  Servicer.  The Corporate Trust Office of
the Trustee is located at 135 South LaSalle Street, Suite 200, Chicago, Illinois
60603-4017  Attention:  Asset-Backed  Securities  Trust Services Group,  Salomon
Brothers  Mortgage  Securities VII, Inc.,  Mortgage  Pass-Through  Certificates,
Series 1996-C1.  See "DESCRIPTION OF THE AGREEMENTS--The  Trustee," "--Duties of
the Trustee,"  "--Certain  Matters Regarding the Trustee" and "--Resignation and
Removal of the Trustee" in the Prospectus.

The Fiscal Agent

         ABN AMRO Bank N.V., a Netherlands banking corporation and the corporate
parent of the  Trustee,  will act as Fiscal Agent for the Trust Fund and will be
obligated to make any Advance  required to be but not made by the Trustee  under
the Pooling and Servicing Agreement,  provided that the Fiscal Agent will not be
obligated  to make any Advance that it deems to be  nonrecoverable  from Related
Proceeds.  The Fiscal  Agent will be entitled to  reimbursement  (with  interest
thereon  at the  Reimbursement  Rate)  for each  Advance  made by it in the same
manner  and to the same  extent,  but  prior to,  the  Master  Servicer  and the
Trustee.  The Fiscal Agent will be entitled to various  rights,  protections and
indemnities similar to those afforded the Trustee. See "-The Trustee" above.

         The Trustee will be responsible for payment of the  compensation of the
Fiscal  Agent.  As of December 31, 1994,  the Fiscal  Agent  reported  assets of
approximately $291,000,000,000.


                        YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

         General.  The yield on any Offered  Certificate  will depend on (a) the
price at which such  Certificate  is  purchased by an investor and (b) the rate,
timing and amount of distributions  on such  Certificate.  The rate,  timing and
amount of distributions on any Offered Certificate will in turn depend on, among
other things, (i) the Pass-Through Rate for such Certificate,  (ii) the rate and
timing  of  principal  payments  (including  principal  prepayments)  and  other
principal collections on the Mortgage Loans and the extent to which such amounts
are to be applied in reduction of the Certificate  Balance of the related Class,
(iii) the rate, timing and severity of Realized Losses and Additional Trust Fund
Expenses  and the extent to which such  losses and  expenses  are  allocable  in
reduction of the Certificate  Balance of the related Class,  and (iv) the timing
and severity of any Net Aggregate  Prepayment Interest Shortfalls and the extent
to which such shortfalls are allocable in reduction of the Interest Distribution
Amount payable on the related Class.

         Rate and  Timing of  Principal  Payments.  The yield to  holders of any
Offered Certificates  purchased at a discount or premium will be affected by the
rate and timing of  principal  payments  made in  reduction  of the  Certificate
Balance(s) of such Certificates. As described herein, the Principal Distribution
Amount for each Distribution  Date will be distributable  entirely in respect of
the Class A Certificates  until the  Certificate  Balance  thereof is reduced to
zero, and will thereafter be distributable

                                      S-85

<PAGE>
<PAGE>



entirely in respect of the Class B  Certificates,  the Class C Certificates  and
the Class D  Certificates,  in that  order,  in each case until the  Certificate
Balance of such Class of Certificates is reduced to zero. Consequently, the rate
and timing of principal  payments that are  distributed  or otherwise  result in
reduction of the Certificate Balance of each Class of Offered  Certificates will
be  directly  related  to the rate and  timing of  principal  payments  on or in
respect  of  the  Mortgage  Loans,  which  will  in  turn  be  affected  by  the
amortization  schedules thereof, the dates on which Balloon Payments are due and
the rate and timing of principal  prepayments and other unscheduled  collections
thereon  (including  for  this  purpose,  collections  made in  connection  with
liquidations  of Mortgage  Loans due to defaults,  casualties  or  condemnations
affecting the Mortgaged  Properties,  or purchases of Mortgage  Loans out of the
Trust Fund).  Prepayments  and,  assuming the respective  stated  maturity dates
therefor have not occurred,  liquidations of the Mortgage Loans,  will result in
distributions  on the Offered  Certificates  of amounts that would  otherwise be
distributed  over the  remaining  terms of the  Mortgage  Loans and will tend to
shorten  the  weighted  average  lives of those  Certificates.  Defaults  on the
Mortgage Loans,  particularly at or near their stated maturity dates, may result
in  significant  delays in payments of  principal  on the  Mortgage  Loans (and,
accordingly,  on the Offered  Certificates)  while  work-outs are  negotiated or
foreclosures  are completed,  and such delays will tend to lengthen the weighted
average   lives  of  those   Certificates.   See   "SERVICING  OF  THE  MORTGAGE
LOANS--Modifications,  Waivers and  Amendments"  herein and  "DESCRIPTION OF THE
AGREEMENTS--Realization  Upon Defaulted  Whole Loans" and "CERTAIN LEGAL ASPECTS
OF MORTGAGE LOANS--Foreclosure" in the Prospectus.

         The  extent  to which  the yield to  maturity  of any Class of  Offered
Certificates may vary from the anticipated  yield will depend upon the degree to
which such  Certificates are purchased at a discount or premium and when, and to
what degree, payments of principal on the Mortgage Loans are in turn distributed
in reduction of the Certificate Balance of such Certificates. An investor should
consider,  in the case of any Offered Certificate  purchased at a discount,  the
risk that a slower than anticipated  rate of principal  payments on the Mortgage
Loans could  result in an actual yield to such  investor  that is lower than the
anticipated  yield and, in the case of any Offered  Certificate  purchased  at a
premium,  the risk that a faster than  anticipated  rate of  principal  payments
could  result  in an  actual  yield  to such  investor  that is  lower  than the
anticipated  yield.  In  general,  the  earlier a payment  of  principal  on the
Mortgage  Loans is  distributed  in  reduction of the  principal  balance of any
Offered Certificate  purchased at a discount or premium, the greater will be the
effect  on an  investor's  yield to  maturity.  As a  result,  the  effect on an
investor's yield of principal payments on the Mortgage Loans occurring at a rate
higher  (or  lower)  than  the  rate  anticipated  by the  investor  during  any
particular  period would not be fully offset by a subsequent  like reduction (or
increase) in the rate of such principal payments.  Because the rate of principal
payments on the  Mortgage  Loans will  depend on future  events and a variety of
factors (as described  more fully  below),  no assurance can be given as to such
rate or the rate of principal  prepayments in  particular.  The Depositor is not
aware of any  relevant  publicly  available  or  authoritative  statistics  with
respect to the  historical  prepayment  experience  of a large group of mortgage
loans comparable to the Mortgage Loans.

         Losses and Shortfalls. The yield to holders of the Offered Certificates
will also depend on the extent to which such  holders  are  required to bear the
effects of any losses or  shortfalls  on the  Mortgage  Loans.  Losses and other
shortfalls on the Mortgage  Loans will,  with the exception of any Net Aggregate
Prepayment Interest Shortfalls, generally be borne: first, by the holders of the
Private   Subordinate   Certificates,   to  the  extent  of  amounts   otherwise
distributable in respect of their  Certificates;  second,  by the holders of the
Class D  Certificates,  to the  extent of  amounts  otherwise  distributable  in
respect  of  their   Certificates;   third,  by  the  holders  of  the  Class  C
Certificates,  to the extent of amounts  otherwise  distributable  in respect of
their Certificates;  fourth, by the holders of the Class B Certificates,  to the
extent of amounts otherwise distributable in respect of their Certificates;  and
last, by the holders of the Senior Certificates.  Realized Losses and Additional
Trust Fund Expenses will be allocated, as and to the extent described herein, to
the  respective   Classes  of  Principal   Balance   Certificates,   in  reverse
alphabetical order of their Class designations, in each such

                                      S-86
<PAGE>
<PAGE>



case in reduction of the related  Certificate  Balance.  As more fully described
herein  under   "DESCRIPTION  OF  THE   CERTIFICATES--Distributions--   Interest
Distribution   Amount,"  Net  Aggregate   Prepayment  Interest  Shortfalls  will
generally be borne by the respective Classes of REMIC Regular  Certificates on a
pro rata basis in accordance with the respective Interest  Distribution  Amounts
for such Classes (calculated without reduction for such Net Aggregate Prepayment
Interest Shortfalls).

         Certain Relevant Factors. The rate and timing of principal payments and
defaults and the  severity of losses on the Mortgage  Loans may be affected by a
number of factors, including, without limitation, prevailing interest rates, the
terms of the Mortgage  Loans (for example,  provisions  requiring the payment of
Prepayment  Premiums and amortization terms that require Balloon Payments),  the
demographics and relative  economic vitality of the areas in which the Mortgaged
Properties  are located and the  general  supply and demand for rental  units or
comparable  commercial  space,  as  applicable,  in such  areas,  the quality of
management of the  Mortgaged  Properties,  the servicing of the Mortgage  Loans,
possible changes in tax laws and other  opportunities for investment.  See "RISK
FACTORS--The  Mortgage Loans" and  "DESCRIPTION OF THE MORTGAGE POOL" herein and
"YIELD CONSIDERATIONS--Principal Prepayments" in the Prospectus.

         The rate of prepayment on the Mortgage Pool is likely to be affected by
prevailing  market interest rates for mortgage loans of a comparable  type, term
and risk level.  When the  prevailing  market  interest rate is below a mortgage
interest rate,  the related  borrower has an incentive to refinance its mortgage
loan.  As of the Cut-off  Date,  a  substantial  portion of the  Mortgage  Loans
(approximately  38.8% of the Initial  Pool  Balance)  may be prepaid at any time
subject to the payment of a Prepayment  Premium. A requirement that a prepayment
be  accompanied  by a Prepayment  Premium may not provide a sufficient  economic
disincentive to deter a borrower from  refinancing at a more favorable  interest
rate.

         Depending on prevailing  market interest rates,  the outlook for market
interest  rates and economic  conditions  generally,  some borrowers may sell or
refinance Mortgaged Properties in order to realize their equity therein, to meet
cash flow needs or to make other investments. In addition, some borrowers may be
motivated  by federal  and state tax laws  (which are subject to change) to sell
Mortgaged Properties prior to the exhaustion of tax depreciation benefits.

         The Depositor makes no representation as to the particular factors that
will affect the rate and timing of  prepayments  and  defaults  on the  Mortgage
Loans,  as to the relative  importance of such factors,  as to the percentage of
the principal  balance of the Mortgage Loans that will be prepaid or as to which
a  default  will  have  occurred  as of any  date or as to the  overall  rate of
prepayment or default on the Mortgage Loans.

         Delay in Payment of Distributions.  Because monthly  distributions will
not be made to Certificateholders  until a date that is scheduled to be at least
19 days  following  the Due Dates for the  Mortgage  Loans  during  the  related
Collection   Period,   the  effective  yield  to  the  holders  of  the  Offered
Certificates  will be lower than the yield that would  otherwise  be produced by
the applicable  Pass-Through Rates and purchase prices (assuming such prices did
not account for such delay).

         Unpaid Interest  Distribution  Amounts. As described under "DESCRIPTION
OF THE  CERTIFICATES--Distributions--Application  of the Available  Distribution
Amount"   herein,   if  the  portion  of  the  Available   Distribution   Amount
distributable in respect of interest on any Class of Offered Certificates on any
Distribution Date is less than the Interest Distribution Amount then payable for
such Class,  the  shortfall  will be  distributable  to holders of such Class of
Certificates on subsequent Distribution Dates, to the extent of available funds.
Any  such  shortfall  will  not  bear  interest,  however,  and  will  therefore
negatively  affect the yield to  maturity of such Class of  Certificates  for so
long as it is outstanding.


                                      S-87

<PAGE>
<PAGE>



Weighted Average Life

         The  weighted  average  life of any Offered  Certificate  refers to the
average amount of time that will elapse from the date of its issuance until each
dollar  allocable  to  principal  of  such  Certificate  is  distributed  to the
investor.  The  weighted  average  life  of  any  Offered  Certificate  will  be
influenced by, among other things,  the rate at which  principal on the Mortgage
Loans is paid or otherwise collected or advanced and applied to pay principal of
such Offered Certificate.

         Prepayments on mortgage loans may be measured by a prepayment  standard
or  model.  The  prepayment  model  used in this  Prospectus  Supplement  is the
"Constant  Prepayment  Rate" or "CPR" model. The CPR model represents an assumed
constant  rate of  prepayment  each month,  expressed as an annually  compounded
rate. The CPR model does not purport to be a prediction of the anticipated  rate
of prepayment of any pool of mortgage loans, including the Mortgage Loans.

         The following tables indicate the percentage of the initial Certificate
Balance of each Class of Offered  Certificates  that would be outstanding  after
each of the dates shown,  and the  corresponding  weighted  average life of each
such Class of Offered Certificates,  if the Mortgage Loans were to prepay at the
indicated levels of CPR on the basis of the following assumptions (the "Modeling
Assumptions"):   (i)  the  Initial   Pool  Balance  is   $212,045,634   and  the
characteristics  of the  Mortgage  Loans  are  as set  forth  herein,  (ii)  the
respective  Pass-Through Rates and initial Certificate  Balances of the Class A,
Class B, Class C and Class D Certificates  are as set forth on the cover page of
this Prospectus Supplement, (iii) there are no delinquencies, Realized Losses or
Additional Trust Fund Expenses in respect of the Mortgage Loans,  (iv) scheduled
interest and/or  principal  payments on the Mortgage Loans are timely  received,
and  prepayments  are made on the Mortgage  Loans on their  respective Due Dates
(assumed in all cases to be the first day of each month) at the indicated levels
of CPR set  forth in the  tables,  except  that no  prepayments  are made on any
Mortgage Loan for so long as it is in a Lockout  Period or while  prepayments on
such  Mortgage  Loan are  required to be  accompanied  by a  Prepayment  Premium
calculated on the basis of a yield maintenance  formula, but such Mortgage Loans
will begin to prepay at the indicated  levels of CPR commencing (1) in the month
of  expiration  of its Lockout  Period,  with respect to each of those  Mortgage
Loans that are subject to a Lockout Period, but as to which Prepayment  Premiums
are thereafter calculated on the basis of a percentage of the amount prepaid and
(2) in the first  month  following  the date set forth in the  related  Mortgage
Note, as to which  prepayments made after such date be accompanied by Prepayment
Premiums  calculated  on the  basis  of a  declining  percentage  of the  amount
prepaid,  with  respect  to  each of  those  Mortgage  Loans  that  provide  for
calculation  of the  amount  of  Prepayment  Premium  on the  basis  of a  yield
maintenance  formula, (v) all Mortgage Loans accrue and pay interest on a 30/360
basis,  (vi) all prepayments are included in the Principal  Distribution  Amount
regardless of the date received,  (vii) none of the Master Servicer, the holders
of the REMIC Residual Certificates or the Depositor exercises its or their right
of optional  termination of the Trust Fund described herein,  (viii) no Mortgage
Loan is  required  to be  purchased  from the  Trust  Fund,  (ix)  there  are no
Prepayment Interest  Shortfalls,  (x) no Mortgage Rate is modified following the
Cut-off Date, (xi)  distributions  on the Certificates are made on the twentieth
day (each  assumed to be a business day) of each month,  commencing  March 1996,
and (xii) the Certificates will be issued on February , 1996.

         To  the  extent  that  the  Mortgage  Loans  or the  Certificates  have
characteristics  that differ from those  assumed in  preparing  the tables,  the
respective  Classes of  Offered  Certificates  may mature  earlier or later than
indicated by the tables. In particular,  it is highly unlikely that the Mortgage
Loans  will  prepay  in a  manner  consistent  with  the  Modeling  Assumptions.
Furthermore,  it is unlikely that the Mortgage Loans will experience no defaults
or losses. In addition,  variations in the actual prepayment  experience and the
balance  of the  Mortgage  Loans  that  prepay  may  increase  or  decrease  the
percentages of initial Certificate  Balances (and shorten or extend the weighted
average  lives) shown in the  following  tables.  Investors are urged to conduct
their own analyses of the rates at which the  Mortgage  Loans may be expected to
prepay.

                                      S-88

<PAGE>
<PAGE>



              Percentages of the Initial Certificate Balance of the
            Class A Certificates at the Respective Percentages of CPR


<TABLE>
<CAPTION>


        Date                   0%                5%                10%                20%                   25%
        ----                   --                --                ---                ---                   ---
<S>                           <C>               <C>                <C>                <C>                   <C>
Closing Date

February 1997........

February 1998........

February 1999........

February 2000........

February 2001........

February 2002........

February 2003 and
  thereafter.........

Weighted
  Average
  Life (in
  years).............

</TABLE>


              Percentages of the Initial Certificate Balance of the
            Class B Certificates at the Respective Percentages of CPR


<TABLE>
<CAPTION>


        Date                   0%                5%                10%                20%                   25%
        ----                   --                --                ---                ---                   ---
<S>                           <C>               <C>                <C>                <C>                   <C>

Closing Date

February 1997........

February 1998........

February 1999........

February 2000........

February 2001........

February 2002........

February 2003 and
  thereafter.........

Weighted
  Average
  Life (in
  years).............

</TABLE>


                                      S-89

<PAGE>
<PAGE>



              Percentages of the Initial Certificate Balance of the
            Class C Certificates at the Respective Percentages of CPR

<TABLE>
<CAPTION>

        Date                   0%                5%                10%                20%                   25%
        ----                   --                --                ---                ---                   ---
<S>                           <C>               <C>                <C>                <C>                   <C>
Closing Date

February 1997........

February 1998........

February 1999........

February 2000........

February 2001........

February 2002........

February 2003 . .

February 2004

February 2005 and
  thereafter.........

Weighted
  Average
  Life (in
  years).............

</TABLE>

              Percentages of the Initial Certificate Balance of the
            Class D Certificates at the Respective Percentages of CPR

<TABLE>
<CAPTION>

        Date                   0%                5%                10%                20%                   25%
        ----                   --                --                ---                ---                   ---
<S>                           <C>               <C>                <C>                <C>                   <C>
Closing Date

February 1997........

February 1998........

February 1999........

February 2000........

February 2001........

February 2002........

February 2003

February 2004

February 2005

February 2006 and
  thereafter.........

Weighted
  Average
  Life (in
  years).............

</TABLE>


                                      S-90

<PAGE>
<PAGE>



                                 USE OF PROCEEDS

         Substantially  all  of the  proceeds  from  the  sale  of  the  Offered
Certificates will be used by the Depositor to purchase the Mortgage Loans and to
pay certain expenses in connection with the issuance of the Certificates.


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         Upon the issuance of the Offered Certificates, Thacher Proffitt & Wood,
special tax 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, portions of the Trust Fund
designated in the Pooling and  Servicing  Agreement as "REMIC I", "REMIC II" and
"REMIC  III"  respectively,  will each  qualify  as a REMIC  under the  Internal
Revenue Code of 1986 (the  "Code").  For federal  income tax  purposes,  (a) the
separate  non-certificated  regular  interests  in REMIC I will be the  "regular
interests" in REMIC I, (b) the Class R-I Certificates  will be the sole class of
"residual  interests"  in  REMIC I, (c) the  separate  non-certificated  regular
interests in REMIC II will be the "regular interests" in REMIC II, (d) the Class
R-II  Certificates  will be the sole class of "residual  interests" in REMIC II,
(e) the REMIC Regular  Certificates will be the "regular interests" in REMIC III
and  generally  will be treated as debt  instruments  of REMIC III,  and (f) the
Class R-III Certificates will be the sole class of "residual interests" in REMIC
III. See "CERTAIN FEDERAL INCOME TAX CONSEQUENCES--REMICs" in the Prospectus.

         The  Class  and  Class  Certificates  will,  and the  Class  and  Class
Certificates  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 a CPR of     %. 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--Original Issue Discount" in the Prospectus.

         The Internal  Revenue Service (the "IRS") has issued  regulations  (the
"OID Regulations") under Sections 1271 to 1275 of the Code generally  addressing
the treatment of debt instruments  issued with original issue discount.  The OID
Regulations  in some  circumstances  permit the holder of a debt  instrument  to
recognize  original issue discount under a method that differs from that used by
the  issuer.  Accordingly,  it  is  possible  that  the  holder  of  an  Offered
Certificate  may be able to  select  a method  for  recognizing  original  issue
discount that differs from that used by the Trustee in preparing  reports to the
Certificateholders  and the IRS. Prospective  purchasers of Offered Certificates
are advised to consult their tax advisors  concerning  the tax treatment of such
Certificates.

         The Offered  Certificates  will be treated as "qualifying real property
loans" within the meaning of Section 593(d) of the Code and "real estate assets"
within the meaning of Section  856(c)(5)(A)  of the Code. In addition,  interest
(including original issue discount) on the Offered Certificates will be interest
described in Section 856(c)(3)(B) of the Code. However, the Offered Certificates
will generally be considered  assets described in Section  7701(a)(19)(C) of the
Code only to the extent  that the  Mortgage  Loans are  secured  by  residential
property and,  accordingly,  investment in the Offered  Certificates  may not be
suitable for certain thrift institutions.

         For further  information  regarding the federal income tax consequences
of  investing  in the Offered  Certificates,  see  "CERTAIN  FEDERAL  INCOME TAX
CONSEQUENCES--REMICs" in the Prospectus.



                                      S-91

<PAGE>
<PAGE>



                              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, separate accounts and 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 (each, a "Plan") 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  permitted either under
ERISA or Section  4975 of the Code or whether  there  exists  any  statutory  or
administrative exemption applicable thereto.

         The  U.S.  Department  of  Labor  has  issued  to  the  Underwriter  an
individual prohibited  transaction  exemption,  Prohibited Transaction Exemption
No. 89-89,  (the  "Exemption"),  which generally exempts from the application of
the prohibited  transaction  provisions of Section 406 of ERISA,  and the excise
taxes imposed on such prohibited  transactions  pursuant to Sections 4975(a) and
(b) of the Code and Section 502(i) of ERISA, certain transactions, among others,
relating to the servicing and operation of mortgage pools,  such as the Mortgage
Pool, and the purchase, sale and holding of mortgage pass-through  certificates,
such as the Class A  Certificates,  underwritten by an  "underwriter,"  provided
that certain  conditions set forth in the Exemption are satisfied.  For purposes
of this discussion,  the term  "underwriter"  shall include (a) Salomon Brothers
Inc, (b) any person directly or indirectly,  through one or more intermediaries,
controlling,  controlled by or under common  control with Salomon  Brothers Inc,
and (c) any member of the  underwriting  syndicate  or selling  group of which a
person  described in (a) or (b) is a manager or  co-manager  with respect to the
Class A Certificates.

         The Exemption sets forth six general  conditions that must be satisfied
for  a  transaction  involving  the  purchase,  sale  and  holding  of  Class  A
Certificates  to  be  eligible  for  exemptive  relief  thereunder.  First,  the
acquisition of such 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 A
Certificates  must not be subordinated to the rights and interests  evidenced by
the other certificates of the same trust. Third, the Class A 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,  Duff & Phelps Credit Rating Co.
("Duff &  Phelps"),  Moody's  Investors  Service,  Inc.,  ("Moody's")  or Fitch.
Fourth,  the  Trustee  cannot  be an  affiliate  of  any  other  member  of  the
"Restricted Group", which consists of the Underwriter, the Depositor, the Master
Servicer, the Special Servicer, the Trustee, any sub-servicer, and any mortgagor
with  respect  to  Mortgage  Loans  constituting  more than 5% of the  aggregate
unamortized  principal  balance of the Mortgage  Loans as of the date of initial
issuance of the Class A 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 A 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,  the Special Servicer or any sub-servicer must represent not more than
reasonable  compensation  for such  person's  services  under  the  Pooling  and
Servicing  Agreement and reimbursement of such person's  reasonable  expenses in
connection  therewith.  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.

         Because the Class A Certificates are not subordinate to any other Class
of Certificates,  the second general condition set forth above is satisfied with
respect to such  Certificates.  It is a condition of the issuance of the Class A
Certificates  that  they be rated  not  lower  than  "AAA" by each of Fitch  and
Standard  &  Poor's;  thus,  the third  general  condition  set  forth  above is
satisfied  with respect to the Class A  Certificates  as of the Closing Date. In
addition,  the fourth general  condition set forth above is also satisfied as of
the Closing  Date.  A fiduciary  of a Plan  contemplating  purchasing  a Class A
Certificate in the secondary market also must make its own  determination  that,
at the time of such

                                      S-92

<PAGE>
<PAGE>



purchase,  the Class A  Certificates  continue  to satisfy  the third and fourth
general  conditions  set forth above.  A fiduciary of a Plan  contemplating  the
purchase of a Class A Certificate also must make its own determination  that the
first, fifth and sixth general conditions set forth above will be satisfied with
respect to such Senior Certificate as of the date of such purchase.

         The  Exemption  also  requires  that the Trust Fund meet the  following
requirements:  (i) the Trust Fund must consist solely of assets of the type that
have been included in other investment  pools;  (ii)  certificates in such other
investment pools must have been rated in one of the three highest  categories of
Standard & Poor's,  Duff & Phelps,  Moody's or Fitch for at least one year prior
to the Plan's  acquisition of Class A  Certificates;  and (iii)  certificates 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  Class A
Certificates.

         If the general conditions of the Exemption are satisfied, the Exemption
may provide an exemption from the  restrictions  imposed by Sections  406(a) and
407(a) of ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b)
of the Code by  reason of  Sections  4975(c)(1)(A)  through  (D) of the Code) in
connection with (i) the direct or indirect sale, exchange or transfer of Class A
Certificates in the initial  issuance of  Certificates  between the Depositor or
the Underwriter and a Plan when the Depositor, the Underwriter, the Trustee, the
Master Servicer,  the Special  Servicer,  any sub-servicer or any mortgagor is a
"Party in Interest," as defined in the Prospectus, with respect to the investing
Plan,  (ii) the direct or indirect  acquisition  or disposition in the secondary
market  of Class A  Certificates  by a Plan and  (iii)  the  holding  of Class A
Certificates by a Plan.  However, no exemption is provided from the restrictions
of Sections  406(a)(1)(E),  406(a)(2)  and 407 of ERISA for the  acquisition  or
holding of a Class A Certificate  on behalf of an "Excluded  Plan" by any person
who has discretionary authority or renders investment advice with respect to the
assets of such Excluded  Plan. For purposes  hereof,  an Excluded Plan is a Plan
sponsored by any member of the Restricted Group.

         If certain specific conditions of the Exemption are also satisfied, the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section  4975(c)(1)(E) of
the Code in  connection  with (1) the  direct  or  indirect  sale,  exchange  or
transfer of Class A Certificates in the initial issuance of Certificates between
the  Depositor  or  the   Underwriter  and  a  Plan  when  the  person  who  has
discretionary  authority  or  renders  investment  advice  with  respect  to the
investment of such Plan's assets in such  Certificates  is (a) a mortgagor  with
respect to 5% or less of the fair market value of the  Mortgage  Loans or (b) an
affiliate  of  such  a  person,  (2)  the  direct  or  indirect  acquisition  or
disposition in the secondary market of Class A Certificates by such Plan and (3)
the holding of Class A Certificates by such Plan.

         Further, if certain specific conditions of the Exemption are satisfied,
the Exemption may provide an exemption from the restrictions imposed by Sections
406(a),  406(b) and 407(a) of ERISA,  and the taxes imposed by Sections  4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection  with the  servicing,  management and operation of the Mortgage Pool.
The Depositor expects that the specific conditions of the Exemption required for
this purpose will be satisfied with respect to the Class A Certificates.

         The  Exemption  also may  provide an  exemption  from the  restrictions
imposed  by  Sections  406(a)  and  407(a) of ERISA,  and the taxes  imposed  by
Sections 4975(a) and (b) of the Code by reason of Sections 4975(c)(1)(A) through
(D) of the Code if such  restrictions  are  deemed  to  otherwise  apply  merely
because  a  person  is  deemed  to be a Party in  Interest  with  respect  to an
investing  Plan by virtue  of  providing  services  to the Plan (or by virtue of
having certain  specified  relationships to such a person) solely as a result of
the  Plan's  ownership  of  Class  A  Certificates.  A  purchaser  of a  Class A
Certificate should be aware,  however,  that even if the conditions specified in
one or more parts of the Exemption is satisfied, the scope of relief provided by
the  Exemption  may  not  cover  all  acts  that  may be  considered  prohibited
transactions.

         Before  purchasing a Class A Certificate,  a fiduciary of a Plan should
itself confirm that the specific and general conditions of the Exemption and the
other requirements set forth in the Exemption

                                      S-93

<PAGE>
<PAGE>



would be  satisfied.  In  addition  to making  its own  determination  as to the
availability  of the  exemptive  relief  provided  in the  Exemption,  the  Plan
fiduciary should consider the  availability of any other prohibited  transaction
exemptions. See "ERISA Considerations" in the Prospectus.

         The characteristics of the Class B, Class C and Class D Certificates do
not meet the requirements of the Exemption.  Accordingly,  Certificates of those
Classes  may not be acquired  by, on behalf of or with assets of a Plan,  unless
such transaction is covered by a Prohibited Transaction Class Exemption ("PTCE")
issued  by the  U.S.  Department  of  Labor,  such  as:  PTCE  95-60,  regarding
investments  by  insurance  company  general  accounts;   PTCE  90-1,  regarding
investments by insurance company pooled separate accounts; PTCE 91-38, regarding
investments  by bank  collective  investment  funds;  and PTCE 84-14,  regarding
transactions effected by "qualified  professional asset managers".  There can be
no  assurance  that any of these  exemptions  will  apply  with  respect  to any
particular  Plan's  investment in Offered  Certificates or, even if an exemption
were  deemed  to  apply,  that  any  exemption  would  apply  to all  prohibited
transactions  that  may  occur  in  connection  with  such  investment.   Before
purchasing Class B, Class C or Class D Certificates based on the availability of
any such exemption,  a Plan fiduciary  should itself confirm that all applicable
conditions  and  other  requirements  set  forth  in such  exemption  have  been
satisfied. Any such Plan or person to whom a transfer of any such Certificate or
interest  therein is made shall be deemed to have  represented to the Depositor,
the Master Servicer, the Special Servicer, the Trustee and any sub-servicer that
the  purchase and holding of such  Certificate  is so exempt on the basis of the
availability of a PTCE.


                                LEGAL INVESTMENT

         As of the Closing Date,  the Offered  Certificates  will not constitute
"mortgage  related  securities"  for purposes of the Secondary  Mortgage  Market
Enhancement Act of 1984 ("SMMEA"). As a result, the appropriate characterization
of the Offered  Certificates  under various legal investment  restrictions,  and
thus the ability of  investors  subject to these  restrictions  to purchase  the
Offered Certificates of any Class, may be subject to significant  interpretative
uncertainties. In addition, institutions whose investment activities are subject
to  review by  federal  or state  regulatory  authorities  may be or may  become
subject to restrictions on the investment by such  institutions in certain forms
of  mortgage  related  securities.  Investors  should  consult  their  own legal
advisors  to  determine  whether  and to what  extent the  Offered  Certificates
constitute legal investments for them. See "LEGAL INVESTMENT" in the Prospectus.

         The Depositor makes no  representation  as to the ability of particular
investors to purchase the Offered Certificates under applicable legal investment
or other restrictions.  All institutions whose investment activities are subject
to legal investment laws and  regulations,  regulatory  capital  requirements or
review by regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the Offered Certificates constitute legal
investments   for  them  or  are  subject  to   investment,   capital  or  other
restrictions. See "LEGAL INVESTMENT" in the Prospectus.


                             METHOD OF DISTRIBUTION

         Subject  to the  terms  and  conditions  set  forth in an  underwriting
agreement  (the  "Underwriting   Agreement")   between  the  Depositor  and  the
Underwriter,  the  Depositor  has  agreed to sell to Salomon  Brothers  Inc (the
"Underwriter"),   and  the  Underwriter  has  agreed  to  purchase,  the  entire
Certificate Balance of each Class of Offered Certificates.

         In the Underwriting  Agreement,  the Underwriter has agreed to purchase
all of the Offered Certificates if any are purchased.  Proceeds to the Depositor
from the sale of the Offered Certificates,  before deducting expenses payable by
the Depositor, will be approximately $     , plus accrued interest.

                                      S-94

<PAGE>
<PAGE>




         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.  The  Underwriter  may effect such
transactions by selling the Offered Certificates to or through dealers, and such
dealers  may  receive  compensation  in  the  form  of  underwriting  discounts,
concessions or commissions from the Underwriter. 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.
The  Underwriter  and any dealers that  participate  with the Underwriter in the
distribution of the Offered  Certificates  may be deemed to be underwriters  and
any profit on the resale of the Offered  Certificates  positioned by them may be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933, as amended (the "Securities Act").

         Purchasers  of  the  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 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.

         The  Depositor  also  has  been  advised  by the  Underwriter  that the
Underwriter,  through one or more of its affiliates, currently intends to make a
market in the Offered  Certificates;  however, the Underwriter 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  Offered  Certificates  will
develop. See "RISK FACTORS--Limited Liquidity" herein and in the Prospectus.

         The Depositor has agreed to indemnify the  Underwriter and each person,
if any,  who controls  the  Underwriter  within the meaning of Section 15 of the
Securities Act against,  or make  contributions to the Underwriter and each such
controlling person which respect to, certain liabilities,  including liabilities
under the  Securities  Act. The Mortgage Loan Seller has agreed to indemnify the
Depositor and the  Underwriter  with respect to certain  liabilities,  including
liabilities under the Securities Act, relating to the Mortgage Loans.

                                  LEGAL MATTERS

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

                                     RATINGS

         It is a condition of their  issuance that the Class A  Certificates  be
rated not lower than "AAA" by each of Fitch and Standard & Poor's (together, the
"Rating  Agencies"),  that the Class B Certificates be rated not lower than "AA"
by each of the Rating Agencies, that the Class C Certificates be rated not lower
than "A" by each of the Rating  Agencies  and that the Class D  Certificates  be
rated not lower than "BBB" by each of the Rating Agencies.

         The ratings on the Offered  Certificates  address the likelihood of the
receipt by holders  thereof of all  distributions  of interest to which they are
entitled on a timely basis and of all  distributions  of principal to which they
are  entitled by the Rated Final  Distribution  Date.  See  "DESCRIPTION  OF THE
CERTIFICATES--Assumed  Final  Distribution  Date; Rated Final Distribution Date"
herein.  The ratings take into  consideration the credit quality of the Mortgage
Pool, structural and legal aspects associated with the Offered Certificates, and
the extent to which the  payment  stream from the  Mortgage  Pool is adequate to
make  payments  required  under the  Offered  Certificates.  The  ratings on the
Offered  Certificates  do not,  however,  represent  any  assessment  of (i) the
likelihood or frequency of prepayments on the Mortgage Loans, (ii) the degree to
which  the  frequency  of   prepayments   might  differ  from  that   originally
anticipated,  or (iii)  whether or to what  extent  Prepayment  Premiums  may be
received.

         There can be no assurance  that any rating agency not requested to rate
the  Offered  Certificates  will not  nonetheless  issue a rating  to any or all
Classes  thereof  and,  if so,  what such  rating or ratings  would be. A rating
assigned to any Class of Offered Certificates by a rating agency that has

                                      S-95

<PAGE>
<PAGE>



not  been  requested  by the  Depositor  to do so may be lower  than the  rating
assigned thereto by either or both of the Rating Agencies.

         The  ratings  on  the   Offered   Certificates   should  be   evaluated
independently  from  similar  ratings on other types of  securities.  A security
rating  is not a  recommendation  to buy,  sell or  hold  securities  and may be
subject to revision or withdrawal at any time by the  assigning  rating  agency.
See "RISK FACTORS--Limited Nature of Ratings" in the Prospectus.

                                      S-96

<PAGE>
<PAGE>



                         INDEX OF PRINCIPAL DEFINITIONS

<TABLE>
<CAPTION>

                                                                                                               Page
                                                                                                               ----
<S>                                                                                                          <C>
30/360 basis ....................................................................................................42
Additional Trust Fund Expenses...............................................................................12, 77
Advance .........................................................................................................78
Appraisal Reduction Amount.......................................................................................79
Assumed Final Distribution Date...................................................................................1
Assumed Net Cash Flow............................................................................................46
Assumed Scheduled Payment....................................................................................20, 75
Available Distribution Amount................................................................................15, 71
Balloon Payment ..................................................................................................8
Cap Source Loans ................................................................................................42
Certificate Balance...........................................................................................2, 11
Certificate Owner ...............................................................................................68
Certificate Registrar............................................................................................82
Certificateholders...........................................................................................10, 71
Certificates .... .........................................................................................1, 4, 68
Class .....................................................................................................1, 4, 68
Class IO Notional Amount..................................................................................2, 12, 69
Closing Date .....................................................................................................6
ClubHouse Borrowers..............................................................................................39
ClubHouse Crossed Borrowers......................................................................................39
ClubHouse Crossed Mortgages......................................................................................39
ClubHouse Franchisor.............................................................................................41
ClubHouse Manager ...............................................................................................41
ClubHouse Properties.............................................................................................39
Code ............................................................................................................91
Collection Period ...........................................................................................14, 70
Comparative Financial Status Report..............................................................................81
Compensating Interest Payment................................................................................23, 60
Component ...................................................................................................12, 69
Component A .....................................................................................................69
Component B .....................................................................................................69
Component C .....................................................................................................69
Component D .....................................................................................................70
Corrected Mortgage Loan..........................................................................................58
CPR .............................................................................................................88
Custodian .......................................................................................................55
Cut-off Date ..................................................................................................1, 6
Definitive Offered Certificate...................................................................................68
Delinquent Loan Status Report....................................................................................81
Depositor .....................................................................................................1, 4
Determination Date...........................................................................................14, 70
Distribution Date ........................................................................................2, 14, 71
Distribution Date Statement......................................................................................79
DSCR ............................................................................................................45
DTC ..........................................................................................................6, 68
DTC Rules .......................................................................................................69
Duff & Phelps ...................................................................................................92

</TABLE>

                                      S-97

<PAGE>
<PAGE>

<TABLE>
<CAPTION>

                                                                                                               Page
                                                                                                               ----
<S>                                                                                                          <C>
ERISA .......................................................................................................28, 92
Excluded Plan ...................................................................................................93
Exemption .......................................................................................................92
Extension Adviser ............................................................................................5, 64
Fitch ........................................................................................................1, 29
Form 8-K ........................................................................................................57
GLA .............................................................................................................39
Greenwich .......................................................................................................42
Greenwich Loans .................................................................................................42
Gross Room Revenues..............................................................................................41
Historical Loan Modification Report..............................................................................81
Historical Loss Estimate Report..................................................................................81
Hotel Loan ......................................................................................................45
Individual ClubHouse Loan........................................................................................39
Initial Pool Balance.......................................................................................1, 6, 36
Interest Distribution Amount.................................................................................18, 74
IRS .............................................................................................................91
Loan Portfolio Analysis System...................................................................................82
Lock-out Period .................................................................................................42
Lockout Expiration Date...........................................................................................9
Lockout Period ...................................................................................................9
LPAS ............................................................................................................82
Master Servicer ..............................................................................................4, 59
Master Servicing Fee.............................................................................................60
Master Servicing Fee Rate........................................................................................60
Midland ......................................................................................................4, 59
Modified Mortgage Loan...........................................................................................79
Monthly Payments .................................................................................................8
Moody's .........................................................................................................92
Mortgage ........................................................................................................36
Mortgage File ...................................................................................................55
Mortgage Loan Purchase Agreement.................................................................................55
Mortgage Loan Seller...................................................................................2, 6, 42, 55
Mortgage Loans ............................................................................................1, 6, 36
Mortgage Note ...................................................................................................36
Mortgage Pool ....................................................................................................1
Mortgage Rates ...................................................................................................8
Mortgaged Property.........................................................................................1, 7, 36
Multifamily Loan ................................................................................................45
Net Aggregate Prepayment Interest Shortfall..................................................................23, 74
Net Mortgage Rate ...........................................................................................13, 70
Nonrecoverable P&I Advance.......................................................................................78
Normalized Leasing Commissions...................................................................................47
Normalized Tenant Improvement Costs..............................................................................47
Offered Certificates.......................................................................................1, 4, 68
OID Regulations .................................................................................................91
Operating Adviser ............................................................................................5, 62
Operating Statement Analysis.....................................................................................81
P&I Advance .................................................................................................21, 77
Participants ....................................................................................................69

</TABLE>

                                      S-98

<PAGE>
<PAGE>


<TABLE>
<CAPTION>

                                                                                                               Page
                                                                                                               ----
<S>                                                                                                          <C>

Pass-Through Rate ................................................................................................2
Payment Differential.............................................................................................43
Plan ........................................................................................................28, 92
Pooling and Servicing Agreement..............................................................................11, 68
Prepayment Interest Excess...................................................................................23, 60
Prepayment Interest Shortfall................................................................................23, 60
Prepayment Premium............................................................................................9, 42
Principal Balance Certificates...................................................................................69
Principal Distribution Amount................................................................................19, 74
Private Certificates..............................................................................................2
Private Subordinate Certificates...................................................................2, 4, 17, 68, 76
PTCE ............................................................................................................94
Purchase Price ..................................................................................................55
Rating Agencies ..........................................................................................1, 29, 95
Realized Losses .............................................................................................12, 77
Redmond Borrower ................................................................................................37
Redmond Management Agreement.....................................................................................38
Redmond Manager .................................................................................................38
Redmond Replacement/Leasing Reserve..............................................................................38
Reimbursement Rate...........................................................................................22, 78
Related Proceeds ................................................................................................78
REMIC ........................................................................................................2, 27
REMIC Provisions ................................................................................................65
REMIC Regular Certificates.................................................................................2, 4, 68
REMIC Residual Certificates...................................................................................4, 68
REO Extension ...................................................................................................66
REO Property .................................................................................................5, 58
REO Status Report ...............................................................................................81
REO Tax .........................................................................................................67
Required Appraisal Loan..........................................................................................78
Resolution Fee ..................................................................................................61
RFG Loans .......................................................................................................42
ROI Loan ........................................................................................................46
S&P ..............................................................................................................1
Salomon Conduit Loans............................................................................................42
Salomon-Originated Loans.........................................................................................42
Scheduled Payment ...........................................................................................19, 75
Securities Act ..................................................................................................68
Senior Certificates..........................................................................................23, 76
Servicing Fees ..................................................................................................61
Servicing Transfer Event.........................................................................................58
SMMEA ...........................................................................................................94
Special Servicer ................................................................................................59
Special Servicing Fee............................................................................................61
Special Servicing Fee Rate.......................................................................................61
Specially Serviced Mortgage Loans.............................................................................5, 58
Specially Serviced Trust Fund Assets.............................................................................58
Standard & Poor's ...............................................................................................29
Stated Principal Balance.....................................................................................14, 70
Subordinate Certificates.....................................................................................23, 76

</TABLE>

                                      S-99

<PAGE>
<PAGE>

<TABLE>
<CAPTION>

                                                                                                               Page
                                                                                                               ----
<S>                                                                                                          <C>

Table Assumptions ...............................................................................................88
TNRCC ...........................................................................................................44
Trailing Twelve Month Reports....................................................................................45
Trust Fund ...............................................................................................1, 11, 68
Trustee .......................................................................................................2, 4
Uncovered Portion ...............................................................................................62
Underwriter ...............................................................................................1, 4, 94
Underwriting Agreement...........................................................................................94
Union Capital Loans..............................................................................................42
Voting Rights ...................................................................................................83
Weighted Average Net Mortgage Rate...........................................................................13, 70
Wichita Loan ....................................................................................................39


                                      S-100



<PAGE>
<PAGE>
                                                                         ANNEX A

</TABLE>
<TABLE>
<CAPTION>
                                                                                                                          Original
 Loan ID Property Name                      Address                                  City                  State         Balance(1)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                                       <C>                   <C>         <C>
   48    Redmond East                       6742 185th. Ave. NE.                     Redmond                WA         $28,300,000
   11    Emerald Bay                        4701 E. Sahara Avenue                    Las Vegas              NV         $11,850,000
   26    Raritan Mall                       Rt. 202 South at Orlando Dr.             Raritan                NJ         $11,700,000
   42    Kings Bridge                       1450 Raintree Way                        Roswell                GA          $8,070,500
   43    Brookgreen/Lantana                 510-530 Fairwood Ave                     Clearwater             FL          $7,423,700
   22    Vista Hills                        1800 Lee Trevino Dr.                     El Paso                TX          $7,000,000
   53    Lansbury Village Apts.             3386 Lansbury Village Drive              Atlanta                GA          $6,950,000
   23    Plymouth Park                      750 Plymouth Park Blvd.                  Irving                 TX          $6,972,000
   24    Peach Festival                     GA Hwy. 49 & I-75                        Byron                  GA          $6,700,000
   33    Omaha                              11515 Miracle Hills Drive                Omaha                  NE          $6,040,000
   52    Crossroads at Middlebury           850,860,900 & 930 Straits Tkpe.          Middlebury             CT          $5,550,000
   25    Goethals Park                      2525 Brunswick Ave.                      Linden                 NJ          $5,500,000
   37    Galleria                           2-40 Bridge Ave.                         Red Bank               NJ          $5,300,000
   38    Las Palmas                         803 Castroville Rd.                      San Antonio            TX          $5,300,000
   5     Heritage Village                   105 Sunnyside Road                       Temple Terrace         FL          $5,300,000
   34    Overland Park                      10610 Marty                              Overland Park          KS          $5,210,000
   49    Luria Plaza                        11200 - 11350 Pines Blvd.                Pembrooke Pines        FL          $5,100,000
   29    Northmoor Apartments               690 Lindbergh Dr.                        Atlanta                GA          $4,960,000
   30    Colonial Oaks                      1029 Franklin Road                       Marietta               GA          $4,875,000
   35    Knoxville                          208 Market Place Lane                    Knoxville              TN          $4,880,000
   36    Atlanta                            5945 Oakbrook Parkway                    Atlanta                GA          $4,870,000
   51    Grove Park                         1405-1635 US Hwy. 98 South               Lakeland               FL          $4,700,000
   27    Manzanita Plaza                    3000 West Valencia                       Tucson                 AZ          $4,612,500
   54    Strathmore S/C                     125 Rt. 34                               Aberdeen               NJ          $4,600,000
   12    West Harbor                        6300 Mosley Dickson                      Macon                  GA          $4,460,000
   28    Benchmark Crossing                 Hwy. 290 & Hollister                     Houston                TX          $3,800,000
   21    42 West 48th Street                42 West 48th St.                         New York               NY          $3,800,000
   50    Edmond Plaza                       1700 S. Broadway                         Edmond                 OK          $3,650,000
   31    Continental                        50 Glenwood Road                         Greenville             SC          $3,410,000
   47    Wichita                            515 South Webb Road                      Wichita                KS          $3,400,000
   32    Cross Creek                        2415 Dawson Road                         Albany                 GA          $2,600,000
   20    Dobbin Square                      6480 Dobbin Way                          Columbia               MD          $2,575,000
   1     Ranch Park                         5502 49th Street                         Lubbock                TX          $1,875,000
   9     Northlake I                        3535 Lawrenceville Hwy                   Tucker                 GA          $1,860,000
   6     Pelican Point                      6009 Bellaire                            Houston                TX          $1,825,000
   13    Ashley Woods                       3900 N. Side Drive                       Macon                  GA          $1,500,000
   8     Beaumonde                          18044 Old Covington  Hwy                 Hammond                LA          $1,350,000
   4     English Oaks                       1320 Gessner                             Houston                TX          $1,275,000
   10    Northlake II                       3665 Lawrenceville Hwy                   Tucker                 GA          $1,140,000
   7     West 109th Street                  225-235-245-247 W. 109                   New York               NY            $920,000
   14    West 14th Street                   322 W. 14th Street                       New York               NY            $900,000
   2     Timber Ridge                       2602 82nd Street                         Lubbock                TX            $600,000
   3     Windy Ridge                        5430 50thStreet                          Lubbock                TX            $487,500
                                                                                                                      $213,191,203
43  LOANS/TOTAL/WTD. AVG.


<CAPTION>
                                                                                             Remaining
                                                                                              Term to
                                                                                              Maturity
                               % of Initial                                                   as of the    Original     Remaining
                               Cut-off Date      Pool      Mortgage   Annual Debt   Maturity   Cut-off   Amortization  Amortization
Loan ID Property Name            Balance        Balance      Rate     Service(2)     Date     Date(mo.)    Term(mo.)     Term(mo.)
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                          <C>                <C>       <C>       <C>             <C>        <C>          <C>          <C>
48  Redmond East              $28,276,818.05     13.34%     8.375%   $2,648,308      1/1/06     119          324          323
11  Emerald Bay               $11,745,453.79      5.54%     9.550%   $1,200,886      9/1/01      67          360          343
26  Raritan Mall              $11,623,738.39      5.48%     8.875%   $1,166,237      7/1/98      29          300          293
42  Kings Bridge               $8,016,048.25      3.78%     9.850%     $839,178     12/1/01      70          360          346
43  Brookgreen/Lantana         $7,372,416.02      3.48%     9.350%     $739,765     12/1/01      70          360          346
22  Vista Hills                $6,956,250.78      3.28%    10.750%     $787,864     12/1/01      70          348          334
53  Lansbury Village Apts.     $6,945,453.74      3.28%     8.125%     $619,243      1/1/06     119          360          359
23  Plymouth Park              $6,937,843.51      3.27%    11.000%     $796,752      1/1/00      47          360          347
24  Peach Festival             $6,654,398.71      3.14%    10.625%     $755,298      2/1/02      72          324          312
33  Omaha                      $6,002,015.08      2.83%     8.700%     $638,203     10/1/05     116          240          236
52  Crossroads at Middlebury   $5,539,426.23      2.61%     8.625%     $541,903     12/1/02      82          300          298
25  Goethals Park              $5,425,636.93      2.56%    10.875%     $675,639      3/1/00      49          240          229
37  Galleria                   $5,285,711.13      2.49%     9.000%     $533,729     11/1/05     117          300          297
38  Las Palmas                 $5,280,477.95      2.49%     8.875%     $528,295     10/1/02      80          300          296
5   Heritage Village           $5,255,595.97      2.48%    10.100%     $562,841      9/1/01      67          360          342
34  Overland Park              $5,177,234.86      2.44%     8.700%     $550,503     10/1/05     116          240          236
49  Luria Plaza                $5,094,407.59      2.40%     9.000%     $492,429     12/1/05     118          360          358
29  Northmoor Apartments       $4,937,059.29      2.33%     8.870%     $494,202      9/1/02      79          300          295
30  Colonial Oaks              $4,860,915.58      2.29%     8.800%     $462,310      9/1/05     115          360          355
35  Knoxville                  $4,849,310.18      2.29%     8.700%     $515,634     10/1/05     116          240          236
36  Atlanta                    $4,839,373.06      2.28%     8.700%     $514,578     10/1/05     116          240          236
51  Grove Park                 $4,695,446.00      2.21%     8.500%     $454,148      1/1/03      83          300          299
27  Manzanita Plaza            $4,597,096.89      2.17%     9.000%     $445,359      8/1/02      78          360          354
54  Strathmore S/C             $4,595,723.06      2.17%     8.750%     $453,823      1/1/06     119          300          299
12  West Harbor                $4,426,948.93      2.09%     9.750%     $459,819     11/1/04     105          360          345
28  Benchmark Crossing         $3,780,115.19      1.78%     9.250%     $390,510      8/1/05     114          300          294
21  42 West 48th Street        $3,721,095.78      1.75%    10.625%     $459,096     10/1/99      44          240          224
50  Edmond Plaza               $3,646,389.99      1.72%     8.375%     $349,007      1/1/06     119          300          299
31  Continental                $3,400,148.15      1.60%     8.800%     $323,380      9/1/05     115          360          355
47  Wichita                    $3,376,535.10      1.59%     7.950%     $339,999     10/1/05     116          240          236
32  Cross Creek                $2,580,575.06      1.22%     9.620%     $275,200      5/1/02      75          300          291
20  Dobbin Square              $2,536,027.82      1.20%    10.125%     $283,516      8/1/99      42          300          281
1   Ranch Park                 $1,858,629.98      0.88%     9.900%     $195,793      8/1/01      66          360          342
9   Northlake I                $1,845,537.65      0.87%     9.850%     $193,404     10/1/01      68          360          344
6   Pelican Point              $1,798,450.94      0.85%    10.010%     $199,160      8/1/01      66          300          282
13  Ashley Woods               $1,492,412.83      0.70%    10.450%     $163,981      2/1/05     108          360          348
8   Beaumonde                  $1,342,374.81      0.63%    10.700%     $150,615     12/1/01      70          360          346
4   English Oaks               $1,260,809.55      0.59%    10.450%     $143,914     11/1/01      69          300          285
10  Northlake II               $1,131,135.91      0.53%     9.850%     $118,538     10/1/01      68          360          344
7   West 109th Street            $910,907.81      0.43%    11.160%     $109,484     11/1/01      69          300          285
14  West 14th Street             $895,682.07      0.42%    10.700%     $100,410      2/1/05     108          360          348
2   Timber Ridge                 $594,761.51      0.28%     9.900%      $62,654      8/1/01      66          360          342
3   Windy Ridge                  $483,243.82      0.23%     9.900%      $50,906      8/1/01      66          360          342
                             $212,045,633.94    100.00%     9.256%  $21,786,515                  88          318          310

43  LOANS/TOTAL/WTD. AVG.

</TABLE>

- --------------------------------------------
(1) As of origination date.
(2) 12 times the amount of the Monthly Payment in effect as of the Cut-off Date.

                                      A-1

<PAGE>
<PAGE>

                                                                         ANNEX A

<TABLE>
<CAPTION>
Loan ID  Property Name               Prepayment Penalty Restrictions                       Prepayment Penalty Description
- -----------------------------------------------------------------------------------------------------------------------------------
<S>  <C>                        <C>                                              <C>
48   Redmond East               Lockout then Greater of 1%/Yield Maint.          4 yr lockout then Greater of 1%/Yield Maint.
11   Emerald Bay                Yield Maint. then Declining Pct.                 5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7
26   Raritan Mall               Lockout then Declining Pct.                      Locked 2 years, 4-3-2-1% each quarter of last year.
42   Kings Bridge               Greater of 1%/Yield Maint. then Declining Pct.   4 yr Greater of 1%/Yield Maint., 3% yr 5, 2% yr 6,
                                                                                    1% 1st 6 mos yr 7
43   Brookgreen/Lantana         Greater of 1%/Yield Maint. then Declining Pct.   4 yr Greater of 1%/Yield Maint., 3% yr 5, 2% yr 6,
                                                                                    1% 1st 6 mos yr 7
22   Vista Hills                Lockout then Yield Maint.                        4 yr lockout then Yield Maint.
53   Lansbury Village Apts.     Lockout then Greater of 1%/Yield Maint.          4 yr lockout then Greater of 1%/Yield Maint..
23   Plymouth Park              Lockout then Yield Maint.                        3 yr lockout then Yield Maint.
24   Peach Festival             Lockout then Yield Maint.                        4 yr lockout then Yield Maint.
33   Omaha                      Yield Maint.                                     Yield Maint.
52   Crossroads at Middlebury   Lockout then Greater of 1%/Yield Maint.          4 yr lockout then Greater of 1%/Yield Maint.
25   Goethals Park              Lockout then Yield Maint.                        3 yr lockout then Yield Maint.
37   Galleria                   Lockout then Yield Maint.                        5 yr lockout then Yield Maint.
38   Las Palmas                 Lockout then Yield Maint.                        4 yr lockout then Yield Maint.
 5   Heritage Village           Yield Maint. then Declining Pct.                 5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7
34   Overland Park              Yield Maint.                                     Yield Maint.
49   Luria Plaza                Greater of 1%/Yield Maint. then Declining Pct.   6 yr Greater of 1%/Yield Maint., 5% yr 7, 4% yr 8,
                                                                                    3% yr 9, 2% thereafter.
29   Northmoor Apartments       Lockout then Yield Maint.                        2 yr lockout then Yield Maint.
30   Colonial Oaks              Lockout then Yield Maint.                        4 yr lockout then Yield Maint.
35   Knoxville                  Yield Maint.                                     Yield Maint.
36   Atlanta                    Yield Maint.                                     Yield Maint.
51   Grove Park                 Lockout then Greater of 1%/Yield Maint.          4 yr lockout then Greater of 1%/Yield Maint.
27   Manzanita Plaza            Lockout then Yield Maint.                        4 yr lockout then Yield Maint.
54   Strathmore S/C             Lockout then Greater of 1%/Yield Maint.          4 yr lockout then Greater of 1%/Yield Maint.
12   West Harbor                Yield Maint. then Declining Pct.                 7 yr Yield Maint., 3% yr 8, 2% yr 9, 1% 1st 6 mos 
                                                                                    yr 10
28   Benchmark Crossing         Lockout then Yield Maint.                        5 yr lockout then Yield Maint.
21   42 West 48th Street        Lockout then Yield Maint.                        3 yr lockout then Yield Maint.
50   Edmond Plaza               Lockout then Greater of 1%/Yield Maint.          6 yr lockout then Greater of 1%/Yield Maint.
31   Continental                Lockout then Yield Maint.                        4 yr lockout then Yield Maint.
47   Wichita                    Yield Maint.                                     Yield Maint.
32   Cross Creek                Greater of 1%/Yield Maint. then Declining Pct.   5 yr Greater of 1%/Yield Maint., 2% yr 6, 1% 1st 
                                                                                    6 mos yr 7
20   Dobbin Square              Lockout then Yield Maint.                        3 yr lockout then Yield Maint.
 1   Ranch Park                 Yield Maint. then Declining Pct.                 5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7
 9   Northlake I                Yield Maint. then Declining Pct.                 5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7
 6   Pelican Point              Yield Maint. then Declining Pct.                 5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7
13   Ashley Woods               Greater of 1%/Yield Maint. then Declining Pct.   7 yr Greater of 1%/Yield Maint., 3% yr 8, 2% yr 9,
                                                                                    1% 1st 6 mos yr 10
 8   Beaumonde                  Yield Maint. then Declining Pct.                 5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7
 4   English Oaks               Yield Maint. then Declining Pct.                 5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7
10   Northlake II               Yield Maint. then Declining Pct.                 5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7
 7   West 109th Street          Yield Maint. then Declining Pct.                 5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7
14   West 14th Street           Greater of 1%/Yield Maint. then Declining Pct.   7 yr Greater of 1%/Yield Maint., 3% Yr8, 2% Yr9, 
                                                                                    1% 1st 6 mos Yr 10
 2   Timber Ridge               Yield Maint. then Declining Pct.                 5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7
 3   Windy Ridge                Yield Maint. then Declining Pct.                 5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7

      43 LOANS/TOTAL/WTD. AVG.

<CAPTION>
                                                                     Occupancy    Occupancy           Appraisal          Appraisal
Loan ID  Property Name           Property Type       Units/SF(3)        Rate      As-of Date            Value              Date
- ---------------------------------------------------------------------------------  ----------------------------------------------
<S>  <C>                        <C>                     <C>           <C>           <C>              <C>                <C>
48   Redmond East                 Office/ Ind.           395,034       96.0%        Dec-95           $43,500,000         1/13/95
11   Emerald Bay                   Multifamily               337       91.5%        Sep-95           $16,055,000          8/1/94
26   Raritan Mall                    Retail              117,000       86.6%        Aug-95           $17,475,000          3/1/95
42   Kings Bridge                  Multifamily               312       93.9%        Sep-95           $11,700,000         7/18/94
43   Brookgreen/Lantana            Multifamily               372       80.6%        Sep-95           $10,050,000         7/14/94
22   Vista Hills                     Retail              211,116       98.5%        Aug-95           $10,100,000         11/2/94
53   Lansbury Village Apts.        Multifamily               164       93.6%        Oct-95            $9,375,000         7/12/95
23   Plymouth Park                   Retail              682,980       87.0%        Aug-95           $10,700,000        11/21/94
24   Peach Festival                  Retail              108,399       94.0%        Aug-95            $9,600,000        12/26/94
33   Omaha                            Hotel                  137       78.4%        Jul-95            $8,600,000          6/1/95
52   Crossroads at Middlebury     Retail/Office           71,905      100.0%        Dec-95            $7,650,000         8/19/95
25   Goethals Park                 Industrial            523,374       97.0%        Aug-95           $10,500,000         1/12/95
37   Galleria                     Retail/Office          104,584       90.1%        Sep-95            $8,800,000         7/20/95
38   Las Palmas                      Retail              225,952       92.0%        Sep-95            $7,200,000         6/15/95
 5   Heritage Village              Multifamily               252       97.5%        Jun-95            $7,500,000         6/10/93
34   Overland Park                    Hotel                  143       75.6%        Jul-95            $8,000,000          6/1/95
49   Luria Plaza                     Retail               81,355       98.0%        Dec-95            $7,800,000          9/1/95
29   Northmoor Apartments          Multifamily               176       93.1%        Aug-95            $6,900,000         5/10/95
30   Colonial Oaks                 Multifamily               200       91.0%        Jul-95            $6,700,000         5/10/95
35   Knoxville                        Hotel                  137       73.0%        Jul-95            $7,300,000          6/1/95
36   Atlanta                          Hotel                  147       75.8%        Jul-95            $8,400,000          6/1/95
51   Grove Park                      Retail              149,294       89.0%        Dec-95            $7,100,000        10/17/95
27   Manzanita Plaza                 Retail              109,327       99.6%        Sep-95            $6,150,000         6/14/95
54   Strathmore S/C                  Retail               63,148      100.0%        Jan-96            $6,550,000         5/12/95
12   West Harbor                   Multifamily               191       95.9%        Jun-95            $6,850,000         6/23/94
28   Benchmark Crossing              Retail               58,384      100.0%        Aug-95            $5,700,000         6/15/95
21   42 West 48th Street             Office               56,872       97.2%        Jul-95            $7,300,000          9/8/94
50   Edmond Plaza                    Retail              102,658       92.0%        Dec-95            $5,050,000          9/1/95
31   Continental                   Multifamily               159       91.7%        Aug-95            $4,550,000         5/12/95
47   Wichita                          Hotel                  120       79.7%        Jul-95            $7,500,000          6/1/95
32   Cross Creek                   Multifamily               200       91.5%        Jul-95            $4,320,000         2/22/95
20   Dobbin Square                   Retail               25,114       94.4%        Aug-95            $4,500,000          6/1/94
 1   Ranch Park                    Multifamily               142       93.9%        Jul-95            $2,500,000         6/17/94
 9   Northlake I                   Multifamily                96       96.0%        Jun-95            $2,700,000         8/10/94
 6   Pelican Point                 Multifamily               156       93.8%        May-95            $2,830,000         5/17/94
13   Ashley Woods                  Multifamily                96       96.0%        Jun-95            $2,450,000        12/29/94
 8   Beaumonde                     Multifamily                64       90.4%        Dec-95            $1,850,000          9/1/94
 4   English Oaks                  Multifamily               181       90.2%        Jun-95            $1,725,000         9/15/94
10   Northlake II                  Multifamily                78       96.0%        Jun-95            $2,100,000         8/10/94
 7   West 109th Street             Multifamily                81       94.8%        Dec-95            $1,525,000          9/6/94
14   West 14th Street              Multifamily                19      100.0%        Aug-95            $1,300,000         11/1/94
 2   Timber Ridge                  Multifamily                52       94.7%        Jul-95              $800,000         6/21/94
 3   Windy Ridge                   Multifamily                42       87.6%        Jul-95              $650,000         6/21/94
                                                                                                    $319,905,000
      43 LOANS/TOTAL/WTD. AVG.

</TABLE>

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

(3) Dwelling units/guest rooms ("Units") for Multifamily Loans and Hotel Loans
    and rentable square footage ("SF") for ROI Loans.


                                       A-2


<PAGE>
<PAGE>

                                                                         ANNEX A
<TABLE>
<CAPTION>
                                    Loan to Origination        Assumed Net      Adjusted 1994
 Loan ID Property Name                 Date Value(4)           Cash Flows(4)       (NOI)(4)    DSCR(4)     Year Built    FIRREA(5)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>      <C>                                <C>                 <C>               <C>           <C>           <C>          <C>
   48    Redmond East                       65.00%              $3,343,646        $3,853,166    1.26x         1988           No
   11    Emerald Bay                        73.16%              $1,476,448        $1,526,998    1.23x         1989          Yes
   26    Raritan Mall                       66.52%              $1,428,559        $1,488,322    1.22x         1987           No
   42    Kings Bridge                       68.51%              $1,051,766        $1,124,774    1.25x         1973          Yes
   43    Brookgreen/Lantana                 73.36%                $826,840          $904,328    1.12x         1974          Yes
   22    Vista Hills                        68.87%                $964,784        $1,126,322    1.22x         1979           No
   53    Lansbury Village Apts.             74.08%                $796,131          $833,031    1.29x         1973           No
   23    Plymouth Park                      64.84%              $1,005,251        $1,270,093    1.26x         1952           No
   24    Peach Festival                     69.32%                $944,517          $986,856    1.25x         1988           No
   33    Omaha                              69.79%              $1,097,678        $1,205,635    1.72x         1991           No
   52    Crossroads at Middlebury           72.41%                $750,404          $822,050    1.38x         1988          Yes
   25    Goethals Park                      51.67%                $904,015        $1,132,141    1.34x         1910          Yes
   37    Galleria                           60.06%                $731,934          $803,126    1.37x         1905           No
   38    Las Palmas                         73.34%                $780,953          $899,558    1.48x         1955          Yes
    5    Heritage Village                   70.07%                $815,244          $863,124    1.45x         1967           No
   34    Overland Park                      64.72%                $950,754        $1,055,820    1.73x         1988           No
   49    Luria Plaza                        65.31%                $646,012          $693,355    1.31x         1986          Yes
   29    Northmoor Apartments               71.55%                $651,940          $687,140    1.32x         1948           No
   30    Colonial Oaks                      72.55%                $619,737          $659,737    1.34x         1973          Yes
   35    Knoxville                          66.43%                $886,348          $981,953    1.72x         1989           No
   36    Atlanta                            57.61%                $895,170          $996,585    1.74x         1987           No
   51    Grove Park                         66.13%                $596,503          $674,169    1.31x         1960          Yes
   27    Manzanita Plaza                    74.75%                $579,033          $644,224    1.30x         1982           No
   54    Strathmore S/C                     70.16%                $584,889          $652,541    1.29x         1960           No
   12    West Harbor                        64.63%                $617,479          $659,499    1.34x         1986          Yes
   28    Benchmark Crossing                 66.32%                $521,196          $552,190    1.33x         1986          Yes
   21    42 West 48th Street                50.97%                $698,178          $767,227    1.52x         1929           No
   50    Edmond Plaza                       72.21%                $446,357          $528,108    1.28x         1966          Yes
   31    Continental                        74.73%                $434,456          $466,256    1.34x         1967          Yes
   47    Wichita                            45.02%                $960,464        $1,052,818    2.82x         1985           No
   32    Cross Creek                        59.74%                $433,738          $479,738    1.58x         1970          Yes
   20    Dobbin Square                      56.36%                $405,929          $432,553    1.43x         1979           No
    1    Ranch Park                         74.35%                $305,488          $337,154    1.56x         1976           No
    9    Northlake I                        68.35%                $280,396          $296,332    1.45x         1970          Yes
    6    Pelican Point                      63.55%                $231,771          $265,311    1.16x         1974           No
   13    Ashley Woods                       60.91%                $222,160          $243,760    1.35x         1984          Yes
    8    Beaumonde                          72.56%                $202,855          $206,083    1.35x         1986          Yes
    4    English Oaks                       73.09%                $200,559          $242,319    1.39x         1969          Yes
   10    Northlake II                       53.86%                $184,953          $198,135    1.56x         1970          Yes
    7    West 109th Street                  59.73%                $195,499          $217,774    1.79x         1910          Yes
   14    West 14th Street                   68.90%                $113,438          $117,808    1.13x         1969           No
    2    Timber Ridge                       74.35%                 $71,473           $85,581    1.14x         1979           No
    3    Windy Ridge                        74.35%                 $77,486           $88,532    1.52x         1973          Yes
      43 LOANS/TOTAL/WTD. AVG.              66.96%             $29,932,432       $33,122,225    1.37x
</TABLE>

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

(4) Calculated as described under "DESCRIPTION OF THE MORTGAGE POOL-Additional
    Mortgage Loan Information" herein.

(5) Conformity of appraisal conducted in connection with origination of the
    Mortgage Loan to the requirements of Title XI of the Financial Institutions
    Reform, Recovery and Enforcement Act of 1989 ("FIRREA") and regulations
    promulgated thereunder.


                                      A-3


<PAGE>
<PAGE>


                                                                      APPENDIX 1
                              FORM OF COMPARATIVE
                            FINANCIAL STATUS REPORT


- --------------------------------------------------------------------------------
                 Salomon Brothers Mortgage Securities VII, Inc.
               Mortgage Pass-Through Certificates, Series 1996-C1
                       COMPARATIVE FINANCIAL STATUS REPORT
                       as of _____________________________

<TABLE>
<CAPTION>
                                     -----------------------------------------------------------------------------------------------

                                          Original Underwriting Information               Prior Full Year Operating Information
                                                     Base Year                                 as of ________  Normalized
- ------------------------------------------------------------------------------------------------------------------------------------
                                                Financial
                 Curr.                   Last    Infor-                                 Last    Financial
                 Sched. Paid  Annual   Property  mation  Occu-                        Property   Infor-    Occu-
Loan             Princ. Thru   Debt     Inspec-   as of  pancy  Total    $             Inspec-  mation as  pancy   Total    $  DSCR
Num. City  State  Bal.  Date  Service  tion Date  Date   Rate  Revenue  NOI  DSCR(1)  tion Date  of Date    Rate  Revenue  NOI  (1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>  <C>   <C>    <C>    <C>  <C>      <C>        <C>     <C>   <C>     <C>   <C>      <C>       <C>        <C>    <C>     <C>  <C>

List all loans currently in the Trust Fund (with or without information in descending loan balance order.



- ------------------------------------------------------------------------------------------------------------------------------------
Total:           $                                       WA     $        $   WA                             WA       $      $  WA
- ------------------------------------------------------------------------------------------------------------------------------------



<CAPTION>
- -------------------------------------------------------------------------------------------------------------
                                                           "Actual"                          (2)
  Current Annual Operating Information             YTD Financial Information             Net Change
      as of ___________ Normalized                      Month Reported                 Current & Base
- -------------------------------------------------------------------------------------------------------------
               Financial
         Last    Infor-                              Financial
       Property  mation  Occu-                         Infor-    Occu-                     Occu-
Loan    Inspec-   as of  pancy  Total    $   DSCR     mation as  pancy   Total    $  DSCR  pancy   Total    DSCR
Num.   tion Date  Date   Rate  Revenue  NOI   (1)      of Date   Rate   Revenue  NOI  (1)   Rate  Revenue    (1)
- --------------------------------------------------------------------------------------------------------------------
<S>    <C>       <C>     <C>   <C>      <C>  <C>      <C>        <C>    <C>      <C>  <C>  <C>    <C>       <C> 



- --------------------------------------------------------------------------------------------------------------------
Total:                   WA     $        $   WA                  WA      $       $    WA      WA      $       WA
- --------------------------------------------------------------------------------------------------------------------

</TABLE>

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                              Received          Required
                                        ----------------------------------------
        Financial Information              Loans   Balance   Loans   Balance
                                        ----------------------------------------
                                         $     %  $     %  $     %  $     %
- --------------------------------------------------------------------------------
<S>                                     <C>      <C>      <C>      <C>     
Current Full Year:
- --------------------------------------------------------------------------------
Current Full Year  received with DSC <1:
- --------------------------------------------------------------------------------
Prior Full Year:
- --------------------------------------------------------------------------------
Prior Full Year received with DSC<1:
- --------------------------------------------------------------------------------
</TABLE>

- ---------------------
(1) DSCR calculated using NOI/Annual Debt Service
(2) Net change should compare the latest year to the underwriting year.


                                      AP-1

<PAGE>
<PAGE>



                                                                      APPENDIX 2
                      FORM OF DELINQUENT LOAN STATUS REPORT

- --------------------------------------------------------------------------------
                 Salomon Brothers Mortgage Securities VII, Inc.
               Mortgage Pass-Through Certificates, Series 1996-C1
                          DELINQUENT LOAN STATUS REPORT
                       as of _____________________________
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                   (a)         (b)       (c)        (d)       (e)=a+b+c+d                                           
- ------------------------------------------------------------------------------------------------------------------------------------
                                              Total
  Loan                                       Outstand.  Total      Other                                                            
 Number,        Sq. Ft. or  Paid   Sched.      P&I     Outstand.  Advances           Current  Current             LTM    LTM        
 City &  Prop.  Units/Occ.  Thru  Principal  Advances  Expenses   (Taxes &   Total   Monthly  Mortgage  Maturity  NOI    NOI,       
 State   Type    %, Date    Date   Balance    To Date   To Date   Escrow)   Exposure   P&I      Rate     Date     Date   DSCR       
- ------------------------------------------------------------------------------------------------------------------------------------
<S>      <C>     <C>       <C>     <C>        <C>       <C>       <C>       <C>       <C>      <C>      <C>      <C>     <C>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                      90+ DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------

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

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                     60-89 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------

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

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                     30-59 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                     Specially Serviced Mortgage Loans that are
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

<CAPTION>
- --------------------------------------------------------------------------------
              (f)                           (g)=(.92*f)-e
- --------------------------------------------------------------------------------

 Loan                   Most    Appraisal,  Transfer
Number,               Accurate    BPO or      Date/     Loss Using   Date NOI
City &    Valuation   Property   Internal    Closing     92% Appr.   Filed/FCL
State       Date        Value     Value**     Date       or BPO(f)   Sale Date   Status*
- ------------------------------------------------------------------------------------------
<S>         <C>       <C>          <C>        <C>          <C>         <C>      <C>
- ------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

- -----------------------------------------------------------------------------------------
FCL - Foreclosure
- -----------------------------------------------------------------------------------------------------------------------------------
LTM - Latest 12 Months
- -----------------------------------------------------------------------------------------------------------------------------------
* Status should  contain a code  indicating  the current  direction of each loan such as (FCL - In Foreclosure,  MOD - Modification,
  DPO - Discount Payoff, NS - Note Sale,  BK -  Bankruptcy,  PP - Payment  Plan,  Curr-  Current,  TBD - To Be Determined,  etc.). 
  It is possible  to combine the status  codes if the loan is going in more than one direction i.e. FCL/Mod, BK/Mod, BL/FCL/DPO).
- ------------------------------------------------------------------------------------------------------------------------------------
** App - Appraisal, BPO - Broker Opinion, Int. - Internal Value
- ------------------------------------------------------------------------------------------------------------------------------------

</TABLE>

                                      AP-2

<PAGE>
<PAGE>

                                                                      APPENDIX 3
                   FORM OF HISTORICAL LOAN MODIFICATION REPORT

- --------------------------------------------------------------------------------
                 Salomon Brothers Mortgage Securities VII, Inc.
               Mortgage Pass-Through Certificates, Series 1996-C1
                       HISTORICAL LOAN MODIFICATION REPORT
                          as of ______________________

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                      Total    
                                                                                                                       Num.    
                                     Balance   Balance at the                                                         Months   
                                    When Sent  Effective Date            Num.                                          for     
  Loan   City/    Mod./   Effective to Special       of                 Months/                     Old      New    Change of  
 Number  State  Extension   Date     Servicer  Rehabilitation Old Rate New Rate Old P&I  New P&I  Maturity Maturity    Mod.    
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
<S>      <C>     <C>       <C>       <C>         <C>           <C>     <C>      <C>      <C>       <C>      <C>      <C>   
THIS REPORT IS
HISTORICAL
- ------------------------------------------------------------------------------------------------------------------------------------

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

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Total For All
Loans:
- ------------------------------------------------------------------------------------------------------------------------------------


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

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

<CAPTION>
- ---------------------------------------------------
                            (2) Est.
                             Future
                           Interest Loan
         (1) Realized       to Trust $
 Loan       Loan to           (Rate
Number      Trust $         Reduction)        COMMENTS
- ---------------------------------------------------
<S>               <C>                <C>
THIS REPORT IS HISTORICAL
- ---------------------------------------------------

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

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

Total For All Loans:
- ---------------------------------------------------

- ---------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Total For Loans in Current Month:
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
                            # of                 $ Balance
                            Loans
- ------------------------------------------------------------------------------------------------------------------------------------
Modifications:
- ------------------------------------------------------------------------------------------------------------------------------------
Maturity Date Extensions:
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Total:
- ------------------------------------------------------------------------------------------------------------------------------------

</TABLE>

                                      AP-3

<PAGE>
<PAGE>

                                                                      APPENDIX 4
                     FORM OF HISTORICAL LOSS ESTIMATE REPORT

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

                 Salomon Brothers Mortgage Securities VII, Inc.
               Mortgage Pass-Through Certificates, Series 1996-C1
         HISTORICAL LOSS ESTIMATE REPORT (REO-SOLD or DISCOUNTED PAYOFF)
                       as of _____________________________
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                   (c)=b/a    (a)               (b)     (d)       (e)       (f)       (g)       (h)     (i)=d-(f+g+h)  (k)=i-e      
- ------------------------------------------------------------------------------------------------------------------------------------
                             Latest                   Net Amt.                                                          Actual      
 Master             % Rec.  Appraisal  Effect.        Received                                                          Losses  
Servicer             from  or Brokers  Date of  Sales   from   Scheduled  Total P&I   Total   Servicing      Net        Passed  
Loan ID  City/State  Sale    Opinion    Sale    Price   Sale    Balance   Advanced   Expenses   Fees       Proceeds      Thru   
- ------------------------------------------------------------------------------------------------------------------------------------
<S>      <C>         <C>    <C>        <C>      <C>    <C>     <C>        <C>         <C>      <C>         <C>          <C>         
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
THIS REPORT IS HISTORICAL
- ------------------------------------------------------------------------------------------------------------------------------------

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

- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Total all Loans:
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
Current Month
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>

- -----------------------------------------------------------
            (m)               (n)=k+m         (o)=n/e
- -----------------------------------------------------------
                                 Minor
 Master    Date Loss  Minor      Adj.     Total Loss     Loss % of
Servicer   Passed    Adj. to     Passed      with        Scheduled
Loan ID    Thru       Trust      Thru     Adjustment      Balance
- ------------------------------------------------------------------
<S>        <C>       <C>        <C>      <C>            <C>
- ------------------------------------------------------------------
- ------------------------------------------------------------------

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

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

- ------------------------------------------------------------------
- ------------------------------------------------------------------
Total all Loans:
- ------------------------------------------------------------------

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

Current Month
- ------------------------------------------------------------------
</TABLE>

                                      AP-4

<PAGE>
<PAGE>



                                                                      APPENDIX 5
                            FORM OF REO STATUS REPORT

- --------------------------------------------------------------------------------
                 Salomon Brothers Mortgage Securities VII, Inc.
               Mortgage Pass-Through Certificates, Series 1996-C1
                                REO STATUS REPORT
                       as of _____________________________

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                     (a)        (b)        (c)        (d)       (e)=a+b+c+d
- ------------------------------------------------------------------------------------------------------------------------------------
                                                          Other
  Loan          Sq. Ft. or   Paid   Sched.    Total P&I  Advances   Total             Current  Current             NOI    (YTD) Most
Num./City Prop.  Units/Occ.  Thru  Principal  Advances   (Taxes &  Expenses   Total   Monthly  Interest  Maturity  as of    Recent  
& State   Type     %/Date    Date   Balance    To Date    Escrow)  To Date   Exposure   P&I      Rate     Date     Date   NOI/DSCR  
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
<S>       <C>     <C>       <C>      <C>       <C>        <C>       <C>       <C>      <C>       <C>      <C>      <C>    <C> 
                                                                                                Real Estate Owned
- ------------------------------------------------------------------------------------------------------------------------------------

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

- ------------------------------------------------------------------------------------------------------------------------------------
(1) Use the following codes:  Ap. - Appraisal; BPO - Brokers Opinion; Int. - Internal Value.
- ------------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
- --------------------------------------------------------------------------------
         (f)                            (g)=(.92*f)-e
- --------------------------------------------------------------------------------
                                ($1)
                      Most     Appraisal,  Transfer   Loss
  Loan              Accurate     BPO or     Date/     Using        REO
Num./City   Appr.   Property    Internal   Closing   92% Appr.  Acquisition Pending
 & State    Date     Value       Value     Date     or BPO(f)     Date      Offers  Comments
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
<S>        <C>     <C>        <C>        <C>        <C>         <C>        <C>     <C>

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

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

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
(1) Use the following codes:  Ap. - Appraisal; BPO - Brokers Opinion; Int. - Internal Value.
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      AP-5



<PAGE>
<PAGE>
                                                                      APPENDIX 6
Operating Statement Analysis
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
ASSET NAME:                   PROP TYPE:                                                                    ACTUAL NORMALIZED
PROPERTY:                     SF/UNITS:                                                        NOI:
ASSET NO:                     CITY:                                                            DSCR:
                              STATE:                                                           SOURCE:
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                 12/31/95   12 MONTHS
                                                                                                  ACTUAL    NORMALIZED
- -----------------------------------------------------------------------------------------------------------------------------
<S>                  <C>                                                                        <C>
REVENUE
  BASE RENT                     BASE RENT 
                                BASE RENT -
  OTHER INCOME                  OTHER INCOME - FORFEITED SECURITY DEP
                                OTHER INCOME - INTEREST
                                OTHER INCOME - DEVELOPERS FEE
                                OTHER INCOME - MISC
                                OTHER INCOME - LATE PYMT/OTHER RENTS                             ----------------------------

OPERATING EXPENSE
  GENERAL AND ADMINISTRATIVE    GENERAL AND ADMINISTRATIVE - POSTAGE & DELIVERY
                                GENERAL AND ADMINISTRATIVE - AUTO   
                                GENERAL AND ADMINISTRATIVE - OFFICE
  INSURANCE                     INSURANCE -

  OTHER                         ADVERTISING -
                                LEGAL -
                                MISCELLANEOUS - EQUIPMENT RENTAL
                                MISCELLANEOUS -
                                OTHER TAXES -
                                OTHER TAXES - FICA
                                PAYROLL - EMPLOYEE HLTH INS
                                PAYROLL -
                                SERVICES - BANK CHARGES
                                SUPPLIES -
                                TELEPHONE -
  PROPERTY MANAGEMENT           MANAGEMENT FEES -
  PROPERTY TAXES                PROPERTY TAXES -
  REPAIRS AND MAINTENANCE       COMMON AREA MAINTENANCE - EXTERMINATING
                                COMMON AREA MAINTENANCE -
                                GROUNDS -
                                REPAIRS AND MAINTENANCE - CARPET
                                REPAlRS AND MAINTENANCE -
                                TENANT PREP -
  UTILITIES                     ELECTRICITY
                                TRASH -
                                UTILITIES - OIL
                                WATERS/SEWER -
                                                                                                 ----------------------------
                                NET OPERATING INCOME
DEBT SERVICE
  DEBT SERVICE                  DEBT SERVICE -
                                                                                                 ----------------------------
                                CASH FLOW AFTER DEBT SERVICE
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                    AP-6-1

<PAGE>
<PAGE>
                                                                      APPENDIX 6


                                                      Income Statement
<TABLE>
<CAPTION>                 COLLATERAL:
                           BORROWER:
                      PROPERTY TYPE:
                                                                                                        1993-         1994
                                                    1993      1994        01/01/1995     1994 PER       1994       VARIANCE
            DESCRIPTION              BASE LINE      TOTAL     TOTAL     TO 11/30/1995     SF/UNIT     VARIANCE    (BASE LINE)
- -----------------------------------------------------------------------------------------------------------------------------
<S>                             <C>
REVENUE
     BASE RENT
     OTHER INCOME
     EXPENSE REIMBURSEMENT         ------------------------------------------------------------------------------------------
TOTAL REVENUE
         
OPERATING EXPENSE
     PROPERTY MANAGEMENT
     GENERAL AND ADMINISTRATIVE
     UTILITIES
     REPAIRS AND MAINTENANCE
     PROPERTY TAXES
     INSURANCE
     OTHER
     GROUND LEASE                  ------------------------------------------------------------------------------------------
TOTAL OPERATION EXPENSE
         
NOI

CAPITAL EXPENSES/RESERVES

CASH FLOW BEFORE DEBT SERVICE

DEBT SERVICE
      JUNIOR DEBT SERVICE          ------------------------------------------------------------------------------------------
TOTAL DEBT SERVICE
         
CASH FLOW AFTER DEBT SERVICE
         
DSCR: (NOI/DEBT SERVICE)
DSCR: (AFTER RESERVES/CAP EXP.)

</TABLE>
                                     AP-6-2
         



<PAGE>
<PAGE>

MORTGAGE PASS-THROUGH CERTIFICATES (ISSUABLE IN SERIES)
Principal  and  interest  with  respect to  Certificates  will be  distributable
monthly,  quarterly,  semi-annually  or at such other intervals and on the dates
specified  in  the  related   Prospectus   Supplement.   Distributions   on  the
Certificates  of any  series  will be made only from the  assets of the  related
Trust Fund (as defined herein).

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
DEPOSITOR

The  Certificates  offered  hereby and by Supplements  to this  Prospectus  (the
"Offered Certificates") will be offered from time to time in series. Each series
of Certificates will represent in the aggregate the entire beneficial  ownership
interest  in a trust  fund  (with  respect  to any  series,  the  "Trust  Fund")
consisting of a segregated  pool of one or more of various types of  multifamily
or commercial mortgage loans (the "Mortgage Loans"),  mortgage-backed securities
("MBS")  evidencing  interests  in, or  secured  by  pledges  of, one or more of
various types of multifamily or commercial mortgage loans, securities evidencing
interests  in, or secured by pledges of, MBS (the "Tiered MBS") or a combination
of Mortgage Loans, MBS and Tiered MBS (with respect to any series, collectively,
"Mortgage Assets").

Each series of Certificates  will consist of one or more classes of Certificates
that may (i)  provide  for the  accrual  of  interest  thereon  based on  fixed,
variable or adjustable rates; (ii) be senior or subordinate to one or more other
classes of Certificates in respect of certain distributions on the Certificates;
(iii) be entitled  to  principal  distributions,  with  disproportionately  low,
nominal  or  no   interest   distributions;   (iv)  be   entitled   to  interest
distributions,   with   disproportionately   low,   nominal   or  no   principal
distributions;  (v)  provide  for  distributions  of  accrued  interest  thereon
commencing  only  following  the  occurrence  of  certain  events,  such  as the
retirement of one or more other  classes of  Certificates  of such series;  (vi)
provide for  distributions  of  principal  sequentially,  or based on  specified
payment  schedules or other  methodologies,  to the extent of  available  funds;
and/or (vii) provide for cash  distributions  based on available  funds, in each
case as described  in the related  Prospectus  Supplement.  Any such classes may
include  classes  of  Offered  Certificates.  If so  specified  in  the  related
Prospectus  Supplement,  the Trust Fund for a series of Certificates may include
letters of credit, insurance policies,  guarantees, reserve funds or other types
of credit  support,  or any  combination  thereof  (with  respect to any series,
collectively,   "Credit  Support"),  and  currency  or  interest  rate  exchange
agreements and other financial assets, or any combination  thereof (with respect
to any series,  collectively,  "Cash Flow Agreements").  See "Description of the
Trust Funds",  "Description  of the  Certificates"  and  "Description  of Credit
Support".

The  Certificates of each series will not represent an obligation of or interest
in the  Depositor,  any Master  Servicer,  any Special  Servicer or any of their
respective affiliates,  except to the limited extent described herein and in the
related  Prospectus  Supplement.  Neither the Certificates nor any assets in the
related Trust Fund will be guaranteed or insured by any  governmental  agency or
instrumentality or by any other person, unless otherwise provided in the related
Prospectus  Supplement.  The assets in each Trust Fund will be held in trust for
the benefit of the holders of the related series of  Certificates  pursuant to a
Pooling and Servicing  Agreement or a Trust  Agreement,  as more fully described
herein.  If so  provided  in the  related  Prospectus  Supplement,  one or  more
elections  may be made to treat the related  Trust Fund or a designated  portion
thereof as a "real estate  mortgage  investment  conduit" for federal income tax
purposes. See also "Certain Federal Income Tax Consequences" herein.

The yield on each class of  Certificates  of a series will be affected by, among
other things,  the rate of payment of principal  (including  prepayments) on the
Mortgage  Assets in the  related  Trust  Fund and the  timing of receipt of such
payments as described under the caption "Yield Considerations" herein and in the
related Prospectus Supplement.  A Trust Fund may be subject to early termination
under  the  circumstances   described  herein  and  in  the  related  Prospectus
Supplement.

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

PROSPECTIVE  INVESTORS  SHOULD  CONSIDER THE  INFORMATION  SET FORTH UNDER "RISK
FACTORS" ON PAGE 14 OF THIS PROSPECTUS AND SUCH  INFORMATION AS MAY BE SET FORTH
UNDER THE CAPTION "RISK  FACTORS" IN THE RELATED  PROSPECTUS  SUPPLEMENT  BEFORE
PURCHASING ANY OFFERED CERTIFICATE.
                          -----------------------------

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

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

Offers of the  Certificates  may be made through one or more different  methods,
including offerings through underwriters, as more fully described under "Methods
of Distribution" and in the related Prospectus Supplement.  With respect to each
series,  all of the  Certificates  of each class offered hereby will be rated in
one of the four highest ratings categories by one or more nationally  recognized
statistical rating organizations.  There will have been no public market for any
series of Certificates prior to the offering thereof.  No assurance can be given
that such a market will develop as a result of such an offering.  All securities
will be distributed by, or sold by underwriters managed by:
- ---------------------
SALOMON BROTHERS INC
- --------------------------------------

Retain this Prospectus for future reference.  This Prospectus may not be used to
consummate  sales of a series of Offered  Certificates  unless  accompanied by a
Prospectus Supplement.

The date of this Prospectus is February 14, 1996.


<PAGE>
<PAGE>



         NO PERSON HAS BEEN  AUTHORIZED TO GIVE ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS AND ANY PROSPECTUS
SUPPLEMENT  WITH  RESPECT  HERETO AND,  IF GIVEN OR MADE,  SUCH  INFORMATION  OR
REPRESENTATIONS  MUST NOT BE RELIED UPON.  THIS  PROSPECTUS  AND ANY  PROSPECTUS
SUPPLEMENT  WITH  RESPECT  HERETO  DO NOT  CONSTITUTE  AN  OFFER  TO  SELL  OR A
SOLICITATION  OF  AN  OFFER  TO  BUY  ANY  SECURITIES  OTHER  THAN  THE  OFFERED
CERTIFICATES OR AN OFFER OF THE OFFERED  CERTIFICATES TO ANY PERSON IN ANY STATE
OR OTHER  JURISDICTION  IN WHICH SUCH OFFER WOULD BE  UNLAWFUL.  THE DELIVERY OF
THIS PROSPECTUS AT ANY TIME DOES NOT IMPLY THAT INFORMATION HEREIN IS CORRECT AS
OF ANY TIME SUBSEQUENT TO ITS DATE; HOWEVER, IF ANY MATERIAL CHANGE OCCURS WHILE
THIS  PROSPECTUS IS REQUIRED BY LAW TO BE  DELIVERED,  THIS  PROSPECTUS  WILL BE
AMENDED OR SUPPLEMENTED ACCORDINGLY.

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

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

         Caption                                                                                                       Page


<S>                                                                                                                       <C>
         PROSPECTUS SUPPLEMENT..........................................................................................  5

         AVAILABLE INFORMATION..........................................................................................  5

         REPORTS TO CERTIFICATEHOLDERS..................................................................................  5

         INCORPORATION OF CERTAIN INFORMATION BY REFERENCE..............................................................  5

         SUMMARY OF PROSPECTUS..........................................................................................  7

         RISK FACTORS................................................................................................... 14
                  Limited Liquidity..................................................................................... 14
                  Limited Assets........................................................................................ 14
                  Average Life of Certificates; Prepayments; Yields..................................................... 14
                  Limited Nature of Ratings............................................................................. 15
                  Risks Associated with Certain Mortgage Loans and Mortgaged Properties................................. 15
                  Delinquent and Non-Performing Mortgage Loans.......................................................... 16
                  Junior Mortgage Loans................................................................................. 17
                  Balloon Payments...................................................................................... 17
                  Obligor Default....................................................................................... 17
                  Mortgagor Type........................................................................................ 17
                  Credit Support Limitations............................................................................ 17
                  Due-on-Sale Clauses and Assignments of Leases and Rents............................................... 18
                  Environmental Risks................................................................................... 18
                  ERISA Considerations.................................................................................. 19
                  Certain Federal Tax Considerations Regarding REMIC Residual Certificates.............................. 19
                  Control............................................................................................... 19
                  Book-Entry Registration............................................................................... 19

         DESCRIPTION OF THE TRUST FUNDS................................................................................. 20
                  Mortgage Assets....................................................................................... 20
                  Mortgage Loans........................................................................................ 20
                  MBS and Tiered MBS.................................................................................... 23
                  Certificate Accounts.................................................................................. 24
                  Credit Support........................................................................................ 24
                  Cash Flow Agreements.................................................................................. 24

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

         YIELD CONSIDERATIONS........................................................................................... 24
                  General............................................................................................... 24
                  Pass-Through Rate..................................................................................... 25
                  Timing of Payment of Interest and Principal........................................................... 25
</TABLE>

                                        2

<PAGE>
<PAGE>


<TABLE>
<S>                                                                                                                      <C>
                  Principal Prepayments................................................................................. 25
                  Prepayments--Maturity and Weighted Average Life....................................................... 26
                  Other Factors Affecting Weighted Average Life......................................................... 27
                  Negative Amortization................................................................................. 28

         THE DEPOSITOR.................................................................................................. 28

         DESCRIPTION OF THE CERTIFICATES................................................................................ 28
                  General............................................................................................... 28
                  Distributions......................................................................................... 28
                  Available Distribution Amount......................................................................... 29
                  Distributions of Interest on the Certificates......................................................... 30
                  Distributions of Principal of the Certificates........................................................ 30
                  Distributions on the Certificates of Prepayment Premiums or in Respect of Equity
                  Participations........................................................................................ 31
                  Distributions in Respect of Spread Certificates....................................................... 31
                  Allocation of Losses and Shortfalls................................................................... 31
                  Advances in Respect of Delinquencies.................................................................. 31
                  Reports to Certificateholders......................................................................... 32
                  Termination........................................................................................... 34
                  Book-Entry Registration and Definitive Certificates................................................... 34

         DESCRIPTION OF THE AGREEMENTS.................................................................................. 35
                  Assignment of Mortgage Assets; Repurchases............................................................ 35
                  Representations and Warranties; Repurchases........................................................... 36
                  Certificate Account................................................................................... 38
                  Collection and Other Servicing Procedures............................................................. 40
                  Sub-Servicers......................................................................................... 41
                  Special Servicers..................................................................................... 41
                  Realization Upon Defaulted Whole Loans................................................................ 42
                  Hazard Insurance Policies............................................................................. 44
                  Due-on-Sale and Due-on-Encumbrance Provisions......................................................... 45
                  Retained Interest; Servicing Compensation and Payment of Expenses..................................... 45
                  Evidence as to Compliance............................................................................. 46
                  Certain Matters Regarding a Master Servicer and the Depositor......................................... 47
                  Events of Default..................................................................................... 47
                  Rights Upon Event of Default.......................................................................... 48
                  Amendment............................................................................................. 49
                  List of Certificateholders............................................................................ 49
                  The Trustee........................................................................................... 49
                  Duties of the Trustee................................................................................. 49
                  Certain Matters Regarding the Trustee................................................................. 49
                  Resignation and Removal of the Trustee................................................................ 50

         DESCRIPTION OF CREDIT SUPPORT.................................................................................. 50
                  General............................................................................................... 50
                  Subordinate Certificates.............................................................................. 50
                  Cross-Support Provisions.............................................................................. 51
                  Insurance or Guarantees with Respect to Mortgage Loans................................................ 51
                  Letter of Credit...................................................................................... 51
                  Insurance Policies and Surety Bonds................................................................... 51
                  Reserve Funds......................................................................................... 51
                  Credit Support with respect to MBS and Tiered MBS..................................................... 52

         CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS........................................................................ 52
                  General............................................................................................... 52
                  Types of Mortgage Instruments......................................................................... 53
                  Leases and Rents...................................................................................... 53
                  Personalty............................................................................................ 53
                  Foreclosure........................................................................................... 54
</TABLE>

                                        3

<PAGE>
<PAGE>


<TABLE>
<S>                                                                                                                      <C>
                  Bankruptcy Laws....................................................................................... 57
                  Environmental Considerations.......................................................................... 58
                  Due-on-Sale and Due-on-Encumbrance.................................................................... 59
                  Subordinate Financing................................................................................. 59
                  Default Interest and Limitations on Prepayments....................................................... 60
                  Applicability of Usury Laws........................................................................... 60
                  Soldiers' and Sailors' Civil Relief Act of 1940....................................................... 60
                  Forfeitures in Drug and RICO Proceedings.............................................................. 61

         CERTAIN FEDERAL INCOME TAX CONSEQUENCES........................................................................ 61
                  General............................................................................................... 61
                  REMICS................................................................................................ 62
                  Grantor Trust Funds................................................................................... 76

         STATE AND OTHER TAX CONSIDERATIONS............................................................................. 84

         ERISA CONSIDERATIONS........................................................................................... 84

         LEGAL INVESTMENT............................................................................................... 87

         METHOD OF DISTRIBUTION......................................................................................... 88

         LEGAL MATTERS.................................................................................................. 89

         FINANCIAL INFORMATION.......................................................................................... 89

         RATING......................................................................................................... 89

         INDEX OF PRINCIPAL DEFINITIONS................................................................................. 90
</TABLE>


         UNTIL 90 DAYS AFTER THE DATE OF EACH PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING  TRANSACTIONS IN THE OFFERED  CERTIFICATES  COVERED BY SUCH PROSPECTUS
SUPPLEMENT,  WHETHER OR NOT  PARTICIPATING IN THE DISTRIBUTION  THEREOF,  MAY BE
REQUIRED TO DELIVER SUCH PROSPECTUS  SUPPLEMENT AND THIS PROSPECTUS.  THIS IS IN
ADDITION TO THE  OBLIGATION  OF DEALERS TO DELIVER A PROSPECTUS  AND  PROSPECTUS
SUPPLEMENT  WHEN  ACTING  AS  UNDERWRITERS  AND WITH  RESPECT  TO  THEIR  UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.

                                        4

<PAGE>
<PAGE>



                              PROSPECTUS SUPPLEMENT

         As  more  particularly  described  herein,  the  Prospectus  Supplement
relating to the Offered  Certificates  of each series will,  among other things,
set forth with respect to such Certificates,  as appropriate:  (i) a description
of the class or classes of Certificates,  the payment provisions with respect to
each  such  class  and  the  Pass-Through  Rate or  method  of  determining  the
Pass-Through Rate with respect to each such class; (ii) the aggregate  principal
amount and  distribution  dates relating to such series and, if applicable,  the
initial and final scheduled distribution dates for each class; (iii) information
as  to  the  assets   comprising   the  Trust   Fund,   including   the  general
characteristics  of the assets included  therein,  including the Mortgage Assets
and  any  Credit  Support  and  Cash  Flow  Agreements   (with  respect  to  the
Certificates of any series, the "Trust Assets"); (iv) the circumstances, if any,
under which the Trust Fund may be subject to early  termination;  (v) additional
information   with  respect  to  the  method  of  distribution  of  the  Offered
Certificates;  (vi)  whether  one or more  REMIC  elections  will  be  made  and
designation of the regular interests and residual interests; (vii) the aggregate
original percentage ownership interest in the Trust Fund to be evidenced by each
class of Certificates; (viii) information as to any Master Servicer, any Special
Servicer  (or  provision  for  the  appointment  thereof)  and the  Trustee,  as
applicable;  (ix) information as to the nature and extent of subordination  with
respect to any class of Certificates  that is subordinate in right of payment to
any other class; and (x) whether such  Certificates  will be initially issued in
definitive or book-entry form.

                              AVAILABLE INFORMATION

         The  Depositor  is subject  to the  informational  requirements  of the
Securities  Exchange  Act of  1934,  as  amended  (the  "Exchange  Act")  and in
accordance therewith files reports and other information with the Securities and
Exchange Commission (the "Commission"). Such reports and other information filed
by the Depositor can be inspected and copied at the public reference  facilities
maintained by the Commission at its Public Reference Section,  450 Fifth Street,
N.W.,  Washington,  D.C.  20549,  and its Regional  Offices  located as follows:
Chicago Regional Office, 500 West Madison, 14th Floor, Chicago,  Illinois 60661;
New York Regional  Office,  Seven World Trade Center,  New York, New York 10048.
Copies of such material can also be obtained from the Public  Reference  Section
of the Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed
rates.  The  Depositor  does  not  intend  to  send  any  financial  reports  to
Certificateholders.

         This  Prospectus  does not contain all of the  information set forth in
the Registration  Statement (of which this Prospectus forms a part) and exhibits
thereto which the Depositor has filed with the  Commission  under the Securities
Act of 1933 and to which reference is hereby made.

                          REPORTS TO CERTIFICATEHOLDERS

         The Master  Servicer or the Trustee will be required to mail to holders
of Offered Certificates of each series periodic unaudited reports concerning the
related Trust Fund.  Unless and until  definitive  Certificates  are issued,  or
unless otherwise  provided in the related  Prospectus  Supplement,  such reports
will be sent on behalf of the related Trust Fund to a nominee of The  Depository
Trust  Company  ("DTC")  and  registered  holder  of the  Offered  Certificates,
pursuant to the applicable  Agreement.  Such reports may be available to holders
of  interests in the  Certificates  (the  "Certificateholders")  upon request to
their respective DTC participants. See "Description of the Certificates--Reports
to  Certificateholders"  and  "Description  of  the  Agreements--Evidence  as to
Compliance".  The Depositor  will file or cause to be filed with the  Commission
such periodic  reports with respect to each Trust Fund as are required under the
Exchange Act, and the rules and regulations of the Commission thereunder.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         There are  incorporated  herein by reference  all documents and reports
filed or  caused  to be filed by the  Depositor  with  respect  to a Trust  Fund
pursuant to Section 13(a),  13(c), 14 or 15(d) of the Exchange Act, prior to the
termination  of  the  offering  of  Offered  Certificates  evidencing  interests
therein.  The Depositor  will provide or cause to be provided  without charge to
each person to whom this Prospectus is delivered in connection with the offering
of one or more classes of Offered  Certificates,  a copy of any or all documents
or

                                        5

<PAGE>
<PAGE>



reports  incorporated  herein  by  reference,  in each case to the  extent  such
documents  or  reports  relate to one or more of such  classes  of such  Offered
Certificates,  other than the exhibits to such  documents  (unless such exhibits
are specifically  incorporated by reference in such documents).  Requests to the
Depositor  should be directed in writing to its  principal  executive  office at
Seven World Trade Center, New York, New York 10048, Attention:  Secretary, or by
telephone at (212)  783-5635.  The Depositor has  determined  that its financial
statements are not material to the offering of any Offered Certificates.



                                        6

<PAGE>
<PAGE>




                              SUMMARY OF PROSPECTUS

       The following  summary of certain  pertinent  information is qualified in
its entirety by reference to the more detailed  information  appearing elsewhere
in this  Prospectus  and by  reference to the  information  with respect to each
series of Certificates contained in the Prospectus Supplement to be prepared and
delivered in connection with the offering of such series.  An Index of Principal
Definitions is included at the end of this Prospectus.

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

Depositor...................................Salomon  Brothers  Mortgage  Securities  VII,  Inc.,  an  indirect
                                            wholly-owned subsidiary of Salomon Inc and an affiliate of Salomon
                                            Brothers Inc. See "The Depositor".

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

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

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

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

      A. Mortgage Assets....................The Mortgage  Assets with  respect to each series of  Certificates
                                            will consist of a pool of multifamily  and/or commercial  mortgage
                                            loans (collectively, the "Mortgage Loans"), mortgage participation
                                            certificates,   mortgage   pass-through   certificates   or  other
                                            mortgage-backed  securities  ("MBS")  evidencing  interests  in or
                                            secured by  pledges  of  multifamily  and/or  commercial  mortgage
                                            loans,  participation  certificates,  pass-through certificates or
                                            other  securities  evidencing  an  interest  in, or secured by MBS
                                            (collectively,  the  "Tiered  MBS") or a  combination  of Mortgage
                                            Loans,  MBS  and  Tiered  MBS.  The  Mortgage  Loans  will  not be
                                            guaranteed  or insured by the  Depositor or any of its  affiliates
                                            or, unless otherwise provided in the Prospectus Supplement, by any
                                            governmental  agency  or  instrumentality  or  other  person.  The
                                            Mortgage Loans will have the additional  characteristics described
                                            under "Description of the Trust Funds--Mortgage  Loans" and in the
                                            related Prospectus  Supplement.  All Mortgage Loans will have been
                                            originated  by  persons  other  than  the   Depositor,   including
                                            affiliates  of the  Depositor,  and all Mortgage  Assets will have
                                            been purchased, either directly
</TABLE>

                                                       7

<PAGE>
<PAGE>



<TABLE>
<S>                                         <C>
                                            or  indirectly,  by the Depositor on or before the date of initial
                                            issuance of the related series of Certificates.

                                            Each  Mortgage  Loan may provide for no accrual of interest or for
                                            accrual of  interest  thereon  at an  interest  rate (a  "Mortgage
                                            Rate")  that is fixed over its term or that  adjusts  from time to
                                            time,  or that  may be  converted  from an  adjustable  to a fixed
                                            Mortgage  Rate,  or from a fixed to an adjustable  Mortgage  Rate,
                                            from  time to time at the  mortgagor's  election,  in each case as
                                            described in the related Prospectus Supplement. Each Mortgage Loan
                                            may provide for  scheduled  payments to  maturity,  payments  that
                                            adjust from time to time to  accommodate  changes in the  Mortgage
                                            Rate or to  reflect  the  occurrence  of certain  events,  and may
                                            provide for negative amortization or accelerated amortization,  in
                                            each case as described in the related Prospectus Supplement.  Each
                                            Mortgage Loan may be fully amortizing or require a balloon payment
                                            due on its stated  maturity date, in each case as described in the
                                            related  Prospectus  Supplement.  Each  Mortgage  Loan may contain
                                            prohibitions  on prepayment  or require  payment of a premium or a
                                            yield maintenance penalty in connection with a prepayment, in each
                                            case  as  described  in the  related  Prospectus  Supplement.  The
                                            Mortgage Loans may provide for payments of principal,  interest or
                                            both, on due dates that occur monthly, quarterly, semi-annually or
                                            at such other  interval as is specified in the related  Prospectus
                                            Supplement. See "Description of the Trust Funds--Mortgage Loans".

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

      C. Credit Support.....................If so provided in the related  Prospectus  Supplement,  partial or
                                            full  protection  against  certain  defaults  and  losses  on  the
                                            Mortgage  Assets in the related  Trust Fund may be provided to one
                                            or more classes of  Certificates of the related series in the form
                                            of  subordination  of one or more other classes of Certificates of
                                            such series,  which other  classes may include one or more classes
                                            of Offered  Certificates,  or by one or more other types of credit
                                            support, such as a letter of credit, insurance policy,  guarantee,
                                            reserve fund or another type of
</TABLE>

                                                       8

<PAGE>
<PAGE>



<TABLE>
<S>                                         <C>
                                            credit support,  or a combination  thereof (any such coverage with
                                            respect to the Certificates of any series, "Credit Support").  The
                                            amount and types of  coverage,  the  identification  of the entity
                                            providing  the coverage (if  applicable)  and related  information
                                            with  respect  to each type of  Credit  Support,  if any,  will be
                                            described   in  the   Prospectus   Supplement   for  a  series  of
                                            Certificates.   The  Prospectus   Supplement  for  any  series  of
                                            Certificates  evidencing an interest in a Trust Fund that includes
                                            MBS or  Tiered  MBS will  describe  any  similar  forms of  credit
                                            support  that are  provided by or with respect to, or are included
                                            as part of the trust fund evidenced by or providing  security for,
                                            such  MBS  or  Tiered  MBS.  See  "RISK  FACTORS--Credit   Support
                                            Limitations" and "Description of Credit Support".

      D. Cash Flow Agreements...............If so  provided in the related  Prospectus  Supplement,  the Trust
                                            Fund may include guaranteed investment contracts pursuant to which
                                            moneys held in the funds and accounts  established for the related
                                            series will be invested  at a specified  rate.  The Trust Fund may
                                            also  include  certain  other  agreements,  such as interest  rate
                                            exchange  agreements,  interest  rate  cap  or  floor  agreements,
                                            currency  exchange  agreements or similar  agreements  provided to
                                            reduce the effects of  interest  rate or  currency  exchange  rate
                                            fluctuations  on the  Mortgage  Assets on one or more  classes  of
                                            Certificates.   The  principal   terms  of  any  such   guaranteed
                                            investment  contract or other  agreement  (any such  agreement,  a
                                            "Cash Flow Agreement"),  including, without limitation, provisions
                                            relating to the timing,  manner and amount of payments  thereunder
                                            and  provisions  relating  to the  termination  thereof,  will  be
                                            described in the Prospectus  Supplement for the related series. In
                                            addition,  the related Prospectus  Supplement will provide certain
                                            information  with respect to the obligor  under any such Cash Flow
                                            Agreement.   The   Prospectus   Supplement   for  any   series  of
                                            Certificates  evidencing an interest in a Trust Fund that includes
                                            MBS or Tiered MBS will describe any cash flow  agreements that are
                                            included  as part of the  trust  fund  evidenced  by or  providing
                                            security for such MBS or Tiered MBS. See "Description of the Trust
                                            Funds--Cash Flow Agreements".

Description of Certificates.................Each series of Certificates evidencing an interest in a Trust Fund
                                            that includes  Mortgage Loans as part of its assets will be issued
                                            pursuant to a Pooling and Servicing Agreement,  and each series of
                                            Certificates  evidencing  an interest  in a Trust Fund  consisting
                                            exclusively  of MBS or  Tiered  MBS will be issued  pursuant  to a
                                            Trust  Agreement.  Pooling  and  Servicing  Agreements  and  Trust
                                            Agreements are sometimes  referred to herein as  Agreements.  Each
                                            series of  Certificates  will  include one or more  classes.  Each
                                            series  of  Certificates   (including  any  class  or  classes  of
                                            Certificates  of such series not offered hereby) will represent in
                                            the  aggregate  the entire  beneficial  ownership  interest in the
                                            Trust  Fund.  Each  class  of  Certificates  (other  than  certain
                                            Stripped Interest
</TABLE>

                                                       9

<PAGE>
<PAGE>



<TABLE>
<S>                                         <C>
                                            Certificates and Spread Certificates,  each as defined below) will
                                            have a stated  principal  amount  (a  "Certificate  Balance")  and
                                            (other than certain Stripped  Principal  Certificates,  as defined
                                            below,  and certain  Spread  Certificates),  will accrue  interest
                                            thereon based on a fixed,  variable or adjustable interest rate (a
                                            "Pass-Through  Rate").  The  related  Prospectus  Supplement  will
                                            specify the Certificate Balance and the Pass-Through Rate for each
                                            class  of  Certificates,  as  applicable,  or,  in the  case  of a
                                            variable  or  adjustable   Pass-Through   Rate,   the  method  for
                                            determining the Pass-Through Rate.

                                            Each series of Certificates will consist of one or more classes of
                                            Certificates  that  may  (i)  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;  (ii) be
                                            entitled to principal distributions,  with disproportionately low,
                                            nominal  or no  interest  distributions  (collectively,  "Stripped
                                            Principal   Certificates");   (iii)  be   entitled   to   interest
                                            distributions,   with   disproportionately   low,  nominal  or  no
                                            principal   distributions   (collectively,    "Stripped   Interest
                                            Certificates"); (iv) 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");   (v)  provide  for   distributions  of  principal
                                            sequentially,  based  on  specified  payment  schedules  or  other
                                            methodologies,  to the  extent of  available  funds;  and/or  (vi)
                                            provide  for  cash   distributions   based  on   available   funds
                                            (collectively,  "Spread Certificates"),  in each case as described
                                            in the related Prospectus Supplement. Any such classes may include
                                            classes of Offered Certificates.

                                            The  Certificates  will  not  be  guaranteed  or  insured  by  the
                                            Depositor or any of its affiliates,  by any governmental agency or
                                            instrumentality or by any other person,  unless otherwise provided
                                            in the related Prospectus  Supplement.  See "RISK FACTORS--Limited
                                            Assets" and "Description of the Certificates".

Distributions of Interest on
      Certificates..........................Interest  on  each  class  of  Offered  Certificates  (other  than
                                            Stripped  Principal  Certificates  and certain classes of Stripped
                                            Interest Certificates and Spread Certificates) of each series will
                                            accrue  at the  applicable  Pass-Through  Rate on the  outstanding
                                            Certificate   Balance   thereof   and  will  be   distributed   to
                                            Certificateholders   as  provided   in  the   related   Prospectus
                                            Supplement (each of the specified dates on which distributions are
                                            to be made, a "Distribution Date").  Distributions with respect to
                                            interest on  Stripped  Interest  Certificates  may be made on each
                                            Distribution  Date on the basis of a notional  amount as described
                                            in the related  Prospectus  Supplement.  Distributions of interest
                                            with respect
</TABLE>

                                                      10

<PAGE>
<PAGE>



<TABLE>
<S>                                         <C>
                                            to one or more  classes  of  Certificates  may be  reduced  to the
                                            extent of certain  delinquencies,  losses and other  contingencies
                                            described  herein and in the related  Prospectus  Supplement.  See
                                            "RISK FACTORS--Average Life of Certificates; Prepayments; Yields",
                                            "Yield     Considerations",     and     "Description     of    the
                                            Certificates--Distributions of Interest on the Certificates".

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

Advances....................................In connection with a series of Certificates evidencing an interest
                                            in a Trust Fund  consisting  of Mortgage  Assets other than MBS or
                                            Tiered MBS, unless  otherwise  provided in the related  Prospectus
                                            Supplement,  the Master  Servicer will be obligated as part of its
                                            servicing  responsibilities  to make certain advances with respect
                                            to  delinquent  scheduled  payments on the Mortgage  Loans in such
                                            Trust Fund.  Advances made by a Master  Servicer are  reimbursable
                                            generally from  subsequent  recoveries in respect of such Mortgage
                                            Loans and  otherwise  to the  extent  described  herein and in the
                                            related  Prospectus  Supplement.  If and to the extent provided in
                                            the Prospectus Supplement for any series, the Master Servicer will
                                            be  entitled  to receive  interest  on its  outstanding  advances,
                                            payable from  amounts in the related  Trust Fund.  The  Prospectus
                                            Supplement for any series of  Certificates  evidencing an interest
                                            in a Trust Fund that  includes MBS or Tiered MBS will describe any
                                            corresponding  advancing  obligation  of any person in  connection
                                            with   such  MBS  or  Tiered   MBS.   See   "Description   of  the
                                            Certificates--Advances in Respect of Delinquencies".

Termination.................................If so specified in the related Prospectus Supplement,  a series of
                                            Certificates may be subject to optional early termination
</TABLE>

                                                      11

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            through the repurchase of the Mortgage Assets in the related Trust
                                            Fund by the party specified  therein,  under the circumstances and
                                            in the manner set forth  therein.  If so  provided  in the related
                                            Prospectus  Supplement,  upon  the  reduction  of the  Certificate
                                            Balance  of a  specified  class or classes  of  Certificates  by a
                                            specified  percentage or amount,  the party specified therein will
                                            solicit bids for the purchase of all of the Mortgage Assets in the
                                            Trust Fund, or of a sufficient  portion of such Mortgage Assets to
                                            retire such class or classes,  under the  circumstances and in the
                                            manner   set   forth   therein.    See    "Description    of   the
                                            Certificates--Termination".

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

Tax Status of the Certificates..............The  Certificates  of  each  series  will  constitute  either  (i)
                                            "regular  interests" ("REMIC Regular  Certificates") and "residual
                                            interests" ("REMIC Residual Certificates") in a Trust Fund treated
                                            as a REMIC  under  Sections  860A  through  860G  of the  Internal
                                            Revenue Code of 1986 (the  "Code"),  or (ii)  interests  ("Grantor
                                            Trust  Certificates")  in a Trust Fund treated as a grantor  trust
                                            under  applicable  provisions  of the Code.  For the  treatment of
                                            REMIC  Regular  Certificates,   REMIC  Residual  Certificates  and
                                            Grantor Trust  Certificates  under the Code, see "Certain  Federal
                                            Income  Tax  Consequences"  herein and in the  related  Prospectus
                                            Supplement.

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

Legal Investment............................Unless otherwise  provided in the related  Prospectus  Supplement,
                                            the Offered  Certificates  will not constitute  "mortgage  related
                                            securities" for purposes of the Secondary
</TABLE>

                                                      12

<PAGE>
<PAGE>



<TABLE>
<S>                                         <C>
                                            Mortgage Market  Enhancement Act of 1984.  Accordingly,  investors
                                            whose investment authority is subject to legal restrictions should
                                            consult their own legal advisors to determine  whether and to what
                                            extent the Offered  Certificates  constitute legal investments for
                                            them. See "Legal  Investment" herein and in the related Prospectus
                                            Supplement.

Rating......................................At the date of issuance,  as to each series, each class of Offered
                                            Certificates  will be rated not lower than investment grade by one
                                            or more nationally recognized statistical rating agencies (each, a
                                            "Rating   Agency").   See  "Rating"  herein  and  in  the  related
                                            Prospectus Supplement.
</TABLE>


                                                      13

<PAGE>
<PAGE>



                                  RISK FACTORS

         Investors should  consider,  in connection with the purchase of Offered
Certificates,  among other  things,  the  following  factors  and certain  other
factors  as may  be set  forth  in  "Risk  Factors"  in the  related  Prospectus
Supplement.  In general,  to the extent that the factors discussed below pertain
to or are  influenced  by the  characteristics  or behavior  of  Mortgage  Loans
included in a particular  Trust Fund, they would be similarly  influenced by the
characteristics  or behavior of the mortgage loans  underlying any MBS or Tiered
MBS included in such Trust Fund.

LIMITED LIQUIDITY

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

LIMITED ASSETS

         Unless  otherwise  specified in the related  Prospectus  Supplement,  a
series of Certificates  will not have any claim against or security  interest in
the Trust Funds for any other series.  If the related Trust Fund is insufficient
to make  payments on such  Certificates,  no other assets will be available  for
payment of the deficiency.  Additionally,  certain amounts  remaining in certain
funds or accounts, including the Certificate Account and any accounts maintained
as Credit Support,  may be withdrawn under certain  conditions,  as described in
the related Prospectus Supplement. In the event of such withdrawal, such amounts
will not be  available  for future  payment of  principal  of or interest on the
Certificates.  If so  provided  in the  Prospectus  Supplement  for a series  of
Certificates consisting of one or more classes of Subordinate  Certificates,  on
any Distribution Date in respect of which losses or shortfalls in collections on
the Mortgage Assets have been incurred,  the amount of such losses or shortfalls
will be borne first by one or more classes of the Subordinate Certificates, and,
thereafter,  by the remaining classes of Certificates in the priority and manner
and subject to the limitations specified in such Prospectus Supplement.

AVERAGE LIFE OF CERTIFICATES; PREPAYMENTS; YIELDS

         Prepayments  on the  Mortgage  Loans in any Trust Fund  generally  will
result in a faster  rate of  principal  payments  on one or more  classes of the
related  Certificates  than if  payments  on such  Mortgage  Loans  were made as
scheduled.  Thus, the prepayment experience on the Mortgage Loans may affect the
average  life of each  class of  related  Certificates.  The  rate of  principal
payments on pools of mortgage  loans varies  between pools and from time to time
is influenced by a variety of economic,  demographic,  geographic,  social, tax,
legal and other factors.  There can be no assurance as to the rate of prepayment
on the  Mortgage  Loans in any  Trust  Fund or that the  rate of  payments  will
conform  to any model  described  herein  or in any  Prospectus  Supplement.  If
prevailing interest rates fall significantly below the applicable rates borne by
the Mortgage Loans included in a Trust Fund, principal prepayments are likely to
be higher than if  prevailing  rates remain at or above the rates borne by those
Mortgage  Loans.  As a result,  the actual maturity of any class of Certificates
could occur  significantly  earlier than expected.  A series of Certificates may
include one or more classes of Certificates with priorities of payment and, as a
result,  yields on other classes of Certificates,  including  classes of Offered
Certificates,  of such series may be more  sensitive to  prepayments on Mortgage
Loans.  A series of  Certificates  may include one or more classes  offered at a
significant premium or discount.  Yields on such classes of Certificates will be
sensitive, and in some cases

                                       14

<PAGE>
<PAGE>



extremely  sensitive,  to prepayments on Mortgage Loans and, where the amount of
interest payable with respect to a class is disproportionately high, as compared
to the  amount of  principal,  as with  certain  classes  of  Stripped  Interest
Certificates,  a holder might, in some prepayment scenarios,  fail to recoup its
original investment. A series of Certificates may include one or more classes of
Certificates,  including  classes  of Offered  Certificates,  that  provide  for
distribution of principal thereof from amounts  attributable to interest accrued
but not currently  distributable on one or more classes of Accrual  Certificates
and,  as a result,  yields on such  Certificates  will be  sensitive  to (a) the
provisions of such Accrual Certificates  relating to the timing of distributions
of interest  thereon and (b) if such Accrual  Certificates  accrue interest at a
variable  or  adjustable  Pass-Through  Rate,  changes in such rate.  See "Yield
Considerations" herein and, if applicable, in the related Prospectus Supplement.

LIMITED NATURE OF RATINGS

         Any rating assigned by a Rating Agency to a class of Certificates  will
reflect such Rating Agency's assessment solely of the likelihood that holders of
Certificates   of   such   class   will   receive   payments   to   which   such
Certificateholders  are entitled under the related  Agreement.  Such rating will
not constitute an assessment of the likelihood that principal prepayments on the
related  Mortgage  Loans  will be made,  the  degree  to which  the rate of such
prepayments  might differ from that originally  anticipated or the likelihood of
early optional  termination of the series of Certificates.  Such rating will not
address  the  possibility   that  prepayment  at  higher  or  lower  rates  than
anticipated  by an investor may cause such  investor to  experience a lower than
anticipated yield or that an investor  purchasing a Certificate at a significant
premium  or a Stripped  Interest  Certificate  might fail to recoup its  initial
investment under certain prepayment  scenarios.  Each Prospectus Supplement will
identify  any payment to which  holders of Offered  Certificates  of the related
series are entitled that is not covered by the applicable rating.

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

RISKS ASSOCIATED WITH CERTAIN MORTGAGE LOANS AND MORTGAGED PROPERTIES

         Mortgage loans made with respect to multifamily or commercial  property
may entail risks of delinquency and foreclosure,  and risks of loss in the event
thereof,  that are greater  than similar  risks  associated  with  single-family
property. See "Description of the Trust Funds--Mortgage Loans". The ability of a
mortgagor to repay a loan secured by an  income-producing  property typically is
dependent  primarily upon the successful  operation of such property rather than
any  independent  income  or  assets  of the  mortgagor;  thus,  the value of an
income-producing  property  is  directly  related  to the net  operating  income
derived from such property.  In contrast,  the ability of a mortgagor to repay a
single-family  loan  typically  is  dependent  primarily  upon  the  mortgagor's
household  income,  rather than the capacity of the property to produce  income;
thus,  other than in  geographical  areas where  employment is dependent  upon a
particular employer or an industry,  the mortgagor's income tends not to reflect
directly the value of such property. A

                                       15

<PAGE>
<PAGE>



decline in the net operating income of an income-producing  property will likely
affect both the performance of the related loan as well as the liquidation value
of  such  property,  whereas  a  decline  in  the  income  of a  mortgagor  on a
single-family  property will likely affect the  performance  of the related loan
but may not affect the liquidation value of such property.

         The  performance  of a mortgage  loan  secured  by an  income-producing
property leased by the mortgagor to tenants as well as the liquidation  value of
such  property  may be dependent  upon the business  operated by such tenants in
connection with such property, the creditworthiness of such tenants or both; the
risks  associated  with such loans may be offset by the number of tenants or, if
applicable,  a diversity of types of business operated by such tenants. A number
of the  Mortgage  Loans  may be  secured  by liens on  owner-occupied  Mortgaged
Properties or on Mortgaged Properties leased to a single tenant.  Accordingly, a
decline  in the  financial  condition  of the  borrower  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.  Furthermore,  the  value of any
Mortgaged  Property may be  adversely  affected by risks  generally  incident to
interests  in real  property,  including  changes in  general or local  economic
conditions  and/or specific industry  segments;  declines in real estate values;
declines in rental or occupancy rates;  increases in interest rates, real estate
tax  rates  and  other  operating  expenses;   changes  in  governmental  rules,
regulations and fiscal policies,  including environmental  legislation;  acts of
God; and other factors beyond the control of the Master Servicer.

         In addition,  additional risk may be presented by the type and use of a
particular Mortgaged Property.  For instance,  Mortgaged Properties that operate
as hospitals and nursing  homes may present  special risks to lenders due to the
significant governmental regulation of the ownership, operation, maintenance and
financing  of health care  institutions.  Hotel and motel  properties  are often
operated pursuant to franchise,  management or operating agreements which may be
terminable by the franchisor or operator.  Moreover,  the  transferability  of a
hotel's  operating,  liquor and other  licenses  upon a  transfer  of the hotel,
whether through purchase or foreclosure, is subject to local law requirements.

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

         Further,  the  concentration of default,  foreclosure and loss risks in
individual  mortgagors  or  Mortgage  Loans in a  particular  Trust  Fund or the
related  Mortgaged  Properties  will  generally  be  greater  than for  pools of
single-family  loans  both  because  the  Mortgage  Loans in a Trust  Fund  will
generally  consist of a smaller number of loans than would a single-family  pool
of  comparable  aggregate  unpaid  principal  balance  and because of the higher
principal balance of individual  Mortgage Loans. The Trust Fund may consist of a
single Mortgage Loan.

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

DELINQUENT AND NON-PERFORMING MORTGAGE LOANS

         If so provided in the related Prospectus Supplement, the Trust Fund for
a particular series of Certificates may include Mortgage Loans that are past due
or are non-performing. If so specified in the related Prospectus Supplement, the
servicing of such Mortgage Loans will be performed by a Special Servicer. Credit
Support  provided with respect to a particular  series of  Certificates  may not
cover all losses related to such  delinquent or  non-performing  Mortgage Loans,
and investors should consider the risk that the inclusion of such Mortgage Loans
in the Trust Fund may adversely  affect the rate of defaults and  prepayments on
Mortgage  Assets  and  the  yield  on  the  Certificates  of  such  series.  See
"Description of the Trust Funds--Mortgage Loans--General".


                                       16

<PAGE>
<PAGE>



JUNIOR MORTGAGE LOANS

         Certain of the Mortgage Loans may be junior mortgage loans. 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 a
related senior lien to satisfy the junior  Mortgage Loan after  satisfaction  of
all   related   senior   liens.   See   "Certain   Legal   Aspects  of  Mortgage
Loans--Foreclosure".

BALLOON PAYMENTS

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

OBLIGOR DEFAULT

         If so  specified  in the  related  Prospectus  Supplement,  in order to
maximize  recoveries  on defaulted  Mortgage  Loans,  a Master  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. In addition, a Master Servicer or a
Special Servicer may receive workout fees, management fees,  liquidation fees or
other similar fees based on receipts  from or proceeds of such  Mortgage  Loans.
While a Master  Servicer  generally  will be required to determine that any such
extension or modification is reasonably  likely to produce a greater recovery on
a present  value basis than  liquidation,  there can be no  assurance  that such
flexibility  with respect to extensions or modifications or payment of a workout
fee will  increase  the present  value of receipts  from or proceeds of Mortgage
Loans  that are in default or as to which a payment  default  is  imminent.  The
recent foreclosure and delinquency  experience with respect to loans serviced by
a Master  Servicer  or, if  applicable,  any  Special  Servicer  or  significant
Sub-Servicer will be provided in the related Prospectus Supplement.

MORTGAGOR TYPE

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

CREDIT SUPPORT LIMITATIONS

         The Prospectus  Supplement for a series of  Certificates  will describe
any Credit  Support in the  related  Trust Fund,  which may  include  letters of
credit,  insurance policies,  surety bonds,  guarantees,  reserve funds or other
types of credit support, or combinations  thereof. Use of Credit Support will be
subject to the conditions and  limitations  described  herein and in the related
Prospectus Supplement. Moreover, such Credit Support may not cover all potential
losses or risks;  for  example,  Credit  Support  may or may not cover  fraud or
negligence by a mortgage loan originator or other parties.

         A series of Certificates may include one or more classes of Subordinate
Certificates  (which may include  Offered  Certificates),  if so provided in the
related Prospectus Supplement.  Although subordination is intended to reduce the
risk to holders of Senior  Certificates of delinquent  distributions or ultimate
losses,  the amount of  subordination  will be  limited  and may  decline  under
certain circumstances. In addition, if principal payments on one or more classes
of  Certificates  of a series are made in a  specified  order of  priority,  any
limits with respect to the aggregate  amount of claims under any related  Credit
Support may be exhausted  before the principal of the lower priority  classes of
Certificates  of such  series  has been  repaid.  As a  result,  the  impact  of
significant losses and shortfalls on the Mortgage Assets may fall primarily upon
those classes of Certificates having a lower priority of payment. Moreover, if a
form of Credit Support

                                       17

<PAGE>
<PAGE>



covers  more than one series of  Certificates,  holders of  Certificates  of one
series will be subject to the risk that such Credit Support will be exhausted by
the claims of the holders of Certificates of one or more other series.

         The amount of any  applicable  Credit  Support  supporting  one or more
classes of Offered  Certificates,  including  the  subordination  of one or more
classes of Certificates, will be determined on the basis of criteria established
by each Rating  Agency rating such classes of  Certificates  based on an assumed
level of  defaults,  delinquencies,  other losses or other  factors.  There can,
however, be no assurance that the loss experience on the related Mortgage Assets
will not  exceed  such  assumed  levels.  See  "--Limited  Nature  of  Ratings",
"Description of the Certificates" and "Description of Credit Support".

DUE-ON-SALE CLAUSES AND ASSIGNMENTS OF LEASES AND RENTS

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

         If so  specified  in the related  Prospectus  Supplement,  the Mortgage
Loans will be secured by an assignment of leases and rents pursuant to which the
mortgagor  typically assigns its right, title and interest as landlord under the
leases on the related Mortgaged Property and the income derived therefrom to the
lender as further  security for the related  Mortgage  Loan,  while  retaining a
license to collect  rents for so long as there is no  default.  In the event the
mortgagor defaults, the license terminates and the lender is entitled to collect
rents. Such assignments are typically not perfected as security  interests prior
to actual  possession  of the cash flows.  Some state laws may require  that the
lender  take  possession  of  the  Mortgaged  Property  and  obtain  a  judicial
appointment  of a receiver  before  becoming  entitled to collect the rents.  In
addition, if bankruptcy or similar proceedings are commenced by or in respect of
the  mortgagor,  the  lender's  ability  to collect  the rents may be  adversely
affected. See "Certain Legal Aspects of Mortgage Loans--Leases and Rents".

ENVIRONMENTAL RISKS

         Real property pledged as security for a mortgage loan may be subject to
certain environmental risks. Under the laws of certain states,  contamination of
a  property  may give  rise to a lien on the  property  to  assure  the costs of
cleanup.  In  several  states,  such a lien  has  priority  over  the lien of an
existing  mortgage  against such property.  In addition,  under the laws of some
states and under the federal Comprehensive Environmental Response,  Compensation
and Liability Act of 1980 ("CERCLA"),  a lender may be liable,  as an "owner" or
"operator", for costs of addressing releases or threatened releases of hazardous
substances  that  require  remedy at a property,  if agents or  employees of the
lender have become  sufficiently  involved in the  operations of the  mortgagor,
regardless of whether or not the environmental  damage or threat was caused by a
prior owner.  A lender also risks such liability on foreclosure of the mortgage.
Unless otherwise specified in the related Prospectus Supplement,  each Agreement
will provide that the Master  Servicer,  acting on behalf of the Trust Fund, may
not acquire title to a Mortgaged  Property securing a Mortgage Loan or take over
its operation unless the Master Servicer has previously determined, based upon a
report prepared by a person who regularly conducts  environmental  audits, that:
(i) the Mortgaged Property is in compliance with applicable  environmental laws,
and there are no circumstances present at the Mortgaged Property relating to the
use, management or disposal of any hazardous  substances,  hazardous  materials,
wastes,  or  petroleum  based  materials  for  which   investigation,   testing,
monitoring,  containment,  clean-up or  remediation  could be required under any
federal, state or local law or regulation;  or (ii) if the Mortgaged Property is
not so in compliance or such  circumstances are so present,  then it would be in
the best  economic  interest of the Trust Fund to acquire title to the Mortgaged
Property and further to take such actions as would be necessary and  appropriate
to effect such  compliance  and/or respond to such  circumstances.  See "Certain
Legal Aspects of Mortgage Loans--Environmental Legislation".


                                       18

<PAGE>
<PAGE>



ERISA CONSIDERATIONS

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

CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING REMIC RESIDUAL CERTIFICATES

         Holders of REMIC  Residual  Certificates  will be required to report on
their federal income tax returns as ordinary  income their pro rata share of the
taxable income of the REMIC, regardless of the amount or timing of their receipt
of   cash   payments,    as   described   in   "Certain   Federal   Income   Tax
Consequences--REMICs".  Accordingly,  under  certain  circumstances,  holders of
Offered  Certificates  that  constitute  REMIC  Residual  Certificates  may have
taxable income and tax liabilities arising from such investment during a taxable
year in excess of the cash received  during such period.  The  requirement  that
holders  of REMIC  Residual  Certificates  report  their  pro rata  share of the
taxable  income and net loss of the REMIC will  continue  until the  Certificate
Balances of all classes of  Certificates of the related series have been reduced
to zero, even though holders of REMIC Residual  Certificates  have received full
payment of their  stated  interest  and  principal.  A portion  (or,  in certain
circumstances,  all) of such  Certificateholder's  share  of the  REMIC  taxable
income  may be treated as "excess  inclusion"  income to such  holder  which (i)
generally,  will not be subject to offset by losses from other activities,  (ii)
for a tax-exempt  holder,  will be treated as unrelated  business taxable income
and (iii) for a foreign holder,  will not qualify for exemption from withholding
tax.  Individual holders of REMIC Residual  Certificates may be limited in their
ability to deduct  servicing fees and other expenses of the REMIC.  In addition,
REMIC Residual  Certificates  are subject to certain  restrictions  on transfer.
Because of the special tax treatment of REMIC Residual Certificates, the taxable
income arising in a given year on a REMIC Residual Certificate will not be equal
to the taxable income associated with investment in a corporate bond or stripped
instrument  having  similar  cash  flow   characteristics   and  pre-tax  yield.
Therefore,  the  after-tax  yield  on  the  REMIC  Residual  Certificate  may be
significantly  less than that of a corporate bond or stripped  instrument having
similar cash flow characteristics.

CONTROL

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

BOOK-ENTRY REGISTRATION

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



                                       19

<PAGE>
<PAGE>



                         DESCRIPTION OF THE TRUST FUNDS

MORTGAGE ASSETS

         The  primary  assets of each Trust Fund (the  "Mortgage  Assets")  will
include (i) one or more various types of multifamily and/or commercial  mortgage
loans  (the  "Mortgage  Loans"),  (ii)  mortgage   participation   certificates,
pass-through certificates or other mortgage-backed securities ("MBS") evidencing
interests  in,  or  secured  by  pledges  of one or more  of  various  types  of
multifamily and/or commercial mortgage loans, (iii) participation  certificates,
pass-through  certificates  or other  securities  evidencing  interests  in,  or
secured by pledges of one or more MBS ("Tiered  MBS") or (iv) a  combination  of
Mortgage Loans,  MBS or Tiered MBS. As used herein,  "Mortgage  Loans" refers to
both whole  Mortgage  Loans and  Mortgage  Loans  underlying  MBS or Tiered 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. The
Mortgage Assets will not be guaranteed or insured by Salomon  Brothers  Mortgage
Securities  VII,  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 Mortgage Asset will be selected by
the Depositor  for inclusion in a Trust Fund from among those (i)  originated by
the Depositor or (ii)  purchased,  either  directly or indirectly,  from a prior
holder thereof (a "Mortgage Asset Seller"), which prior holder may or may not be
the originator of such Mortgage Loan or the issuer of such MBS or Tiered MBS and
may be an affiliate of the Depositor.

MORTGAGE LOANS

         General

         The Mortgage Loans will be evidenced by promissory notes (the "Mortgage
Notes")  secured by mortgages,  deeds of trust or similar  security  instruments
(the "Mortgages") creating a lien on the properties (the "Mortgaged Properties")
consisting of (i) residential  properties  consisting of three or more rental or
cooperatively-owned  dwelling units in high-rise,  mid-rise or garden  apartment
buildings or other  residential  structures  ("Multifamily  Properties"  and the
related loans,  "Multifamily  Loans") or (ii) office  buildings,  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,  mixed use or other  types of
commercial  properties  or  unimproved  land  ("Commercial  Properties"  and the
related loans,  "Commercial  Loans") located,  unless otherwise specified in the
related Prospectus Supplement, in any one of the fifty states or the District of
Columbia. Unless otherwise specified in the related Prospectus Supplement,  each
of the  Mortgage  Loans will be secured by a first  mortgage or deed of trust or
other similar security instrument creating a first lien on a 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;
however,  unless otherwise specified in the related Prospectus  Supplement,  the
term of any such leasehold will exceed the term of the mortgage note by at least
two  years.  Each  Mortgage  Loan  will have been  originated  by a person  (the
"Originator")  other than the  Depositor.  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.

         If so specified in the related Prospectus  Supplement,  Mortgage Assets
for a series of Certificates  may include Mortgage Loans made on the security of
real estate projects under  construction.  In that case, the related  Prospectus
Supplement will describe the procedures and timing for making disbursements from
construction  reserve  funds as portions of the related real estate  project are
completed.  In  addition,  the  Mortgage  Assets  for  a  particular  series  of
Certificates may include Mortgage Loans that are delinquent or non-performing as
of the date such Certificates are issued.  In that case, the related  Prospectus
Supplement will set forth, as to each such Mortgage Loan, available  information
as to the  period  of  such  delinquency  or  non-performance,  any  forbearance
arrangement then in effect,  the condition of the related Mortgaged Property and
the ability of the Mortgaged Property to generate income to service the mortgage
debt.

         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 home 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

                                       20

<PAGE>
<PAGE>



Mortgage  Loans will be  non-recourse  loans,  which means that,  absent special
facts, the mortgagee may look only to the Net Operating Income from the property
for  repayment of the  mortgage  debt,  and not to any other of the  mortgagor's
assets, in the event of the mortgagor's  default.  Lenders typically look to the
Debt Service Coverage Ratio of a loan secured by income-producing property as an
important  measure  of the risk of  default  on such a loan.  The "Debt  Service
Coverage  Ratio" of a  Mortgage  Loan at any given  time is the ratio of the Net
Operating Income for a twelve-month period to the annualized  scheduled payments
on the Mortgage Loan. "Net Operating Income" means, for any given period, unless
otherwise  specified in the related Prospectus  Supplement,  the total operating
revenues derived from a Mortgaged  Property during such period,  minus the total
operating  expenses  incurred in respect of such Mortgaged  Property during such
period other than (i) non-cash items such as depreciation and amortization, (ii)
capital  expenditures  and (iii) debt service on loans  secured by the Mortgaged
Property.  The Net Operating Income of a Mortgaged  Property will fluctuate over
time and may be sufficient or  insufficient to cover debt service on the related
Mortgage Loan at any given time.

         As the primary  component of Net Operating  Income,  rental income (and
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 certain of these  expenses
("Net  Leases");  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.

         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 may be particularly subject to legal
limitations and regulations but, because of such  regulations,  may also be less
sensitive to fluctuations in market rents generally.

         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.  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.  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

                                       21

<PAGE>
<PAGE>



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.

         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  Mortgage  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 Mortgage Loans, or that, for
a  particular   Mortgage  Loan,  they  are  complete  or  relevant.   See  "Risk
Factors--Risks Associated with Certain Mortgage Loans and Mortgaged Properties",
"--Balloon Payments", "--Mortgagor Default" and "--Mortgagor Type".

         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 constituting related
Trust Assets,  including (i) the aggregate outstanding principal balance and the
largest,  smallest  and average  outstanding  principal  balance of the Mortgage
Loans as of the applicable  Cut-off Date, (ii) the type of property securing the
Mortgage Loans (e.g.,  Multifamily  Property or Commercial Property and the type
of property in each such  category),  (iii) the original and remaining  terms to
maturity of the Mortgage Loans,  and the seasoning of the Mortgage  Loans,  (iv)
the earliest and latest  origination date and maturity date and weighted average
original  and  remaining  terms  to  maturity  of the  Mortgage  Loans,  (v) 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  geographical  distribution  of the  Mortgaged
Properties on a  state-by-state  basis,  (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 adjustment  dates,  the highest,  lowest and
weighted average margin,  and the maximum Mortgage Rate variation at the time of
any adjustment and over the life of the ARM Loan, (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   "Description   of  the  Trust   Funds--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 that 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.  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

                                       22

<PAGE>
<PAGE>



a fixed to an adjustable  Mortgage  Rate,  from time to time at the  mortgagor's
election, in each case as described in the related Prospectus  Supplement.  Each
Mortgage  Loan may provide for  scheduled  payments to maturity or payments that
adjust  from time to time to  accommodate  changes  in the  Mortgage  Rate or to
reflect  the  occurrence  of  certain  events,  and  may  provide  for  negative
amortization  or  accelerated  amortization,  in each case as  described  in the
related  Prospectus  Supplement.  Each Mortgage Loan may be fully  amortizing or
require a balloon  payment  due on its  stated  maturity  date,  in each case as
described in the related Prospectus  Supplement.  Each Mortgage Loan may contain
prohibitions  on  prepayment  (a  "Lock-out  Period" and the date of  expiration
thereof,  a  "Lock-out  Date")  or  require  payment  of a  premium  or a  yield
maintenance penalty (a "Prepayment Premium") in connection with a prepayment, in
each case as described in the related Prospectus  Supplement.  In the event that
holders of any class or classes of Offered  Certificates will be entitled to all
or a portion of any Prepayment  Premiums collected in respect of Mortgage Loans,
the related  Prospectus  Supplement  will specify the method or methods by which
any such amounts will be allocated.  A Mortgage Loan may also contain provisions
entitling  the  mortgagee to a share of profits  realized  from the operation or
disposition of the Mortgaged Property ("Equity Participation"),  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 AND TIERED MBS

         MBS and Tiered MBS may include (i) private (that is, not  guaranteed or
insured  by  the  United  States  or  any  agency  or  instrumentality  thereof)
participation  certificates,  pass-through  certificates or other  securities or
(ii) certificates  insured or guaranteed by FHLMC,  FNMA or GNMA,  provided that
each MBS and Tiered MBS will evidence an interest  directly or indirectly in, or
will be secured by a pledge of, mortgage loans that conform to the  descriptions
of the Mortgage Loans contained herein.

         Any MBS or Tiered MBS will have been issued pursuant to a participation
and  servicing  agreement,  a pooling and servicing  agreement,  an indenture or
similar  agreement  (an "MBS  Agreement").  A seller (the "MBS  Issuer")  and/or
servicer (the "MBS  Servicer") of the  underlying  Mortgage Loans in the case of
MBS, or of the underlying  MBS, in the case of Tiered 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  evidenced  by MBS in the  case  of  MBS,  or of the
interest in the underlying MBS evidenced by the Tiered MBS in the case of Tiered
MBS.

         Distributions  of principal and interest will be made on MBS and Tiered
MBS on the dates specified in the related Prospectus Supplement.  MBS and Tiered
MBS may be issued in one or more  classes  with  characteristics  similar to the
classes of  Certificates  described in this  Prospectus.  Principal and interest
distributions  will be made on MBS and Tiered 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 or Tiered 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 credit
support  similar to that described for the  Certificates  under  "Description of
Credit  Support"  may be provided  with respect to MBS and Tiered MBS. The type,
characteristics and amount of such credit support, if any, will be a function of
certain  characteristics of the Mortgage Loans evidenced by or securing such MBS
in  the  case  of  MBS,  and  a  function  of  such   characteristics   and  the
characteristics  of the related MBS evidenced by or securing such Tiered MBS, in
the  case of  Tiered  MBS  and  other  factors  and  generally  will  have  been
established  for MBS or Tiered  MBS on the basis of  requirements  of either any
Rating  Agency that may have  assigned a rating to such MBS or Tiered MBS or the
initial purchasers of such MBS or Tiered MBS.

         The  Prospectus  Supplement  for a series  of  Certificates  evidencing
interests in Mortgage Assets that include MBS or Tiered MBS will specify, to the
extent  available,   (i)  the  aggregate  approximate  initial  and  outstanding
principal  amount and type of the MBS or Tiered MBS to be  included in the Trust
Fund,  (ii) the original  and  remaining  term to stated  maturity of the MBS or
Tiered MBS, if  applicable,  (iii) the  pass-through  or bond rate of the MBS or
Tiered MBS or formula for determining  such rates,  (iv) the applicable  payment
provisions  for the MBS or Tiered MBS, (v) the MBS Issuer,  MBS Servicer and MBS
Trustee, as applicable,  (vi) certain  characteristics of the credit support, if
any, such as subordination,

                                       23

<PAGE>
<PAGE>



reserve funds,  insurance policies,  letters of credit or guarantees relating to
the  related  Underlying  Mortgage  Loans or directly to such MBS or Tiered MBS,
(vii) the terms on which the related Underlying  Mortgage Loans for such MBS, or
the MBS or Tiered  MBS may,  or are  required  to, be  purchased  prior to their
maturity,  (viii) the terms on which Mortgage Loans may be substituted for those
originally  underlying  the MBS or Tiered MBS, (ix) the  servicing  fees payable
under the MBS Agreement,  (x) to the extent available to the Depositor, the type
of  information  in respect of the Underlying  Mortgage  Loans  described  under
"Description of the Trust  Funds--Mortgage  Loans--Mortgage  Loan Information in
Prospectus Supplements" and (xi) the characteristics of any cash flow agreements
that are  included as part of the trust fund  evidenced or secured by the MBS or
Tiered MBS.

CERTIFICATE ACCOUNTS

         Each Trust Fund will include one or more  accounts  (collectively,  the
"Certificate   Account")   established   and   maintained   on   behalf  of  the
Certificateholders  into which the person or persons  designated  in the related
Prospectus  Supplement  will,  to  the  extent  described  herein  and  in  such
Prospectus  Supplement deposit all payments and collections received or advanced
with  respect to the  Mortgage  Assets  and other  assets in the Trust  Fund.  A
Certificate  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.

CREDIT SUPPORT

         If so provided in the related  Prospectus  Supplement,  partial or full
protection  against  certain  defaults and losses on the Mortgage  Assets in the
related Trust Fund may be provided to one or more classes of Certificates in the
related  series in the form of  subordination  of one or more  other  classes of
Certificates  in such  series or by one or more other  types of credit  support,
such as a letter of credit, insurance policy, guarantee, reserve fund or another
type of credit support, or a combination thereof (any such coverage with respect
to the Certificates of any series,  "Credit  Support").  The amount and types of
coverage,   the   identification  of  the  entity  providing  the  coverage  (if
applicable) and related information with respect to each type of Credit Support,
if  any,  will  be  described  in the  Prospectus  Supplement  for a  series  of
Certificates. See "Risk Factors--Credit Support Limitations" and "Description of
Credit Support".

CASH FLOW AGREEMENTS

         If so provided in the related Prospectus Supplement, the Trust Fund may
include  guaranteed  investment  contracts  pursuant to which moneys held in the
funds and  accounts  established  for the  related  series will be invested at a
specified rate. The Trust Fund may also include certain other  agreements,  such
as interest rate  exchange  agreements,  interest rate cap or floor  agreements,
currency  exchange  agreements  or  similar  agreements  provided  to reduce the
effects of interest rate or currency  exchange rate fluctuations on the Mortgage
Assets on one or more classes of  Certificates.  The principal terms of any such
guaranteed  investment contract or other agreement (any such agreement,  a "Cash
Flow Agreement"),  including,  without  limitation,  provisions  relating to the
timing,  manner and amount of payments thereunder and provisions relating to the
termination  thereof,  will be described in the  Prospectus  Supplement  for the
related  series.  In addition,  the related  Prospectus  Supplement will provide
certain  information  with  respect  to the  obligor  under  any such  Cash Flow
Agreement.

                                 USE OF PROCEEDS

         The net proceeds to be received from the sale of the Certificates  will
be applied by the  Depositor  to the purchase of Trust Assets or will be used by
the Depositor for general corporate purposes.  The Depositor expects to sell the
Certificates  from time to time,  but the  timing  and  amount of  offerings  of
Certificates  will  depend  on a number  of  factors,  including  the  volume of
Mortgage   Assets  acquired  by  the  Depositor,   prevailing   interest  rates,
availability of funds and general market conditions.

                              YIELD CONSIDERATIONS

GENERAL

         The yield on any Offered  Certificate  will depend on the price paid by
the Certificateholder, the Pass-Through Rate of the Certificate, the receipt and
timing of receipt of  distributions  on the Certificate and the weighted average
life  of  the   Mortgage   Assets  in  the  related   Trust   Fund.   See  "Risk
Factors--Average  Life of  Certificates;  Prepayments;  Yields".  The  following
discussion contemplates a Trust Fund that consists

                                       24

<PAGE>
<PAGE>



solely of Mortgage  Loans.  While the  characteristics  and behavior of mortgage
loans  underlying  MBS and Tiered MBS can generally be expected to have the same
effect on the  yield to  maturity  and/or  weighted  average  life of a Class of
Certificates  as will the  characteristics  and behavior of comparable  Mortgage
Loans, the effect may differ due to the payment  characteristics  of the MBS and
Tiered MBS. If a Trust Fund  includes MBS or Tiered MBS, the related  Prospectus
Supplement  will  discuss  the  effect  that  the  MBS  or  Tiered  MBS  payment
characteristics  may  have  on the  yield  and  weighted  average  lives  of the
Certificates offered thereby.

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  Mortgage  Loans in the related  Trust Fund.  The  Prospectus
Supplement  with  respect  to  any  series  of  Certificates  will  specify  the
Pass-Through  Rate for  each  class of 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 Loans
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.

TIMING OF PAYMENT OF INTEREST AND PRINCIPAL

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

PRINCIPAL PREPAYMENTS

         The yield to maturity on the Certificates  will be affected by the rate
of principal payments on the Mortgage Loans (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
in a particular  Trust Fund, such Mortgage Loans are likely to be the subject of
higher  principal  prepayments  than if prevailing  rates remain at or above the
rates borne by such  Mortgage  Loans.  In this  regard,  it should be noted that
certain  Mortgage  Assets may consist of Mortgage Loans with different  Mortgage
Rates and the stated pass-through or pay-through interest rate of certain MBS or
Tiered MBS may be a number of percentage  points higher or lower than certain of
the  Underlying  Mortgage Loans or underlying MBS in the case of Tiered MBS. The
rate of principal  payments on some or all of the classes of  Certificates  of a
series will  correspond to the rate of principal  payments on the Mortgage Loans
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, and by
the extent to which the  servicer of any such  Mortgage  Loan is able to enforce
such provisions.  Mortgage Loans with a Lock-out Period or a Prepayment  Premium
provision, to the extent enforceable,  generally would be expected to experience
a lower rate of principal  prepayments than otherwise  identical  Mortgage Loans
without such provisions,  with shorter Lock-out Periods or with lower Prepayment
Premiums.

         If the purchaser of a Certificate  offered at a discount calculates its
anticipated  yield to  maturity  based on an assumed  rate of  distributions  of
principal that is faster than that actually  experienced on the Mortgage  Loans,
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

                                       25

<PAGE>
<PAGE>



assumed rate of  distributions  of principal  that is slower than that  actually
experienced on the Mortgage  Assets,  the actual yield to maturity will be lower
than that so  calculated.  In either  case,  if so  provided  in the  Prospectus
Supplement  for a series  of  Certificates,  the  effect on yield on one or more
classes of the  Certificates of such series of prepayments of the Mortgage Loans
in the related Trust Fund may be mitigated or  exacerbated by any provisions for
sequential or selective distribution of principal to such classes.

         The timing of changes in the rate of principal payments on the Mortgage
Loans 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 Loans and distributed on a Certificate,  the greater the effect on such
investor's  yield to maturity.  The effect on an  investor's  yield of principal
payments  occurring at a rate higher (or lower) than the rate anticipated by the
investor  during a given period may not be offset by a subsequent  like decrease
(or increase) in the rate of principal payments.

PREPAYMENTS--MATURITY AND WEIGHTED AVERAGE LIFE

         The rates at which  principal  payments  are  received on the  Mortgage
Loans 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 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).  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.  Moreover,  CPR and
SPA were 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 or SPA.

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

         The Prospectus  Supplement  with respect to each series of Certificates
will contain tables, if applicable, setting forth the projected weighted average
life of each class of Offered  Certificates of such series and the percentage of
the initial  Certificate Balance of each such class that would be outstanding on
specified  Distribution Dates based on the assumptions stated in such Prospectus
Supplement,  including  assumptions  that  prepayments  on  the  Mortgage  Loans
comprising  or  underlying  the  related  Mortgage  Assets  are  made  at  rates
corresponding to various percentages of CPR, SPA or at such other rates

                                       26

<PAGE>
<PAGE>



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 Loan

         Certain 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  Mortgage  Loan  having a  balloon
payment  provision 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 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 those Mortgage Loans 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 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  specified in the related
Prospectus Supplement or, if no such standard is specified,  consistent with the
Master  Servicer's  normal  servicing  practices.  See "Certain Legal Aspects of
Mortgage  Loans--Due-on-Sale  and  Due-on-Encumbrance"  and  "Description of the
Agreements--Due-on-Sale and Due-on-Encumbrance Provisions".

         Single Mortgage Loan or Single Mortgagor

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


                                       27

<PAGE>
<PAGE>



NEGATIVE AMORTIZATION

         The weighted average life of a class of Certificates can be affected by
Mortgage Loans that permit  negative  amortization  to occur. To the extent that
deferred  interest  is added to the  principal  balance of any of such  Mortgage
Loans,  future interest  accruals are computed on that higher principal  balance
and less of the scheduled  payment is available to amortize the unpaid principal
over the remaining  amortization  term of the Mortgage  Loan.  Accordingly,  the
weighted  average  lives of such  Mortgage  Loans  (and that of the  classes  of
Certificates  to  which  any  such  negative  amortization  is  allocated)  will
increase.  During a period of  declining  interest  rates,  the  portion of each
scheduled payment in excess of the scheduled  interest and principal due will be
applied to reduce the  outstanding  principal  balance of the  related  Mortgage
Loan,  thereby resulting in accelerated  amortization of such Mortgage Loan. Any
such  acceleration  in  amortization  of its principal  balance will shorten the
weighted average life of such Mortgage Loan and,  correspondingly,  the weighted
average lives of Certificates entitled to principal payments.

                                  THE DEPOSITOR

         The Depositor was  incorporated in the State of Delaware on January 27,
1987 as an indirect  wholly-owned  subsidiary  of Salomon Inc. The Depositor was
organized  for the  purpose of serving as a private  secondary  mortgage  market
conduit.  The  Depositor  maintains  its  principal  office at Seven World Trade
Center, New York, New York 10048. Its telephone number is (212) 783-5635.

         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 distributions of
principal  sequentially,  or  based  on  specified  payment  schedules  or other
methodologies,  to the extent of available funds;  and/or (vii) provide for cash
distributions based on available funds (collectively, "Spread Certificates"), in
each case as described in the related  Prospectus  Supplement.  Any such classes
may include classes of Offered Certificates.

         Unless otherwise  provided in the related Prospectus  Supplement,  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 specified in such 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  or  notional  amount  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  or the  Master  Servicer  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 provided
in

                                       28

<PAGE>
<PAGE>



the related Prospectus Supplement.  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.  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 or
denomination 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 any class of 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 will equal 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)  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  Prepayment Period, as defined in the related Prospectus
         Supplement, and

              (c)  all  amounts  in the  Certificate  Account  that  are  due or
         reimbursable to the Depositor,  the Trustee, a Mortgage Asset Seller, a
         Sub-Servicer  or the Master  Servicer 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  with  respect to such
     Distribution Date;

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

         (v) 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  to  the  holders  of  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.


                                       29

<PAGE>
<PAGE>



DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES

         Each class of  Certificates  (other  than  certain  classes of Stripped
Principal  Certificates and Spread  Certificates that have no Pass-Through Rate)
may have a  different  Pass-Through  Rate,  which  may be a fixed,  variable  or
adjustable Pass-Through Rate. The related Prospectus Supplement will specify the
Pass-Through  Rate for each  class 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 and Spread  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  and Spread  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  the  notional  amount  is  solely  for
convenience in making 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  Assets in the  related  Trust Fund.  Unless  otherwise
provided in the related  Prospectus  Supplement,  any reduction in the amount of
Accrued Certificate Interest otherwise  distributable on a class of Certificates
by reason of the allocation to such class of a portion of any deferred  interest
on or in respect of the Mortgage Assets in the related Trust Fund will result in
a  corresponding  increase in the Certificate  Balance of such class.  See "Risk
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 and Spread Certificates, will have a "Certificate Balance"
which,  at any time,  will equal the then maximum amount that the holder will be
entitled to receive in respect of  principal  out of the future cash flow on the
Mortgage  Assets and other  assets  included  in the  related  Trust  Fund.  The
outstanding  Certificate  Balance of a Certificate will be reduced to the extent
of  distributions  of  principal  thereon  from time to time and,  if and to the
extent so provided in the related Prospectus Supplement, by the amount of losses
incurred in respect of the related Mortgage Assets,  may be increased in respect
of deferred interest on the related Mortgage Loans to the extent provided in the
related Prospectus  Supplement and, in the case of Accrual Certificates prior to
the  Distribution  Date on which  distributions  of  interest  are  required  to
commence,  will be increased by the amount of any Accrued  Certificate  Interest
accrued thereon.  The initial  aggregate  Certificate  Balance of all classes of
Certificates of a series will not be greater than the outstanding

                                       30

<PAGE>
<PAGE>



aggregate  principal balance of the related Mortgage Assets as of the applicable
Cut-off Date.  The initial  aggregate  Certificate  Balance of a series and each
class  thereof will be specified in the related  Prospectus  Supplement.  Unless
otherwise  provided  in the  related  Prospectus  Supplement,  distributions  of
principal  will be made on each  Distribution  Date to the class or  classes  of
Certificates  entitled  thereto in accordance  with the provisions  described in
such Prospectus  Supplement until the Certificate Balance of such class has been
reduced to zero.

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.

DISTRIBUTIONS IN RESPECT OF SPREAD CERTIFICATES

         If so provided in the related Prospectus  Supplement,  a portion of the
Available  Distribution  Amount for the applicable series of Certificates may be
distributed on such date to one or more classes of Spread  Certificates  of such
series,  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,  the
amount of any losses or shortfalls in collections on the Mortgage Assets 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  consisting of Mortgage  Assets other than MBS or Tiered MBS,  unless
otherwise  provided in the related  Prospectus  Supplement,  the Master Servicer
will be required as part of its  servicing  responsibilities  to advance,  on or
before  each  Distribution  Date,  from its own funds  and/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 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 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 good faith  determination that such advances will be reimbursable not
only from Related  Proceeds but also from  collections on other Mortgage  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  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 shall determine in good
faith that such advance (a  "Nonrecoverable  Advance")  will not  ultimately  be
recoverable from Related  Proceeds or, if applicable,  from collections on other
Mortgage 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 will be required to replace such funds
in the Certificate Account

                                       31

<PAGE>
<PAGE>



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  obligation  of the Master  Servicer  to make  advances  may be
secured  by a cash  advance  reserve  fund  or a  surety  bond.  If  applicable,
information  regarding the  characteristics  of, and the identity of any obligor
on,  any  such  surety  bond,  will  be  set  forth  in the  related  Prospectus
Supplement.

         If and to the extent so provided in the related Prospectus  Supplement,
the Master  Servicer 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 Mortgage Loans 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 or Tiered MBS will  describe  any
corresponding advancing obligation of any person in connection with such MBS.

REPORTS TO CERTIFICATEHOLDERS

         With each  distribution  to holders of any class of  Certificates  of a
series, a 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  that,  unless  otherwise  specified  in  the  related
Prospectus Supplement, will set 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,  if any,  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 Mortgage  Assets at the
     close of business on such Distribution Date;

         (vii) the number and aggregate  principal  balance of Mortgage 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  Mortgage  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,  (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 Mortgage  Loan  liquidated  during the related
     Due Period or Prepayment  Period,  as applicable  (other than by payment in
     full),  (a) the  loan  number  thereof,  (b) the  manner  in  which  it was
     liquidated,  (c) the aggregate amount of Liquidation Proceeds received, (d)
     the portion of such  Liquidation  Proceeds  payable or  reimbursable to the
     Master  Servicer in respect of such Mortgage Loan and (e) the amount of any
     loss to Certificateholders;


                                       32

<PAGE>
<PAGE>



         (x) with respect to each REO Property  included in the Trust Fund as of
     the end of the related Due Period or Prepayment Period, as applicable,  (a)
     the loan number of the related  Mortgage Loan, (b) the date of acquisition,
     (c) the book value, (d) 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),  (e) the
     aggregate  amount  of  unreimbursed  servicing  expenses  and  unreimbursed
     advances in respect thereof and (f) 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 or  Prepayment  Period,  as  applicable,  (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;

         (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 Prepayment 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, 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 the next
     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  or  Prepayment   Period,   as
     applicable.

         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.  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,  if any,  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".

         If the Trust Fund for a series of  Certificates  includes MBS or Tiered
MBS,  the  related  Prospectus  Supplement  will  describe  the  contents of the
statements  that  will be  forwarded  to  Certificateholders  of that  series in
connection with distributions made to them.

                                       33

<PAGE>
<PAGE>




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  Mortgage  Asset  subject  thereto or the  disposition  of all property
acquired  upon  foreclosure  of any Mortgage  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 such  Agreement.  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  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 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 UCC and a "clearing  agency"  registered
pursuant to the  provisions  of Section 17A of the Exchange Act. DTC was created
to hold  securities for its  participating  organizations  ("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
Salomon Brothers Inc, securities brokers and dealers, banks, trust companies and
clearing  corporations  and may include  certain other  organizations.  Indirect
access to the DTC system also is  available  to others  such as banks,  brokers,
dealers  and  trust  companies  that  clear  through  or  maintain  a  custodial
relationship  with a  Participant,  either  directly  or  indirectly  ("Indirect
Participants").

         Unless  otherwise  provided  in  the  related  Prospectus   Supplement,
investors  that are not  Participants  or  Indirect  Participants  but desire to
purchase,  sell or  otherwise  transfer  ownership  of, or other  interests  in,
Book-Entry  Certificates  may  do so  only  through  Participants  and  Indirect
Participants.  In addition,  such investors  ("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 DTC's  nominee,  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 the 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.


                                       34

<PAGE>
<PAGE>



         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 as Definitive
Certificates to Certificate Owners or their nominees,  rather than to DTC or its
nominee only if (i) the Depositor  advises the Trustee in writing that DTC is no
longer willing or able to 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 re-registration, 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
consisting of Mortgage 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  consisting
exclusively  of MBS  and/or  Tiered  MBS  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.  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. 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  Salomon
Brothers Mortgage  Securities VII, Inc., Seven World Trade Center, New York, New
York 10048. Attention: Secretary.

ASSIGNMENT OF MORTGAGE 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 Mortgage
Assets to be included in the related Trust Fund, together with all principal and
interest to be received on or with  respect to such  Mortgage  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
Mortgage 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  Mortgage  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,

                                       35

<PAGE>
<PAGE>



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 Debt
Service  Coverage  Ratio as of the date  indicated  and payment  and  prepayment
provisions,  if  applicable,  and (ii) in  respect  of each MBS and  Tiered  MBS
included  in the related  Trust  Fund,  including  without  limitation,  the MBS
Issuer,  MBS Servicer and MBS Trustee,  the pass-through or bond rate or formula
for  determining  such rate,  the issue date and original and remaining  term to
maturity,  if  applicable,  the original and  outstanding  principal  amount and
payment provisions, if applicable.

         With respect to each Whole Loan, the Depositor will deliver or cause to
be  delivered  to the  Trustee (or to the  custodian  hereinafter  referred  to)
certain  loan  documents,  which  unless  otherwise  specified  in  the  related
Prospectus Supplement will include the original Mortgage Note endorsed,  without
recourse,  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. Unless otherwise provided in the
related  Prospectus  Supplement,  the related  Agreement  will  require that the
Depositor or other party thereto 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  Mortgage  Asset Seller or any other prior holder of the
Whole Loan.

         The Trustee (or the  custodian)  will review such Whole Loan  documents
within a specified period of days after receipt thereof, and the Trustee (or the
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  Mortgage Asset Seller.  If the Mortgage 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  Mortgage  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 a  Mortgage  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  Mortgage  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.

         With respect to each MBS and Tiered MBS, the Depositor  will deliver or
cause to be delivered to the Trustee (or the custodian) the original certificate
or other definitive  evidence of the MBS or Tiered MBS, together with bond power
or other instruments, certifications or documents required to transfer fully the
MBS or Tiered MBS to the Trustee for the  benefit of the  Certificateholders  in
accordance  with the related MBS  Agreement.  Unless  otherwise  provided in the
related  Prospectus  Supplement,  the related Agreement will require that either
the  Depositor  or the  Trustee  promptly  cause  the  MBS or  Tiered  MBS 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 constituting a Mortgage Asset in
the related Trust Fund, make or assign certain  representations  and warranties,
as of a specified date (the person making such  representations  and warranties,
the  "Warranting  Party")  covering,  by way of example,  the following types of
matters:  (i) the accuracy of the  information  set forth for such Whole Loan on
the  schedule  of  Mortgage  Assets  appearing  as an  exhibit  to  the  related
Agreement;  (ii) the existence of title insurance  insuring the lien priority of
the Whole Loan;  (iii) the authority of the  Warranting  Party to sell the Whole
Loan;  (iv) the  payment  status of the Whole Loan and the status of payments of
taxes,  assessments and other charges affecting the related Mortgaged  Property;
(v) the  existence  of customary  provisions  in the related  Mortgage  Note and
Mortgage to permit realization  against the Mortgaged Property of the benefit of
the  security of the  Mortgage;  and (vi) the  existence  of hazard and extended
perils insurance coverage on the Mortgaged Property.

                                       36

<PAGE>
<PAGE>




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

         Representations and warranties made in respect of a Whole Loan may have
been made as of a date  prior to the  applicable  Cut-off  Date.  A  substantial
period  of time may  have  elapsed  between  such  date and the date of  initial
issuance of the related  series of  Certificates  evidencing an interest in such
Whole Loan. Unless otherwise specified in the related Prospectus Supplement,  in
the event of a breach of any such  representation  or warranty,  the  Warranting
Party  will be  obligated  to cure such  breach or  repurchase  or  replace  the
affected Whole Loan as described below. Since the representations and warranties
may not address  events that may occur  following the date as of which they were
made,  the  Warranting  Party  will  have a  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. However, the Depositor will not include any Whole
Loan in the Trust Fund for any series of  Certificates  if anything  has come to
the   Depositor's   attention   that  would   cause  it  to  believe   that  the
representations  and  warranties  made in respect of such Whole Loan will not be
accurate  and  complete  in all  material  respects  as of the  date of  initial
issuance of the related series of Certificates.

         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  Warranting  Party  of  any  breach  of  any
representation or warranty made by it in respect of a Whole Loan that materially
and adversely  affects the value of such Mortgage Loan or the interests  therein
of the  Certificateholders.  If such  Warranting  Party  cannot cure such breach
within a specified period following the date on which such party was notified of
such breach,  then such  Warranting  Party will be obligated to repurchase  such
Mortgage Loan from the Trustee within a specified  period from the date on which
the  Warranting  Party  was  notified  of such  breach,  at the  Purchase  Price
therefor.  As to any Whole  Loan,  unless  otherwise  specified  in the  related
Prospectus  Supplement,  the "Purchase  Price" is equal to the sum of the unpaid
principal balance thereof,  plus unpaid accrued interest thereon at the Mortgage
Rate  from the date as to which  interest  was last  paid to the due date in the
Prepayment  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 Warranting  Party,  rather than
repurchase  a  Mortgage  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 Mortgage 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.  Unless  otherwise
specified in the related Prospectus Supplement,  this repurchase or substitution
obligation will constitute the sole remedy  available to holders of Certificates
or the Trustee for a breach of representation by a Warranting Party.

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

         With  respect  to a Trust Fund that  includes  MBS or Tiered  MBS,  the
related  Prospectus  Supplement will describe any  representations or warranties
made or assigned by the  Depositor  with  respect to such MBS or Tiered MBS, the
person making them and the remedies for 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.  Unless  otherwise  provided in the
related Prospectus Supplement, 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, will
constitute an Event of Default.  See  "--Events of Default" and  "--Rights  Upon
Event of Default".


                                       37

<PAGE>
<PAGE>



CERTIFICATE ACCOUNT

         General

         The Master Servicer,  if any, and/or the Trustee will, as to each Trust
Fund,  establish and maintain or cause to be  established  and maintained one or
more separate  accounts for the  collection of payments on the related  Mortgage
Assets (collectively,  the "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  each  Trust  Fund  on a daily  basis,  unless
otherwise  provided  in the  related  Agreement  and  described  in the  related
Prospectus  Supplement,  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 Mortgage Assets;

               (ii) all payments on account of interest on the Mortgage  Assets,
          including  any  default  interest  collected,  in each case net of any
          portion thereof retained by a 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 Mortgage
          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";


                                       38

<PAGE>
<PAGE>



               (vii) all proceeds of any Mortgage  Loan or property  acquired in
          respect thereof purchased by the Depositor,  any Mortgage Asset Seller
          or any other  specified  person as described  under  "--Assignment  of
          Mortgage 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  Mortgage   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 Mortgage 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;

               (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
          Mortgage  Loans with respect to which the advances were made or out of
          amounts  drawn under any form of Credit  Support  with respect to such
          Mortgage Loans;

               (iii) to reimburse a Master  Servicer for unpaid  servicing  fees
          earned and  certain  unreimbursed  servicing  expenses  incurred  with
          respect to Mortgage Loans in the Trust Fund and properties acquired in
          respect  thereof,  such  reimbursement  to be made out of amounts that
          represent Liquidation Proceeds and Insurance Proceeds collected on the
          particular Mortgage 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 Mortgage 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  Mortgage  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 Mortgage  Assets
          that is otherwise  distributable on one or more classes of Subordinate
          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  and  materials  on,
          Mortgaged  Properties  securing  defaulted Mortgage Loans in the Trust
          Fund as described under "--Realization Upon Defaulted Whole Loans";

                                       39

<PAGE>
<PAGE>




               (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)  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 Mortgage Loan in the Trust Fund or a property acquired
          in respect thereof in connection with the liquidation of such Mortgage
          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;

               (xvii) to pay the person entitled  thereto any amounts  deposited
          in the Certificate Account in error, including amounts received on any
          Mortgage Asset after its removal from the Trust Fund whether by reason
          of  purchase or  substitution  as  contemplated  by  "--Assignment  of
          Mortgage 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.

COLLECTION AND OTHER SERVICING PROCEDURES

         Unless otherwise  provided in the related  Prospectus  Supplement,  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

                                       40

<PAGE>
<PAGE>



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 acquired
on behalf of the Trust Fund through foreclosure,  deed-in-lieu of foreclosure or
otherwise (each, an "REO Property"); 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".

         Unless otherwise  provided in the related  Prospectus  Supplement,  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, one or
more  Special  Servicers  may be a  party  to the  related  Agreement  or may be
appointed by the Master Servicer or another  specified party. A Special Servicer
for any series of  Certificates  may be an  affiliate  of the  Depositor  or the
Master Servicer and may hold, or be affiliated  with the holder of,  Subordinate
Certificates  of such series.  A Special  Servicer may be entitled to any of the
rights, and subject to any of the obligations,  described herein in respect of a
Master  Servicer.  In  general,  a  Special  Servicer's  duties  will  relate to
defaulted  Mortgage Loans,  including  instituting  foreclosures and negotiating
work-outs.   The  related  Prospectus   Supplement  will  describe  the  rights,
obligations and compensation of any Special Servicer for a particular  series of
Certificates.  The  Master  Servicer  will be liable  for the  performance  of a
Special Servicer only if, and to the extent, set forth in the related Prospectus
Supplement.  In certain  cases the Master  Servicer may be appointed the Special
Servicer.

         In  general,  the Special  Servicer  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 Special Servicer reviews the operation of
such property and consults  with the Trustee to determine the Trustee's  federal
income tax reporting  position with respect to the income it is anticipated that
the Trust Fund would derive from such property, the Special

                                       41

<PAGE>
<PAGE>



Servicer could  determine  (particularly  in the case of REO Properties that are
hotels)  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 tax
at the highest  marginal  corporate tax rate (currently 35%) or (ii) "prohibited
transactions",  such income would be subject to federal 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 Special Servicer would be apportioned
and classified as "service" or "non-service"  income.  The "service"  portion of
such  income  could be  subject to federal  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  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.

REALIZATION UPON DEFAULTED WHOLE LOANS

         A mortgagor's  failure to make required payments may reflect inadequate
operating  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 Mortgage 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".

         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

                                       42

<PAGE>
<PAGE>



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 the
related  Mortgage 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,  however,  acquire title to any 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  within two years of  acquisition,
unless (i) the Internal Revenue Service grants an extension of time to sell such
property or (ii) the Trustee  receives an opinion of independent  counsel to the
effect that the  holding of the  property  by the Trust Fund  subsequent  to two
years after its  acquisition  will not result in the  imposition of a tax on the
Trust Fund or cause the Trust Fund to fail to qualify as a REMIC  under the Code
at any time that any Certificate is outstanding.  Subject to the foregoing,  the
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 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

                                       43

<PAGE>
<PAGE>



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.

         Unless otherwise provided in the related Agreement and described in the
related Prospectus  Supplement,  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 Agreement and described 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 or a master single interest policy insuring against
hazard  losses on the Whole  Loans.  Unless  otherwise  provided  in the related
Prospectus  Supplement,  if such 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.  Unless  otherwise
specified in the related Prospectus Supplement, the Master Servicer will also be
required  to  maintain a fidelity  bond and errors  and  omissions  policy  with
respect to its officers and employees that provides coverage against losses that
may be sustained as a result of an officer's or employee's  misappropriation  of
funds, errors and omissions or negligence,  subject to certain limitations as to
amount of coverage, deductible amounts, conditions, exclusions and exceptions.


                                       44

<PAGE>
<PAGE>



         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.

         Unless otherwise provided in the related Agreement and described in the
related  Prospectus  Supplement,  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) and  business  interruption  or loss of rents
insurance.

         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.

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

         Unless  otherwise  specified in the related  Prospectus  Supplement,  a
Master  Servicer's  primary  servicing  compensation with respect to a series of
Certificates will come from the periodic payment to it of

                                       45

<PAGE>
<PAGE>



a portion  of the  interest  payment  on each  Whole  Loan.  Since any  Retained
Interest and a Master  Servicer's  primary  compensation  are percentages of the
principal  balance  of each  Mortgage  Asset,  such  amounts  will  decrease  in
accordance with the  amortization of the Mortgage Loans underlying or comprising
such  Mortgage  Asset.  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 Sub-Servicing Account. Any Sub-Servicer will receive a portion of
the Master Servicer's compensation as its sub-servicing compensation.

         In addition to amounts payable to any  Sub-Servicer,  a 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 of the Mortgage Loans, 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 Mortgage 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.

         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 or Prepayment  Period,  as
applicable,   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

         Unless otherwise specified in the related Prospectus  Supplement,  each
Agreement  will  provide  that on or  before  a  specified  date  in each  year,
beginning  on the first such date that is at least a specified  number of months
after the Cut-off Date,  there will be furnished to the related Trustee a report
of a firm of independent  certified public  accountants  stating that (i) it has
obtained  a  letter  of  representation   regarding  certain  matters  from  the
management of the Master  Servicer  which  includes an assertion that the Master
Servicer has complied with certain minimum mortgage loan servicing standards (to
the extent applicable to commercial and multifamily mortgage loans),  identified
in the Uniform Single  Attestation  Program for Mortgage Bankers  established by
the Mortgage  Bankers  Association of America,  with respect to the servicing of
commercial and multifamily mortgage loans by the Master Servicer during the most
recently completed fiscal year and (ii) on the basis of an examination conducted
by such firm in accordance with standards  established by the American Institute
of Certified Public  Accountants,  such  representation  is fairly stated in all
material respects, subject to such exceptions and other qualifications as may be
appropriate.  In rendering its report such firm may rely, as to matters relating
to the  direct  servicing  of  commercial  and  multifamily  mortgage  loans  by
Sub-Servicers,   upon  comparable   reports  of  firms  of  independent   public
accountants  rendered on the basis of  examinations  conducted in accordance the
same standards  (rendered  within one year of such report) with respect to those
Sub-Servicers.   The  Prospectus  Supplement  may  provide  that  additional  or
alternative reports of independent  certified public accountants relating to the
servicing of mortgage loans may be required to be delivered to the Trustee.

         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 the annual  accountants'  statement and the statement of officers of a Master
Servicer will be obtainable by  Certificateholders  without  charge upon written
request  to the  Master  Servicer  at  the  address  set  forth  in the  related
Prospectus Supplement.


                                       46

<PAGE>
<PAGE>



CERTAIN MATTERS REGARDING A MASTER SERVICER AND THE DEPOSITOR

         The Master Servicer,  if any, under each Agreement will be named in the
related Prospectus  Supplement.  The entity serving as Master Servicer may be an
affiliate of the Depositor and may have other normal business relationships with
the Depositor or the Depositor's affiliates.

         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.  Unless  applicable  law  requires  the Master  Servicer's  immediate
resignation,  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  or warranty made in such Agreement,  or
against any liability  specifically  imposed  thereby,  or against any liability
which would otherwise be imposed by reason of willful misfeasance,  bad faith or
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  or warranty 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;  or (iv)  incurred  in
connection  with any  violation  of any  state or  federal  securities  law.  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  that  continues
unremedied  for five 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%

                                       47

<PAGE>
<PAGE>



of the Voting Rights; (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  $10,000,000 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  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.


                                       48

<PAGE>
<PAGE>



AMENDMENT

         Unless otherwise  provided in the related Prospectus  Supplement,  such
Agreement may be amended by the Depositor,  the Master Servicer, if any, and the
Trustee,  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 evidencing not less than 51% of the Voting Rights, for any purpose;
provided,  however,  that unless otherwise  specified in the related  Prospectus
Supplement,  no such  amendment  may (i)  reduce in any  manner the amount of or
delay the timing of,  payments  received or advanced on Mortgage Loans which are
required to be distributed on any Certificate  without the consent of the holder
of such Certificate, (ii) adversely affect in any material respect the interests
of the holders of any class of  Certificates in a manner other than as described
in (i),  without the consent of the holders of all Certificates of such class or
(iii)  modify the  provisions  of such  Agreement  described  in this  paragraph
without the consent of the holders of all Certificates covered by such Agreement
then  outstanding.  However,  with respect to any series of  Certificates  as to
which a REMIC  election  is to be made,  the  Trustee  will not  consent  to any
amendment  of the  Agreement  unless it shall first have  received an opinion of
counsel to the effect that such amendment will not result in the imposition of a
tax on the related Trust Fund or cause the related Trust Fund to fail to qualify
as a REMIC at any time that the related Certificates are outstanding.

LIST OF CERTIFICATEHOLDERS

         Upon written request of any  Certificateholder of record of a series of
Certificates,  for purposes of communicating with other  Certificateholders with
respect to their rights under the  Agreement  for such series,  the Trustee will
afford such  Certificateholder  access during  business hours to the most recent
list of Certificateholders of that series held by the Trustee.

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 typical banking
relationships 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 Mortgage Loan 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 Mortgage Loans, 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  incurred in connection  with the  Trustee's  acceptance or
administration  of its trusts under the related  Agreement;  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

                                       49

<PAGE>
<PAGE>



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 and the
Master  Servicer.  Upon receiving such notice of resignation,  the Depositor (or
such other person as may be named in the Prospectus Supplement) will be required
promptly to appoint a successor trustee. 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.  Holders  of the
Certificates  of any series  entitled  to at least 51% of the Voting  Rights for
such  series may at any time  remove the  Trustee  without  cause and  appoint a
successor trustee.

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

                          DESCRIPTION OF CREDIT SUPPORT

GENERAL

         For any series of  Certificates,  Credit  Support may be provided  with
respect to one or more classes thereof or the related  Mortgage  Assets.  Credit
Support  may be in the  form  of the  subordination  of one or more  classes  of
Certificates,  letters of credit, insurance policies,  surety bonds, 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,  holders of  Certificates of one series will be subject to the
risk that such Credit  Support will be exhausted by the claims of the holders of
Certificates  of one or more  other  series  before  the  former  receive  their
intended share of such coverage.

         If Credit  Support is provided  with  respect to one or more classes of
Certificates of a series, or the related Mortgage Assets, the related Prospectus
Supplement  will include a description  of (a) the nature and amount of coverage
under  such  Credit  Support,  (b) any  conditions  to  payment  thereunder  not
otherwise  described herein,  (c) the conditions (if any) under which the amount
of coverage under such Credit Support may be reduced and under which such Credit
Support may be terminated or replaced and (d) the material  provisions  relating
to such Credit Support. Additionally, the related Prospectus Supplement will set
forth certain  information  with respect to the obligor under any  instrument of
Credit  Support,  including (i) a brief  description  of its principal  business
activities, (ii) its principal place of business, place of incorporation and the
jurisdiction  under which it is chartered  or licensed to do business,  (iii) if
applicable,   the  identity  of  regulatory   agencies  that  exercise   primary
jurisdiction over the conduct of its business and (iv) its total assets, and its
stockholders"  equity 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

                                       50

<PAGE>
<PAGE>



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
provided  by a class or classes of  Subordinate  Certificates  in a series,  the
circumstances under which such subordination will be available and the manner in
which the amount of subordination will be made available.

CROSS-SUPPORT PROVISIONS

         If the Mortgage  Assets for a series are divided into separate  groups,
each supporting a separate class or classes of Certificates of a series,  credit
support may be provided by cross-support provisions requiring that distributions
be made on Senior  Certificates  evidencing  interests  in one group of Mortgage
Assets prior to distributions on Subordinate  Certificates  evidencing interests
in a different  group of Mortgage  Assets within the Trust Fund.  The Prospectus
Supplement  for a series that includes a  cross-support  provision will describe
the manner and conditions for applying such provisions.

INSURANCE OR GUARANTEES WITH RESPECT TO MORTGAGE LOANS

         If  so  provided  in  the   Prospectus   Supplement  for  a  series  of
Certificates,  Mortgage Loans included in the related Trust Fund will be covered
for 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 only in the event of certain
types of losses and shortfalls.  The amount available under the letter of credit
will,  in all  cases,  be reduced  to the  extent of the  unreimbursed  payments
thereunder  and may otherwise be reduced as described in the related  Prospectus
Supplement.  The obligations of the 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 Mortgage Assets as specified in the related Prospectus Supplement.


                                       51

<PAGE>
<PAGE>



         Amounts on deposit in any reserve fund for a series,  together with the
reinvestment  income thereon,  if any, will be applied for the purposes,  in the
manner,  and to the extent  specified in the related  Prospectus  Supplement.  A
reserve fund may be provided to increase the likelihood of timely  distributions
of principal of and interest on the Certificates. If so specified in the related
Prospectus  Supplement,  reserve  funds may be  established  to provide  limited
protection  against only certain types of losses and shortfalls.  Following each
Distribution  Date amounts in a reserve fund in excess of any amount required to
be maintained therein may be released from the reserve fund under the conditions
and to the extent specified in the related Prospectus Supplement and will not be
available for further application to the Certificates.

         Moneys  deposited  in any Reserve  Funds will be invested in  Permitted
Investments, except as otherwise specified in the related Prospectus Supplement.
Unless  otherwise   specified  in  the  related   Prospectus   Supplement,   any
reinvestment  income or other gain from such investments will be credited to the
related  Reserve  Fund  for  such  series,  and any  loss  resulting  from  such
investments  will be charged to such Reserve Fund.  However,  such income may be
payable to any related Master Servicer or another service provider as additional
compensation.  The Reserve  Fund, if any, for a series will not be a part of the
Trust Fund unless otherwise specified in the related Prospectus Supplement.

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

CREDIT SUPPORT WITH RESPECT TO MBS AND TIERED MBS

         If  so  provided  in  the   Prospectus   Supplement  for  a  series  of
Certificates,  the MBS and/or  Tiered MBS  included  in the  related  Trust Fund
and/or the mortgage  loans  directly or  indirectly  underlying  such MBS and/or
Tiered  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 general  summaries of certain legal
aspects of loans secured by commercial and multifamily  residential  properties.
Because such legal aspects are governed by applicable  state law (which laws may
differ  substantially),  the summaries do not purport to be complete, to reflect
the laws of any  particular  state,  or to  encompass  the laws of all states in
which the security for the Mortgage Loans (or mortgage loans underlying any MBS)
is situated.  Accordingly,  the  summaries  are  qualified in their  entirety by
reference to the applicable laws of those states.  See "Description of the Trust
Funds--Mortgage  Loans".  For purposes of the  following  discussion,  "Mortgage
Loan" includes a mortgage loan underlying an MBS.

GENERAL

         Each  Mortgage  Loan will be evidenced by a note or bond and secured by
an  instrument  granting a security  interest in real  property,  which may be a
mortgage,  deed of trust or a deed to secure debt, depending upon the prevailing
practice  and law in the  state in  which  the  related  Mortgaged  Property  is
located.  Mortgages,  deeds  of  trust  and  deeds to  secure  debt  are  herein
collectively  referred to as  "mortgages".  A mortgage  creates a lien upon,  or
grants a title interest in, the real property  covered  thereby,  and represents
the security for the repayment of the  indebtedness  customarily  evidenced by a
promissory  note.  The  priority of the lien  created or interest  granted  will
depend on the terms of the mortgage and, in some cases, on the terms of separate
subordination  agreements  or  intercreditor  agreements  with  others that hold
interests  in the real  property,  the  knowledge of the parties to the mortgage
and,  generally,  the order of  recordation  of the mortgage in the  appropriate
public recording office. However, the lien of a recorded mortgage will generally
be subordinate to later-arising  liens for real estate taxes and assessments and
other charges imposed under governmental police powers.

                                       52

<PAGE>
<PAGE>




TYPES OF MORTGAGE INSTRUMENTS

         There are two parties to a  mortgage:  a mortgagor  (the  borrower  and
usually the owner of the subject  property)  and a mortgagee  (the  lender).  In
contrast,  a deed of trust is a  three-party  instrument,  among a trustor  (the
equivalent of a borrower),  a trustee to whom the real property is conveyed, and
a  beneficiary  (the lender) for whose benefit the  conveyance is made.  Under a
deed of trust,  the trustor grants the property,  irrevocably  until the debt is
paid,  in trust and  generally  with a power of sale,  to the  trustee to secure
repayment of the  indebtedness  evidenced by the related  note. A deed to secure
debt  typically  has two parties,  pursuant to which the  borrower,  or grantor,
conveys title to the real property to the grantee,  or lender,  generally with a
power of sale,  until  such  time as the debt is  repaid.  In a case  where  the
borrower is a land trust, there would be an additional party because legal title
to the property is held by a land trustee  under a land trust  agreement for the
benefit of the borrower.  At  origination  of a mortgage  loan  involving a land
trust,  the borrower may execute a separate  undertaking to make payments on the
mortgage  note.  In no event  is the  land  trustee  personally  liable  for the
mortgage  note  obligation.  The  mortgagee's  authority  under a mortgage,  the
trustee's  authority  under a deed of trust and the grantee's  authority under a
deed to secure  debt are  governed  by the  express  provisions  of the  related
instrument,  the law of the state in which the real property is located, certain
federal  laws and, in some deed of trust  transactions,  the  directions  of the
beneficiary.

LEASES AND RENTS

         Mortgages  that  encumber  income-producing  property  often contain an
assignment  of  rents  and  leases  and/or  may  be  accompanied  by a  separate
assignment  of rents and leases,  pursuant to which the borrower  assigns to the
lender the borrower's right, title and interest as landlord under each lease and
the income derived therefrom, while (unless rents are to be paid directly to the
lender)  retaining a revocable license to collect the rents for so long as there
is no default.  If the borrower defaults,  the license terminates and the lender
is  entitled to collect  the rents.  Local law may require  that the lender take
possession  of the property  and/or  obtain a  court-appointed  receiver  before
becoming entitled to collect the rents.

         In most  states,  hotel and motel  room rates are  considered  accounts
receivable under the Uniform  Commercial Code ("UCC");  in cases where hotels or
motels constitute loan security, the rates are generally pledged by the borrower
as additional security for the loan. In general,  the lender must file financing
statements in order to perfect its security  interest in the room rates and must
file continuation statements, generally every five years, to maintain perfection
of such security interest. In certain cases, Mortgage Loans secured by hotels or
motels may be included in a Trust Fund even if the security interest in the room
rates was not perfected or the requisite UCC filings were allowed to lapse. Even
if the lender's  security  interest in room rates is perfected under  applicable
non-bankruptcy  law, it will  generally  be  required to commence a  foreclosure
action or  otherwise  take  possession  of the  property in order to enforce its
rights to collect the room rates following a default. In the bankruptcy setting,
however,  the lender will be stayed from  enforcing  its rights to collect  room
rates,  but those room rates (in light of certain  revisions  to the  Bankruptcy
Code which are effective for all bankruptcy  cases commenced on or after October
22, 1994)  constitute  "cash  collateral"  and  therefore  cannot be used by the
bankruptcy  debtor without a hearing or lender's consent and unless the lender's
interest in the room rates is given adequate  protection (e.g., cash payment for
otherwise  encumbered funds or a replacement lien on unencumbered  property,  in
either case equal in value to the amount of room rates that the debtor  proposes
to use, or other similar relief). See "--Bankruptcy Laws".

PERSONALTY

         In the case of certain types of mortgaged  properties,  such as hotels,
motels and nursing homes, personal property (to the extent owned by the borrower
and  not  previously  pledged)  may  constitute  a  significant  portion  of the
property's value as security.  The creation and enforcement of liens on personal
property are governed by the UCC.  Accordingly,  if a borrower  pledges personal
property as security for a mortgage  loan,  the lender  generally  must file UCC
financing statements in order to perfect its security interest therein, and must
file  continuation  statements,  generally  every five years,  to maintain  that
perfection.  In  certain  cases,  Mortgage  Loans  secured  in part by  personal
property may be included in a Trust Fund even if the  security  interest in such
personal property was not perfected or the requisite UCC filings were allowed to
lapse.


                                       53

<PAGE>
<PAGE>



FORECLOSURE

         General

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

         Foreclosure procedures vary from state to state. Two primary methods of
foreclosing a mortgage are judicial  foreclosure,  involving court  proceedings,
and non-judicial foreclosure pursuant to a power of sale granted in the mortgage
instrument.  Other foreclosure procedures are available in some states, but they
are either infrequently used or available only in limited circumstances.

         A  foreclosure  action is subject to most of the delays and expenses of
other  lawsuits if defenses  are raised or  counterclaims  are  interposed,  and
sometimes requires several years to complete.

         Judicial Foreclosure

         A  judicial  foreclosure  proceeding  is  conducted  in a court  having
jurisdiction over the mortgaged property.  Generally, the action is initiated by
the service of legal pleadings upon all parties having a subordinate interest of
record in the real property and all parties in possession of the property, under
leases or otherwise,  whose interests are subordinate to the mortgage. Delays in
completion of the  foreclosure  may  occasionally  result from  difficulties  in
locating  defendants.  When the lender's  right to foreclose is  contested,  the
legal  proceedings  can  be  time-consuming.  Upon  successful  completion  of a
judicial  foreclosure  proceeding,  the court  generally  issues a  judgment  of
foreclosure  and appoints a referee or other officer to conduct a public sale of
the mortgaged property,  the proceeds of which are used to satisfy the judgment.
Such sales are made in accordance with procedures that vary from state to state.

         Equitable and Other Limitations on Enforceability of Certain Provisions

         United  States  courts have  traditionally  imposed  general  equitable
principles to limit the remedies  available to lenders in  foreclosure  actions.
These principles are generally designed to relieve borrowers from the effects of
mortgage defaults  perceived as harsh or unfair.  Relying on such principles,  a
court  may  alter  the  specific  terms  of a loan to the  extent  it  considers
necessary to prevent or remedy an injustice,  undue  oppression or overreaching,
or may require the lender to  undertake  affirmative  actions to  determine  the
cause of the  borrower's  default and the  likelihood  that the borrower will be
able to  reinstate  the loan.  In some  cases,  courts  have  substituted  their
judgment for the  lender's and have  required  that lenders  reinstate  loans or
recast  payment  schedules in order to  accommodate  borrowers who are suffering
from a temporary financial  disability.  In other cases, courts have limited the
right of the lender to foreclose in the case of a non-monetary  default, such as
a failure to  adequately  maintain the  mortgaged  property or an  impermissible
further  encumbrance  of the  mortgaged  property.  Finally,  some  courts  have
addressed  the  issue of  whether  federal  or state  constitutional  provisions
reflecting  due process  concerns  for adequate  notice  require that a borrower
receive notice in addition to  statutorily-prescribed  minimum  notice.  For the
most part, these cases have upheld the  reasonableness  of the notice provisions
or have found that a public sale under a mortgage  providing for a power of sale
does not involve sufficient state action to trigger constitutional protections.

         In addition,  some states may provide statutory protections such as the
right of the borrower to cure outstanding defaults and reinstate a mortgage loan
after commencement of foreclosure proceedings but prior to a foreclosure sale.

         Non-Judicial Foreclosure/Power of Sale

         In states permitting non-judicial foreclosure proceedings,  foreclosure
of a deed of trust is generally  accomplished  by a non-judicial  trustee's sale
pursuant to a power of sale  typically  granted in the deed of trust. A power of
sale  may  also be  contained  in any  other  type  of  mortgage  instrument  if
applicable  law so  permits.  A power  of sale  under a deed of  trust  allows a
non-judicial  public sale to be conducted generally following a request from the
beneficiary/lender  to the  trustee  to sell the  property  upon  default by the
borrower and after notice of sale is given in  accordance  with the terms of the
mortgage  and  applicable  state law. In some  states,  prior to such sale,  the
trustee  under the deed of trust must  record a notice of default  and notice of
sale and send a copy to the  borrower  and to any other party who has recorded a
request for

                                       54

<PAGE>
<PAGE>



a copy of a notice of default and notice of sale.  In  addition,  in some states
the trustee must provide  notice to any other party having an interest of record
in the real property,  including  junior  lienholders.  A notice of sale must be
posted in a public place and, in most states,  published for a specified  period
of time in one or more  newspapers.  The borrower or junior  lienholder may then
have the right,  during a reinstatement  period required in some states, to cure
the default by paying the entire actual amount in arrears (without regard to the
acceleration  of the  indebtedness),  plus the  lender's  expenses  incurred  in
enforcing the obligation. In other states, the borrower or the junior lienholder
is not  provided a period to reinstate  the loan,  but has only the right to pay
off the entire  debt to  prevent  the  foreclosure  sale.  Generally,  state law
governs the  procedure  for public  sale,  the parties  entitled to notice,  the
method of giving notice and the applicable time periods.

         Public Sale

         A third party may be  unwilling  to purchase a mortgaged  property at a
public sale because of the difficulty in  determining  the exact status of title
to the property (due to, among other things,  redemption  rights that may exist)
and because of the possibility  that physical  deterioration of the property may
have occurred during the foreclosure  proceedings.  Therefore,  it is common for
the lender to purchase the mortgaged property for an amount equal to the secured
indebtedness  and accrued and unpaid  interest plus the expenses of foreclosure,
in which event the borrower's debt will be extinguished,  or for a lesser amount
in  order  to  preserve  its  right  to seek a  deficiency  judgment  if such is
available  under state law and under the terms of the Mortgage  Loan  documents.
(The Mortgage Loans,  however,  are generally  expected to be non-recourse.  See
"Risk  Factors--Investment  in  Commercial  and  Multifamily  Mortgage  Loans".)
Thereafter,  subject  to the  borrower's  right  in some  states  to  remain  in
possession during a redemption  period,  the lender will become the owner of the
property  and have both the  benefits and burdens of  ownership,  including  the
obligation to pay debt service on any senior mortgages,  to pay taxes, to obtain
casualty  insurance  and to make such  repairs  as are  necessary  to render the
property  suitable for sale. The costs of operating and maintaining a commercial
or multifamily  residential  property may be significant and may be greater than
the income derived from that property.  The lender also will commonly obtain the
services of a real estate  broker and pay the broker's  commission in connection
with the sale or lease of the property.  Depending upon market  conditions,  the
ultimate  proceeds  of the  sale of the  property  may not  equal  the  lender's
investment in the property.  Moreover,  because of the expenses  associated with
acquiring,  owning and selling a mortgaged  property,  a lender could realize an
overall  loss on a  mortgage  loan  even if the  mortgaged  property  is sold at
foreclosure,  or resold after it is acquired through foreclosure,  for an amount
equal  to the  full  outstanding  principal  amount  of the  loan  plus  accrued
interest.

         The holder of a junior mortgage that forecloses on a mortgaged property
does so  subject  to senior  mortgages  and any other  prior  liens,  and may be
obliged to keep senior  mortgage loans current in order to avoid  foreclosure of
its  interest in the  property.  In  addition,  if the  foreclosure  of a junior
mortgage  triggers the  enforcement  of a  "due-on-sale"  clause  contained in a
senior  mortgage,  the junior mortgagee could be required to pay the full amount
of the senior mortgage indebtedness or face foreclosure.

         Rights of Redemption

         The  purposes  of a  foreclosure  action  are to enable  the  lender to
realize  upon its  security  and to bar the  borrower,  and all persons who have
interests  in the  property  that  are  subordinate  to that of the  foreclosing
lender, from exercise of their "equity of redemption". The doctrine of equity of
redemption  provides that, until the property  encumbered by a mortgage has been
sold in accordance with a properly  conducted  foreclosure and foreclosure sale,
those having  interests that are subordinate to that of the  foreclosing  lender
have an equity of  redemption  and may redeem the  property by paying the entire
debt with interest.  Those having an equity of redemption must generally be made
parties and joined in the  foreclosure  proceeding  in order for their equity of
redemption to be terminated.

         The equity of  redemption is a common-law  (non-statutory)  right which
should be distinguished from post-sale  statutory rights of redemption.  In some
states, after sale pursuant to a deed of trust or foreclosure of a mortgage, the
borrower and foreclosed  junior lienors are given a statutory period in which to
redeem the property.  In some states,  statutory  redemption may occur only upon
payment of the  foreclosure  sale  price.  In other  states,  redemption  may be
permitted if the former borrower pays only a portion of the sums due. The effect
of a statutory  right of  redemption is to diminish the ability of the lender to
sell the foreclosed property because the exercise of a right of redemption would
defeat the title of any purchaser through a

                                       55

<PAGE>
<PAGE>



foreclosure.  Consequently,  the practical  effect of the redemption right is to
force the lender to maintain  the  property  and pay the  expenses of  ownership
until the redemption period has expired.  In some states, a post-sale  statutory
right  of  redemption  may  exist  following  a  judicial  foreclosure,  but not
following a trustee's sale under a deed of trust.

         Anti-Deficiency Legislation

         Some or all of the Mortgage Loans may be nonrecourse loans, as to which
recourse in the case of default  will be limited to the  Mortgaged  Property and
such other  assets,  if any,  that were  pledged to secure  the  Mortgage  Loan.
However,  even if a mortgage  loan by its terms  provides  for  recourse  to the
borrower's  other assets, a lender's ability to realize upon those assets may be
limited by state law.  For  example,  in some  states a lender  cannot  obtain a
deficiency  judgment against the borrower following  foreclosure or sale under a
deed of trust. A deficiency  judgment is a personal  judgment against the former
borrower equal to the difference between the net amount realized upon the public
sale of the real property and the amount due to the lender.  Other  statutes may
require  the lender to exhaust the  security  afforded  under a mortgage  before
bringing a personal  action against the borrower.  In certain other states,  the
lender has the option of bringing a personal  action against the borrower on the
debt without first exhausting such security;  however,  in some of those states,
the lender,  following  judgment on such personal action,  may be deemed to have
elected a remedy and thus may be precluded from  foreclosing  upon the security.
Consequently, lenders in those states where such an election of remedy provision
exists will usually proceed first against the security. Finally, other statutory
provisions,  designed to protect  borrowers  from  exposure to large  deficiency
judgments  that  might  result  from  bidding  at  below-market  values  at  the
foreclosure sale, limit any deficiency judgment to the excess of the outstanding
debt over the fair market value of the property at the time of the sale.

         Leasehold Considerations

         Mortgage Loans may be secured by a mortgage on the borrower's leasehold
interest  in a ground  lease.  Leasehold  mortgage  loans are subject to certain
risks not associated  with mortgage loans secured by a lien on the fee estate of
the  borrower.  The most  significant  of these risks is that if the  borrower's
leasehold were to be terminated  upon a lease default,  the leasehold  mortgagee
would lose its security.  This risk may be lessened if the ground lease requires
the lessor to give the  leasehold  mortgagee  notices of lessee  defaults and an
opportunity to cure them,  permits the leasehold estate to be assigned to and by
the leasehold  mortgagee or the purchaser at a  foreclosure  sale,  and contains
certain  other  protective  provisions  typically  included in a  "mortgageable"
ground lease.  Certain Mortgage Loans,  however, may be secured by ground leases
which do not contain these provisions.

         Cross-Collateralization

         Certain of the Mortgage  Loans may be secured by more than one mortgage
covering  properties  located in more than one state.  Because of various  state
laws governing  foreclosure  or the exercise of a power of sale and because,  in
general,  foreclosure  actions  are brought in state court and the courts of one
state cannot  exercise  jurisdiction  over property in another state,  it may be
necessary upon a default under a cross-collateralized Mortgage Loan to foreclose
on the related mortgages in a particular order rather than simultaneously and/or
utilize   judicial   foreclosure   even  in  states  that  permit   non-judicial
foreclosures  in order to ensure that the lien of the  mortgages is not impaired
or  released.  In  addition,  because of the various  state laws  governing  the
ability to obtain a deficiency  judgment,  it may be necessary in certain states
to foreclose through an action in state court rather than by exercise of a power
of  sale,   possibly   causing  a  delay  in  the   ultimate   recovery  by  the
Certificateholders  and  increasing  the expense of foreclosing on the security.
Certain  other state laws may limit the amount of the  recovery on a  particular
property  located  within  that  state  which  is  being  foreclosed  after  the
foreclosure of one or more  properties to the  difference  between the amount of
the  outstanding  indebtedness  and the  value  of the  property  or  properties
previously  foreclosed,  as  opposed  to the actual  amounts  recovered  in such
foreclosure or foreclosures.  Furthermore,  due to the effect of "one-action" or
"security  first" rules in some states,  the remedies that a lender may exercise
upon an event of default as against a property or other  collateral or against a
borrower  may result in the  impairment  or loss of the  lender's  lien on other
properties  located in that state or other states or lender's  security interest
in other collateral.


                                       56

<PAGE>
<PAGE>



BANKRUPTCY LAWS

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

         Under the Bankruptcy Code,  provided certain substantive and procedural
safeguards  protective of the lender are met, the amount and terms of a mortgage
loan secured by a lien on property of the debtor may be modified  under  certain
circumstances. For example, the outstanding amount of the loan may be reduced to
the then-current  value of the property (with a corresponding  partial reduction
of the amount of lender's  security  interest)  pursuant to a confirmed  plan or
lien avoidance proceeding,  thus leaving the lender a general unsecured creditor
for the difference  between such value and the outstanding  balance of the loan.
Other  modifications  may include the reduction in the amount of each  scheduled
payment, by means of a reduction in the rate of interest and/or an alteration of
the repayment  schedule (with or without  affecting the unpaid principal balance
of the loan),  and/or by an extension (or  shortening)  of the term to maturity.
Some bankruptcy courts have approved plans, based on the particular facts of the
reorganization case, that effected the cure of a mortgage loan default by paying
arrearages over a number of years. Also, a bankruptcy court may permit a debtor,
through its  rehabilitative  plan, to reinstate a loan mortgage payment schedule
even if the lender has  obtained a final  judgment of  foreclosure  prior to the
filing of the debtor's petition.

         Federal  bankruptcy law may also have the effect of interfering with or
affecting the ability of a secured lender to enforce the  borrower's  assignment
of rents and leases  related to the  mortgaged  property.  Under the  Bankruptcy
Code,  a lender  may be stayed  from  enforcing  the  assignment,  and the legal
proceedings  necessary  to  resolve  the  issue  could be  time-consuming,  with
resulting delays in the lender's receipt of the rents.  Recent amendments to the
Bankruptcy Code, however, may minimize the impairment of the lender's ability to
enforce  the  borrower's  assignment  of rents and  leases.  In  addition to the
inclusion of hotel revenues within the definition of "cash  collateral" as noted
previously in the section entitled  "--Leases and Rents", the amendments provide
that, in general,  a pre-petition  security  interest in rents or hotel revenues
extends to rents and hotel revenues received post-petition.  The amendments are,
in part, a response to certain cases that held that a security interest in rents
is unperfected  under the laws of certain states until the lender has taken some
further action, such as commencing  foreclosure or obtaining a receiver prior to
activation of the assignment of rents.

         If a borrower's ability to make payment on a mortgage loan is dependent
on its  receipt of rent  payments  under a lease of the related  property,  that
ability may be impaired by the  commencement  of a bankruptcy case relating to a
lessee under such lease.  Under the Bankruptcy Code, the filing of a petition in
bankruptcy by or on behalf of a lessee  results in a stay in bankruptcy  against
the  commencement  or  continuation  of any state court  proceeding for past due
rent, for  accelerated  rent,  for damages or for a summary  eviction order with
respect to a default  under the lease that  occurred  prior to the filing of the
lessee's  petition.  In addition,  the Bankruptcy Code generally provides that a
trustee or  debtor-in-possession  may,  subject to  approval  of the court,  (i)
assume the lease and retain it or assign it to a third  party or (ii) reject the
lease.  If the  lease  is  assumed,  the  trustee  or  debtor-in-possession  (or
assignee, if applicable) must cure any defaults under the lease,  compensate the
lessor for its losses and provide the lessor with "adequate assurance" of future
performance.  Such remedies may be insufficient,  and any assurances provided to
the lessor may, in fact,  be  inadequate.  If the lease is rejected,  the lessor
will be treated as an unsecured  creditor  with respect to its claim for damages
for termination of the lease. The Bankruptcy Code also limits a lessor's damages
for  lease  rejection  to the rent  reserved  by the  lease  (without  regard to
acceleration) for the greater of one year, or 15%, not to exceed three years, of
the remaining term of the lease.


                                       57

<PAGE>
<PAGE>



ENVIRONMENTAL CONSIDERATIONS

         General

         A lender may be subject to  environmental  risks when taking a security
interest in real property.  Of particular  concern may be properties that are or
have been used for  industrial,  manufacturing,  military or disposal  activity.
Such  environmental  risks  include the  possible  diminution  of the value of a
contaminated  property or, as discussed below,  potential liability for clean-up
costs or other  remedial  actions that could exceed the value of the property or
the amount of the lender's loan. In certain  circumstances,  a lender may decide
to abandon a contaminated  mortgaged  property as collateral for its loan rather
than foreclose and risk liability for clean-up costs.

         Superlien Laws

         Under the laws of many  states,  contamination  on a property  may give
rise to a lien on the property for clean-up  costs.  In several  states,  such a
lien  has  priority  over  all  existing  liens,  including  those  of  existing
mortgages. In these states, the lien of a mortgage may lose its priority to such
a "superlien".

         CERCLA

         The federal  Comprehensive  Environmental  Response,  Compensation  and
Liability  Act of 1980,  as amended  ("CERCLA"),  imposes  strict  liability  on
present and past "owners" and "operators" of contaminated  real property for the
costs of clean-up. A secured lender may be liable as an "owner" or "operator" of
a  contaminated  mortgaged  property if agents or  employees  of the lender have
participated  in the management of such mortgaged  property or the operations of
the  borrower.  Such  liability  may exist  even if the  lender did not cause or
contribute  to the  contamination  and  regardless  of  whether  the  lender has
actually taken possession of a mortgaged property through  foreclosure,  deed in
lieu of foreclosure or otherwise. Moreover, such liability is not limited to the
original  or  unamortized  principal  balance  of a loan or to the  value of the
property  securing  a loan.  Excluded  from  CERCLA's  definition  of "owner" or
"operator", however, is a person "who without participating in the management of
the  facility,  holds  indicia of  ownership  primarily  to protect his security
interest".

         In general,  what  constitutes  participation  in the  management  of a
mortgaged  property or the business of a borrower to render the secured creditor
exemption  unavailable to a lender is based upon judicial  interpretation of the
statutory  language,  and court decisions have been inconsistent in this matter.
The Court of  Appeals  for the  Eleventh  Circuit  has  suggested  that the mere
capacity  of  the  lender  to  influence  a  borrower's  disposal  of  hazardous
substances  was  sufficient  participation  in the  management of the borrower's
business to deny the secured  creditor  exemption  to the lender.  However,  the
Court of Appeals for the Ninth Circuit  disagreed with the Eleventh  Circuit and
held that there must be some degree of "actual  management" of a facility on the
part of a lender in order to bar its reliance on the secured creditor exemption.
In addition,  certain cases decided in the First Circuit and the Fourth  Circuit
have  held  that  lenders  were  entitled  to the  secured  creditor  exemption,
notwithstanding  a  lender's  taking  title  to  a  mortgaged  property  through
foreclosure or deed in lieu of foreclosure.

         CERCLA's "innocent landowner" defense may be available to a lender that
has  taken  title to a  mortgaged  property  and has  performed  an  appropriate
environmental site assessment that does not disclose existing  contamination and
that meets other requirements of the defense. However, it is unclear whether the
environmental site assessment must be conducted upon loan origination,  prior to
foreclosure,  or both, and uncertainty  exists as to what kind of  environmental
site assessment must be performed in order to qualify for the defense.

         Certain Other Federal and State Laws

         Many states have statutes similar to CERCLA, and not all those statutes
provide for a secured creditor exemption. In addition,  under federal law, there
is potential  liability  relating to hazardous  wastes and  underground  storage
tanks under the federal Resource Conservation and Recovery Act.

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


                                       58

<PAGE>
<PAGE>



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

         Additional Considerations

         The cost of remediating hazardous substance contamination at a property
can  be  substantial.  If a  lender  becomes  liable,  it  can,  subject  to any
limitations in the Mortgage Loan  documents  regarding  deficiency  judgments or
non-recourse, bring an action for contribution against the owner or operator who
created the environmental  hazard,  but that individual or entity may be without
substantial assets.  Accordingly,  it is possible that such costs could become a
liability of the Trust Fund and occasion a loss to the Certificateholders.

         To reduce the likelihood of such a loss, unless otherwise  specified in
the related Prospectus  Supplement,  the 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,  based
solely  (as to  environmental  matters)  on a report  prepared  by a person  who
regularly conducts  environmental  audits, has made the determination that it is
appropriate   to  do  so,  as  described   under  "The  Pooling  and   Servicing
Agreements--Realization Upon Defaulted Mortgage Loans".

         If a  lender  forecloses  on a  mortgage  secured  by a  property,  the
operations  on which are  subject to  environmental  laws and  regulations,  the
lender will be required to operate the  property in  accordance  with those laws
and regulations.  Such compliance may entail substantial expense,  especially in
the case of industrial or manufacturing properties.

         In  addition,  a lender  may be  obligated  to  disclose  environmental
conditions on a property to government  entities  and/or to  prospective  buyers
(including  prospective buyers at a foreclosure sale or following  foreclosure).
Such disclosure may decrease the amount that  prospective  buyers are willing to
pay for the affected property, sometimes substantially, and thereby decrease the
ability of the lender to recoup its investment in a loan upon foreclosure.

         Environmental Site Assessments

         In most cases,  an  environmental  site  assessment  of each  Mortgaged
Property will have been  performed in  connection  with the  origination  of the
related  Mortgage  Loan or at some time  prior to the  issuance  of the  related
Certificates.  Environmental  site  assessments,  however,  vary considerably in
their  content,  quality  and cost.  Even  when  adhering  to good  professional
practices,  environmental  consultants  will  sometimes  not detect  significant
environmental  problems  because to do an  exhaustive  environmental  assessment
would be far too costly and time-consuming to be practical.

DUE-ON-SALE AND DUE-ON-ENCUMBRANCE

         Certain  of  the   Mortgage   Loans  may  contain   "due-on-sale"   and
"due-on-encumbrance" clauses that purport to permit the lender to accelerate the
maturity  of the  loan  if the  borrower  transfers  or  encumbers  the  related
Mortgaged  Property.  In recent years,  court decisions and legislative  actions
placed substantial  restrictions on the right of lenders to enforce such clauses
in many states. However, the Garn-St Germain Depository Institutions Act of 1982
(the "Garn Act") generally  preempts state laws that prohibit the enforcement of
due-on-sale  clauses and permits  lenders to enforce these clauses in accordance
with their terms,  subject to certain  limitations  as set forth in the Garn Act
and the regulations promulgated thereunder.  Accordingly,  a Master Servicer may
nevertheless  have the right to accelerate  the maturity of a Mortgage Loan that
contains a "due-on-sale" provision upon transfer of an interest in the property,
without  regard to the  Master  Servicer's  ability to  demonstrate  that a sale
threatens its legitimate security interest.

SUBORDINATE FINANCING

         The terms of certain of the Mortgage Loans may not restrict the ability
of the  borrower  to use the  Mortgaged  Property  as  security  for one or more
additional loans, or such  restrictions may be  unenforceable.  Where a borrower
encumbers a mortgaged  property with one or more junior liens, the senior lender
is subjected  to  additional  risk.  First,  the  borrower  may have  difficulty
servicing and repaying multiple loans.  Moreover,  if the subordinate  financing
permits recourse to the borrower (as is frequently the case) and the

                                       59

<PAGE>
<PAGE>



senior loan does not, a borrower  may have more  incentive  to repay sums due on
the  subordinate  loan.  Second,  acts of the senior  lender that  prejudice the
junior  lender or impair  the  junior  lender's  security  may create a superior
equity in favor of the junior  lender.  For  example,  if the  borrower  and the
senior  lender agree to an increase in the  principal  amount of or the interest
rate payable on the senior loan,  the senior lender may lose its priority to the
extent any  existing  junior  lender is harmed or the  borrower is  additionally
burdened.  Third, if the borrower  defaults on the senior loan and/or any junior
loan or loans, the existence of junior loans and actions taken by junior lenders
can impair the security available to the senior lender and can interfere with or
delay the taking of action by the senior lender.  Moreover,  the bankruptcy of a
junior  lender may operate to stay  foreclosure  or similar  proceedings  by the
senior lender.

DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS

         Notes and mortgages may contain  provisions  that obligate the borrower
to pay a late charge or additional interest if payments are not timely made, and
in some  circumstances,  may prohibit  prepayments for a specified period and/or
condition  prepayments  upon the borrower's  payment of prepayment fees or yield
maintenance  penalties.  In  certain  states,  there  are  or  may  be  specific
limitations upon the late charges which a lender may collect from a borrower for
delinquent  payments.  Certain  states also limit the amounts  that a lender may
collect  from a borrower  as an  additional  charge if the loan is  prepaid.  In
addition,  the  enforceability of provisions that provide for prepayment fees or
penalties  upon an  involuntary  prepayment  is  unclear  under the laws of many
states.

APPLICABILITY OF USURY LAWS

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

         No Mortgage Loan originated in any state in which  application of Title
V has been expressly  rejected or a provision  limiting discount points or other
charges has been adopted,  will (if originated after that rejection or adoption)
be eligible for inclusion in a Trust Fund unless (i) such Mortgage Loan provides
for such  interest  rate,  discount  points and charges as are permitted in such
state or (ii) such  Mortgage  Loan  provides  that the terms  thereof  are to be
construed in accordance with the laws of another state under which such interest
rate,  discount  points and  charges  would not be usurious  and the  borrower's
counsel has rendered an opinion that such choice of law provision would be given
effect.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

         Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940,
as amended (the "Relief Act"), a borrower who enters military  service after the
origination of such  borrower's  mortgage loan  (including a borrower who was in
reserve  status and is called to active duty after  origination  of the Mortgage
Loan), may not be charged interest  (including fees and charges) above an annual
rate of 6% during the period of such  borrower's  active duty  status,  unless a
court orders otherwise upon application of the lender. The Relief Act applies to
individuals  who are members of the Army,  Navy,  Air Force,  Marines,  National
Guard,  Reserves,  Coast Guard and officers of the U.S.  Public  Health  Service
assigned  to  duty  with  the  military.  Because  the  Relief  Act  applies  to
individuals who enter military service  (including  reservists who are called to
active duty) after  origination of the related mortgage loan, no information can
be provided as to the number of loans with  individuals as borrowers that may be
affected  by the Relief  Act.  Application  of the  Relief  Act would  adversely
affect, for an indeterminate period of time, the ability of a Master Servicer or
Special  Servicer to collect full amounts of interest on certain of the Mortgage
Loans. Any shortfalls in interest collections  resulting from the application of
the Relief Act would result in a reduction of the amounts  distributable  to the
holders  of the  related  series of  Certificates,  and would not be  covered by
advances or, unless otherwise  specified in the related  Prospectus  Supplement,
any form of Credit Support  provided in connection  with such  Certificates.  In
addition,  the Relief Act imposes limitations that would impair the ability of a
Master  Servicer or Special  Servicer to foreclose on an affected  Mortgage Loan
during the borrower's

                                       60

<PAGE>
<PAGE>



period of active  duty  status,  and,  under  certain  circumstances,  during an
additional three month period thereafter.

FORFEITURES IN DRUG AND RICO PROCEEDINGS

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

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

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

         The  following  is a general  discussion  of the  anticipated  material
federal income tax  consequences  of the purchase,  ownership and disposition of
Offered  Certificates.  This discussion is directed solely to Certificateholders
that hold the  Certificates as capital assets within the meaning of Section 1221
of the  Internal  Revenue  Code of 1986 (the  "Code") and it does not purport to
discuss all federal income tax consequences that may be applicable to particular
categories of investors,  some of which (such as banks,  insurance companies and
foreign investors) may be subject to special rules.  Further, the authorities on
which this discussion,  and the opinion referred to below, are based are subject
to  change  or  differing  interpretations,  which  could  apply  retroactively.
Taxpayers  and preparers of tax returns  (including  those filed by any REMIC or
other  issuer)  should be aware that under  applicable  Treasury  regulations  a
provider of advice on  specific  issues of law is not  considered  an income tax
return  preparer unless the advice (i) is given with respect to events that have
occurred at the time the advice is rendered and is not given with respect to the
consequences  of  contemplated  actions,  and (ii) is  directly  relevant to the
determination of an entry on a tax return. Accordingly, taxpayers should consult
their tax advisors and tax return  preparers  regarding the  preparation  of any
item on a tax  return,  even  where  the  anticipated  tax  treatment  has  been
discussed herein.  In addition to the federal income tax consequences  described
herein,   potential   investors   should   consider  the  state  and  local  tax
consequences,  if any, of the  purchase,  ownership and  disposition  of Offered
Certificates.  See "State and Other Tax  Consequences".  Certificateholders  are
advised to consult their tax advisors  concerning the federal,  state,  local or
other tax  consequences  to them of the purchase,  ownership and  disposition of
Offered Certificates.

         The following discussion addresses securities of two general types: (i)
certificates ("REMIC Certificates") representing interests in a Trust Fund, or a
portion  thereof,  that the Master  Servicer or the  Trustee  will elect to have
treated as a real estate mortgage  investment  conduit  ("REMIC") under Sections
860A through 860G (the "REMIC  Provisions")  of the Code, and (ii) Grantor Trust
Certificates representing interests in a Trust Fund ("Grantor Trust Fund") as to
which no such election will be made. The  Prospectus  Supplement for each series
of  Certificates  will indicate  whether a REMIC election (or elections) will be
made for the related  Trust Fund and,  if such an  election is to be made,  will
identify all "regular  interests"  and "residual  interests"  in the REMIC.  For
purposes  of this  tax  discussion,  references  to a  "Certificateholder"  or a
"holder" are to the beneficial owner of a Certificate.

         The  following  discussion  is  limited  in  applicability  to  Offered
Certificates. Moreover, this discussion applies only to the extent that Mortgage
Assets held by a Trust Fund consist solely of Mortgage Loans. To the extent that
other Mortgage Assets,  including REMIC  certificates and mortgage  pass-through
certificates,  are to be held by a Trust Fund, the tax  consequences  associated
with the  inclusion of such assets will be  disclosed in the related  Prospectus
Supplement.  In  addition,  if  Cash  Flow  Agreements,  other  than  guaranteed
investment  contracts,  are  included  in a Trust  Fund,  the  tax  consequences
associated  with such Cash Flow Agreements also will be disclosed in the related
Prospectus   Supplement.   See  "Description  of  the  Trust   Funds--Cash  Flow
Agreements".


                                       61

<PAGE>
<PAGE>



         Furthermore,  the following  discussion is based in part upon the rules
governing  original issue discount that are set forth in Sections  1271-1273 and
1275 of the Code and in the Treasury  regulations  issued  thereunder  (the "OID
Regulations"),   and  in  part  upon  the  REMIC  Provisions  and  the  Treasury
regulations issued thereunder (the "REMIC Regulations").  The OID Regulations do
not adequately address certain issues relevant to, and in some instances provide
that they are not applicable to, securities such as the Certificates.

REMICS

         Classification of REMICS

         Upon the issuance of each series of REMIC Certificates,  counsel to the
Depositor  will  deliver  its opinion  generally  to the effect  that,  assuming
compliance with all provisions of the related Agreement,  the related Trust Fund
(or each  applicable  portion  thereof)  will  qualify  as a REMIC and the REMIC
Certificates  offered  with  respect  thereto  will be  considered  to  evidence
ownership of REMIC Regular  Certificates or REMIC Residual  Certificates in that
REMIC within the meaning of the REMIC Provisions.

         If an entity electing to be treated as a REMIC fails to comply with one
or more of the  ongoing  requirements  of the Code for such  status  during  any
taxable  year,  the Code provides that the entity will not be treated as a REMIC
for such year and  thereafter.  In that  event,  such entity may be taxable as a
corporation under Treasury  regulations,  and the related REMIC Certificates may
not be accorded the status or given the tax treatment described below.  Although
the Code  authorizes  the Treasury  Department  to issue  regulations  providing
relief in the  event of an  inadvertent  termination  of REMIC  status,  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
Trust Fund's income for the period in which the requirements for such status are
not  satisfied.  The related  Agreement  with respect to each REMIC will include
provisions  designed to maintain  the Trust  Fund's  status as a REMIC under the
REMIC  Provisions.  It is not anticipated that the status of any Trust Fund as a
REMIC will be inadvertently terminated.

         Characterization of Investments in REMIC Certificates

         In  general,  unless  otherwise  provided  in  the  related  Prospectus
Supplement,  the REMIC  Certificates  will be "qualifying  real property  loans"
within the meaning of Section  593(d) of the Code,  "real estate  assets" within
the meaning of Section  856(c)(5)(A) of the Code and assets described in Section
7701(a)(19)(C)  of the Code in the same  proportion that the assets of the REMIC
underlying such Certificates  would be so treated.  However,  to the extent that
the REMIC assets  constitute  mortgages on property not used for  residential or
certain other prescribed purposes, the REMIC Certificates will not be treated as
assets qualifying under Section 7701(a)(19)(C).  Moreover, if 95% or more of the
assets of the REMIC  qualify for any of the  foregoing  treatments  at all times
during  a  calendar   year,  the  REMIC   Certificates   will  qualify  for  the
corresponding  status  in  their  entirety  for  that  calendar  year.  Interest
(including original issue discount) on the REMIC Regular Certificates and income
allocated  to the REMIC  Residual  Certificates  will be interest  described  in
Section  856(c)(3)(B)  of the Code to the  extent  that  such  Certificates  are
treated as "real estate  assets" within the meaning of Section  856(c)(5)(A)  of
the  Code.  In  addition,  the REMIC  Regular  Certificates  will be  "qualified
mortgages"   within  the  meaning  of  Section   860G(a)(3)  of  the  Code.  The
determination as to the percentage of the REMIC's assets that constitute  assets
described  in the  foregoing  sections of the Code will be made with  respect to
each calendar  quarter based on the average  adjusted  basis of each category of
the assets held by the REMIC during such calendar  quarter.  The Master Servicer
or the Trustee will report those  determinations  to  Certificateholders  in the
manner and at the times required by applicable Treasury regulations.

         The assets of the REMIC will  include,  in addition to Mortgage  Loans,
payments on Mortgage Loans held pending  distribution on the REMIC  Certificates
and property  acquired by foreclosure held pending sale, and may include amounts
in reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale, and amounts in reserve  accounts would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing  sections) otherwise would receive the same treatment
as the  Mortgage  Loans  for  purposes  of all of  the  foregoing  sections.  In
addition, in some instances Mortgage Loans may not be treated entirely as assets
described in the foregoing  sections.  If so, the related Prospectus  Supplement
will  describe  the  Mortgage  Loans  that  may  not be so  treated.  The  REMIC
Regulations do provide, however, that payments on Mortgage Loans held

                                       62

<PAGE>
<PAGE>



pending  distribution  are considered part of the Mortgage Loans for purposes of
Sections 593(d) and 856(c)(5)(A) of the Code.

         Tiered REMIC Structures

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

         Solely for purposes of determining  whether the REMIC Certificates will
be  "qualifying  real property  loans" under Section  593(d) of the Code,  "real
estate  assets"  within the  meaning of Section  856(c)(5)(A)  of the Code,  and
"loans secured by an interest in real property" under Section  7701(a)(19)(C) of
the Code, and whether the income on such  Certificates is interest  described in
Section  856(c)(3)(B)  of the Code,  the  Tiered  REMICs  will be treated as one
REMIC.

         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.  Certain REMIC Regular  Certificates  may be
issued with "original issue  discount"  within the meaning of Section 1273(a) of
the Code. Any holders of REMIC Regular  Certificates  issued with original issue
discount generally will be required to include original issue discount in income
as it accrues,  in accordance with the method described below, in advance of the
receipt of the cash attributable to such income. In addition, Section 1272(a)(6)
of the Code provides special rules applicable to REMIC Regular  Certificates and
certain other debt instruments issued with original issue discount.
Regulations have not been issued under that section.

         The Code requires that a reasonable  prepayment assumption be used with
respect to Mortgage  Loans held by a REMIC in computing  the accrual of original
issue  discount on REMIC  Regular  Certificates  issued by that REMIC,  and that
adjustments  be made in the  amount  and rate of  accrual  of such  discount  to
reflect  differences  between  the  actual  prepayment  rate and the  prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The Conference  Committee  Report  accompanying  the Tax Reform Act of 1986 (the
"Committee  Report")  indicates  that  the  regulations  will  provide  that the
prepayment  assumption used with respect to a REMIC Regular  Certificate must be
the same as that used in pricing  the  initial  offering  of such REMIC  Regular
Certificate.  The prepayment  assumption (the "Prepayment  Assumption")  used in
reporting original issue discount for each series of REMIC Regular  Certificates
will be  consistent  with this  standard  and will be  disclosed  in the related
Prospectus Supplement.  However, neither the Depositor nor any other person will
make any  representation  that the Mortgage  Loans will in fact prepay at a rate
conforming to the Prepayment Assumption or at any other rate.

         The original  issue  discount,  if any, on a REMIC Regular  Certificate
will be the excess of its stated  redemption  price at  maturity  over its issue
price. The issue price of a particular class of REMIC Regular  Certificates will
be the  first  cash  price  at  which a  substantial  amount  of  REMIC  Regular
Certificates of that class is sold (excluding sales to bond houses,  brokers and
underwriters).  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 the fair
market value of such class on the Closing Date. Under the OID  Regulations,  the
stated redemption price of a REMIC Regular  Certificate is equal to the total of
all  payments  to be made on  such  Certificate  other  than  "qualified  stated
interest".  "Qualified  stated  interest"  is interest  that is  unconditionally
payable at least  annually at a single fixed rate,  or at a "qualified  floating
rate", an "objective rate", a combination of a single fixed rate and one or more
"qualified  floating  rates" or one  "qualified  inverse  floating  rate",  or a
combination of "qualified floating rates"

                                       63

<PAGE>
<PAGE>



that does not operate in a manner that  accelerates or defers interest  payments
on such REMIC Regular Certificate.

         In the case of REMIC Regular  Certificates  bearing adjustable interest
rates, the  determination of the total amount of original issue discount and the
timing of the inclusion  thereof will vary according to the  characteristics  of
such REMIC Regular  Certificates.  If the original issue discount rules apply to
such Certificates, the related Prospectus Supplement will describe the manner in
which such rules will be applied with respect to those Certificates in preparing
information returns to the  Certificateholders  and the Internal Revenue Service
(the "IRS").

         Certain classes of the REMIC Regular  Certificates  may provide for the
first interest  payment with respect to such  Certificates  to be made more than
one  month  after  the date of  issuance,  a period  which  is  longer  than the
subsequent  monthly intervals between interest  payments.  Assuming the "accrual
period" (as defined  below) for original  issue  discount is each monthly period
that ends on a Distribution  Date, in some cases, as a consequence of this "long
first  accrual  period",  some or all  interest  payments  may be required to be
included in the stated  redemption  price of the REMIC Regular  Certificate  and
accounted  for as original  issue  discount.  Because  interest on REMIC Regular
Certificates  must in any  event  be  accounted  for  under an  accrual  method,
applying this analysis would result in only a slight difference in the timing of
the inclusion in income of the yield on the REMIC Regular Certificates.

         In  addition,  if  the  accrued  interest  to  be  paid  on  the  first
Distribution  Date is computed with respect to a period that begins prior to the
Closing  Date,  a  portion  of the  purchase  price  paid  for a  REMIC  Regular
Certificate  will  reflect  such accrued  interest.  In such cases,  information
returns  provided  to the  Certificateholders  and the IRS  will be based on the
position  that the portion of the purchase  price paid for the interest  accrued
with  respect to  periods  prior to the  Closing  Date is treated as part of the
overall cost of such REMIC Regular  Certificate (and not as a separate asset the
cost of  which  is  recovered  entirely  out of  interest  received  on the next
Distribution  Date)  and  that  portion  of  the  interest  paid  on  the  first
Distribution   Date  in  excess  of  interest  accrued  for  a  number  of  days
corresponding  to the  number  of  days  from  the  Closing  Date  to the  first
Distribution  Date  should be included  in the stated  redemption  price of such
REMIC Regular  Certificate.  However, the OID Regulations state that all or some
portion of such accrued  interest may be treated as a separate asset the cost of
which is recovered entirely out of interest paid on the first Distribution Date.
It is unclear how an  election to do so would be made under the OID  Regulations
and whether such an election could be made unilaterally by a Certificateholder.

         Notwithstanding  the general  definition  of original  issue  discount,
original issue discount on a REMIC Regular  Certificate will be considered to be
de minimis if it is less than 0.25% of the stated  redemption price of the REMIC
Regular  Certificate  multiplied  by its  weighted  average  maturity.  For this
purpose,  the weighted  average  maturity of the REMIC  Regular  Certificate  is
computed as the sum of the amounts  determined,  as to each payment  included in
the stated  redemption price of such REMIC Regular  Certificate,  by multiplying
(i) the number of complete  years  (rounding  down for  partial  years) from the
issue date until such  payment is  expected to be made  (presumably  taking into
account the Prepayment Assumption) by (ii) a fraction, the numerator of which is
the amount of the payment, and the denominator of which is the stated redemption
price at maturity of such REMIC Regular Certificate.  Under the OID Regulations,
original  issue  discount  of only a de minimis  amount  (other  than de minimis
original issue discount attributable to a so-called "teaser" interest rate or an
initial  interest  holiday) will be included in income as each payment of stated
principal  is made,  based on the product of the total amount of such de minimis
original issue discount and a fraction,  the numerator of which is the amount of
such principal  payment and the denominator of which is the  outstanding  stated
principal  amount of the REMIC Regular  Certificate.  The OID  Regulations  also
would permit a  Certificateholder  to elect to accrue de minimis  original issue
discount into income currently based on a constant yield method. See "--Taxation
of Owners of REMIC Regular  Certificates--Market  Discount" for a description of
such election under the OID Regulations.

         If original issue discount on a REMIC Regular  Certificate is in excess
of a de minimis amount,  the holder of such Certificate must include in ordinary
gross income the sum of the "daily portions" of original issue discount for each
day during its  taxable  year on which it held such REMIC  Regular  Certificate,
including the purchase date but excluding the  disposition  date. In the case of
an  original  holder  of a REMIC  Regular  Certificate,  the daily  portions  of
original issue discount will be determined as follows.


                                       64

<PAGE>
<PAGE>



         As to each "accrual  period",  that is, unless  otherwise stated in the
related Prospectus Supplement,  each period that ends on a date that corresponds
to a  Distribution  Date and begins on the first day following  the  immediately
preceding accrual period (or in the case of the first such period, begins on the
Closing Date),  a calculation  will be made of the portion of the original issue
discount that accrued during such accrual period.  The portion of original issue
discount  that accrues in any accrual  period will equal the excess,  if any, of
(i) the sum of (a) the present value,  as of the end of the accrual  period,  of
all of the distributions  remaining to be made on the REMIC Regular Certificate,
if any, in future periods and (b) the  distributions  made on such REMIC Regular
Certificate  during  the  accrual  period  of  amounts  included  in the  stated
redemption  price,  over (ii) the  adjusted  issue  price of such REMIC  Regular
Certificate  at the  beginning of the accrual  period.  The present value of the
remaining distributions referred to in the preceding sentence will be calculated
(i)  assuming  that  distributions  on the  REMIC  Regular  Certificate  will be
received in future  periods based on the Mortgage  Loans being prepaid at a rate
equal to the  Prepayment  Assumption,  (ii) using a  discount  rate equal to the
original  yield to maturity of the  Certificate  and (iii)  taking into  account
events (including actual prepayments) that have occurred before the close of the
accrual  period.  For these  purposes,  the  original  yield to  maturity of the
Certificate  will be  calculated  based on its  issue  price and  assuming  that
distributions  on the  Certificate  will be made in all accrual periods based on
the Mortgage Loans being prepaid at a rate equal to the  Prepayment  Assumption.
The adjusted issue price of a REMIC Regular  Certificate at the beginning of any
accrual period will equal the issue price of such Certificate,  increased by the
aggregate  amount of original  issue  discount that accrued with respect to such
Certificate  in  prior  accrual  periods,  and  reduced  by  the  amount  of any
distributions made on such REMIC Regular Certificate in prior accrual periods of
amounts  included in the stated  redemption  price.  The original issue discount
accruing  during any  accrual  period,  computed  as  described  above,  will be
allocated  ratably to each day during the accrual  period to determine the daily
portion of original issue discount for such day.

         A subsequent  purchaser of a REMIC Regular  Certificate  that purchases
such  Certificate at a cost (excluding any portion of such cost  attributable to
accrued  qualified stated  interest) less than its remaining  stated  redemption
price will also be required to include in gross income the daily portions of any
original issue  discount with respect to such  Certificate.  However,  each such
daily portion will be reduced,  if such cost is in excess of its "adjusted issue
price",  in proportion to the ratio such excess bears to the aggregate  original
issue discount  remaining to be accrued on such REMIC Regular  Certificate.  The
adjusted issue price of a REMIC Regular  Certificate on any given day equals the
sum of (i) the  adjusted  issue  price  (or,  in the case of the  first  accrual
period,  the issue price) of such  Certificate  at the  beginning of the accrual
period which  includes  such day and (ii) the daily  portions of original  issue
discount for all days during such accrual period prior to such day.

         Market  Discount.  A  Certificateholder  that purchases a REMIC Regular
Certificate  at a  market  discount,  that is,  in the  case of a REMIC  Regular
Certificate  issued without  original issue  discount,  at a purchase price less
than its remaining  stated principal  amount,  or in the case of a REMIC Regular
Certificate  issued with original issue discount,  at a purchase price less than
its adjusted issue price will  recognize gain upon receipt of each  distribution
representing  stated redemption price. In particular,  under Section 1276 of the
Code such a Certificateholder generally will be required to allocate the portion
of each such distribution  representing stated redemption price 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.  In addition,  the
OID  Regulations  permit a  Certificateholder  to elect to accrue all  interest,
discount (including de minimis market or original issue discount) and premium in
income as interest,  based on a constant yield method.  If such an election were
made with  respect to a REMIC  Regular  Certificate  with market  discount,  the
Certificateholder  would be deemed to have made an election to include currently
market  discount in income  with  respect to all other debt  instruments  having
market discount that such Certificateholder  acquires during the taxable year of
the  election or  thereafter,  and  possibly  previously  acquired  instruments.
Similarly, a Certificateholder that made this election for a Certificate that is
acquired at a premium  would 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 "--Taxation of Owners of REMIC
Regular   Certificates--Premium"  below.  Each  of  these  elections  to  accrue
interest, discount and premium with

                                       65

<PAGE>
<PAGE>



respect to a  Certificate  on a constant  yield  method or as interest  would be
irrevocable except with the approval of the IRS.

         However,  market  discount with respect to a REMIC Regular  Certificate
will be  considered to be de minimis for purposes of Section 1276 of the Code if
such market discount is less than 0.25% of the remaining stated redemption price
of such REMIC Regular Certificate  multiplied by the number of complete years to
maturity  remaining  after the date of its purchase.  In  interpreting a similar
rule  with  respect  to  original  issue  discount  on  obligations  payable  in
installments,  the OID  Regulations  refer to the weighted  average  maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount,  presumably taking into account the Prepayment  Assumption.  If
market  discount is treated as de minimis  under this rule,  it appears that the
actual  discount would be treated in a manner similar to original issue discount
of  a  de  minimis   amount.   See   "--Taxation  of  Owners  of  REMIC  Regular
Certificates--Original  Issue  Discount"  above.  Such treatment would result in
discount  being  included  in income at a slower  rate  than  discount  would be
required to be included in income using the method described above.

         Section  1276(b)(3) of the Code  specifically  authorizes  the Treasury
Department to issue  regulations  providing  for the method for accruing  market
discount on debt instruments, the principal of which is payable in more than one
installment.  Until regulations are issued by the Treasury  Department,  certain
rules described in the Committee  Report apply.  The Committee  Report indicates
that in each accrual period market discount on REMIC Regular Certificates should
accrue, at the Certificateholder's  option: (i) on the basis of a constant yield
method,  (ii) in the case of a REMIC Regular Certificate issued without original
issue  discount,  in an amount that bears the same ratio to the total  remaining
market  discount as the stated  interest paid in the accrual period bears to the
total  amount  of stated  interest  remaining  to be paid on the  REMIC  Regular
Certificate as of the beginning of the accrual period, or (iii) in the case of a
REMIC Regular Certificate issued with original issue discount, in an amount that
bears the same ratio to the total  remaining  market  discount  as the  original
issue  discount  accrued in the accrual period bears to the total original issue
discount  remaining on the REMIC  Regular  Certificate  at the  beginning of the
accrual  period.  Moreover,  the Prepayment  Assumption  used in calculating the
accrual of original issue  discount is also used in  calculating  the accrual of
market discount.  Because the regulations referred to in this paragraph have not
been issued,  it is not possible to predict what effect such  regulations  might
have on the tax treatment of a REMIC Regular Certificate purchased at a discount
in the secondary market.

         To the extent that REMIC  Regular  Certificates  provide for monthly or
other periodic  distributions  throughout  their term, the effect of these rules
may be to require  market  discount to be includible in income at a rate that is
not significantly slower than the rate at which such discount would accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate  generally  will be  required  to treat a portion of any gain on the
sale or exchange  of such  Certificate  as ordinary  income to the extent of the
market  discount  accrued to the date of disposition  under one of the foregoing
methods,  less any  accrued  market  discount  previously  reported  as ordinary
income.

         Further,  under  Section  1277 of the Code a holder of a REMIC  Regular
Certificate  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 a REMIC Regular  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 REMIC Regular Certificate purchased at a cost (excluding any
portion of such cost  attributable to accrued qualified stated interest) greater
than its remaining stated redemption price will be considered to be purchased at
a  premium.  The  holder of such a REMIC  Regular  Certificate  may elect  under
Section 171 of the Code to amortize such premium under the constant yield method
over the life of the  Certificate.  If made,  such an election will apply to all
debt  instruments  having  amortizable  bond  premium  that the  holder  owns or
subsequently  acquires.  Amortizable  premium  will be  treated  as an offset to
interest  income on the  related  debt  instrument,  rather  than as a  separate
interest deduction. The OID Regulations also permit  Certificateholders to elect
to include all  interest,  discount  and  premium in income  based on a constant
yield method, further treating the Certificateholder as having made the election
to  amortize  premium  generally.  See  "--Taxation  of Owners of REMIC  Regular
Certificates--Market Discount" above.

                                       66

<PAGE>
<PAGE>



The Committee  Report states that the same rules that apply to accrual of market
discount  (which rules will require use of a Prepayment  Assumption  in accruing
market  discount with respect to REMIC Regular  Certificates  without  regard to
whether such  Certificates  have  original  issue  discount)  will also apply in
amortizing bond premium under Section 171 of the Code.

         Realized Losses.  Under Section 166 of the Code, both corporate holders
of the REMIC Regular  Certificates and noncorporate holders of the REMIC Regular
Certificates  that  acquire  such  Certificates  in  connection  with a trade or
business should be allowed to deduct,  as ordinary losses,  any losses sustained
during a taxable  year in which their  Certificates  become  wholly or partially
worthless as the result of one or more  realized  losses on the Mortgage  Loans.
However,  it appears  that a  noncorporate  holder that does not acquire a REMIC
Regular  Certificate in connection with a trade or business will not be entitled
to deduct a loss under Section 166 of the Code until such  holder's  Certificate
becomes wholly worthless (i.e., until its outstanding principal balance has been
reduced to zero) and that the loss will be characterized as a short-term capital
loss.

         Each holder of a REMIC Regular  Certificate  will be required to accrue
interest and original issue discount with respect to such  Certificate,  without
giving effect to any  reductions in  distributions  attributable  to defaults or
delinquencies on the Mortgage Loans or the Underlying  Certificates until it can
be established that any such reduction ultimately will not be recoverable.  As a
result,  the amount of taxable income  reported in any period by the holder of a
REMIC Regular  Certificate  could exceed the amount of economic  income actually
realized by the holder in such period.  Although  the holder of a REMIC  Regular
Certificate eventually will recognize a loss or reduction in income attributable
to previously  accrued and included income that as the result of a realized loss
ultimately  will not be realized,  the law is unclear with respect to the timing
and character of such loss or reduction in income.

         Taxation of Owners of REMIC Residual Certificates.

         General. As residual interests, the REMIC Residual Certificates will be
subject to tax rules that  differ  significantly  from those that would apply if
the REMIC Residual  Certificates were treated for federal income tax purposes as
direct ownership  interests in the Mortgage Loans or as debt instruments  issued
by the REMIC.

         A holder of a REMIC Residual Certificate  generally will be required to
report its daily portion of the taxable  income or,  subject to the  limitations
noted in this  discussion,  the net  loss of the  REMIC  for  each day  during a
calendar  quarter that such holder owned such REMIC  Residual  Certificate.  For
this purpose,  the taxable  income or net loss of the REMIC will be allocated to
each day in the calendar  quarter ratably using a "30 days per month/90 days per
quarter/360 days per year" convention unless otherwise  disclosed in the related
Prospectus  Supplement.  The daily  amounts so allocated  will then be allocated
among the REMIC Residual  Certificateholders  in proportion to their  respective
ownership  interests  on such day.  Any amount  included in the gross  income or
allowed  as a loss of any  REMIC  Residual  Certificateholder  by virtue of this
paragraph will be treated as ordinary  income or loss. The taxable income of the
REMIC will be determined under the rules described below in "--Taxable Income of
the REMIC" and will be taxable to the REMIC Residual  Certificateholders without
regard to the  timing or amount  of cash  distributions  by the REMIC  until the
REMIC's  termination.  Ordinary income derived from REMIC Residual  Certificates
will be "portfolio  income" for purposes of the taxation of taxpayers subject to
limitations  under  Section  469 of the Code on the  deductibility  of  "passive
losses".

         A  holder  of  a  REMIC  Residual   Certificate   that  purchased  such
Certificate  from a prior  holder of such  Certificate  also will be required to
report on its federal income tax return amounts  representing its daily share of
the  taxable  income  (or net loss) of the REMIC for each day that it holds such
REMIC Residual Certificate. Those daily amounts generally will equal the amounts
of taxable  income or net loss  determined  as described  above.  The  Committee
Report indicates that certain modifications of the general rules may be made, by
regulations,  legislation  or otherwise to reduce (or  increase) the income of a
REMIC Residual  Certificateholder that purchased such REMIC Residual Certificate
from a prior holder of such  Certificate  at a price greater than (or less than)
the adjusted basis (as defined below) such REMIC Residual Certificate would have
had  in  the  hands  of an  original  holder  of  such  Certificate.  The  REMIC
Regulations, however, do not provide for any such modifications.

         Any payments  received by a holder of a REMIC  Residual  Certificate in
connection with the acquisition of such REMIC Residual Certificate will be taken
into account in determining the income of such

                                       67

<PAGE>
<PAGE>



holder for federal income tax purposes. Although it appears likely that any such
payment  would be  includible in income  immediately  upon its receipt,  the IRS
might assert that such payment  should be included in income over time according
to an  amortization  schedule or according to some other method.  Because of the
uncertainty concerning the treatment of such payments, holders of REMIC Residual
Certificates  should consult their tax advisors concerning the treatment of such
payments for income tax purposes.

         The amount of income REMIC Residual Certificateholders will be required
to report (or the tax  liability  associated  with such  income)  may exceed the
amount of cash  distributions  received  from the  REMIC  for the  corresponding
period.  Consequently,  REMIC  Residual  Certificateholders  should  have  other
sources of funds  sufficient to pay any federal  income taxes due as a result of
their ownership of REMIC Residual  Certificates or unrelated  deductions against
which  income  may  be  offset,   subject  to  the  rules  relating  to  "excess
inclusions",  residual interests without  "significant  value" and "noneconomic"
residual interests  discussed below. The fact that the tax liability  associated
with the income  allocated to REMIC Residual  Certificateholders  may exceed the
cash distributions  received by such REMIC Residual  Certificateholders  for the
corresponding  period may  significantly  adversely  affect such REMIC  Residual
Certificateholders' after-tax rate of return.

         Taxable Income of the REMIC. The taxable income of the REMIC will equal
the  income  from the  Mortgage  Loans  and other  assets of the REMIC  plus any
cancellation of indebtedness  income due to the allocation of realized losses to
REMIC  Regular  Certificates,  less the  deductions  allowed  to the  REMIC  for
interest  (including  original  issue  discount  and  reduced by any  premium on
issuance)  on the  REMIC  Regular  Certificates  (and any  other  class of REMIC
Certificates  constituting "regular interests" in the REMIC not offered hereby),
amortization of any premium on the Mortgage Loans,  bad debt losses with respect
to  the  Mortgage  Loans  and,  except  as  described   below,   for  servicing,
administrative and other expenses.

         For purposes of determining its taxable income,  the REMIC will have an
initial  aggregate  basis in its assets  equal to the sum of the issue prices of
all  REMIC  Certificates  (or,  if a class  of  REMIC  Certificates  is not sold
initially,  their fair market  values).  Such aggregate  basis will be allocated
among the  Mortgage  Loans and the other  assets of the REMIC in  proportion  to
their respective fair market values.  The issue price of any REMIC  Certificates
offered  hereby  will  be  determined  in  the  manner   described  above  under
"--Taxation of Owners of REMIC Regular  Certificates--Original  Issue Discount".
The issue price of a REMIC  Certificate  received in exchange for an interest in
the Mortgage  Loans or other  property  will equal the fair market value of such
interests in the Mortgage Loans or other property.  Accordingly,  if one or more
classes of REMIC  Certificates  are  retained  initially  rather than sold,  the
Master Servicer or the Trustee may be required to estimate the fair market value
of such  interests in order to determine  the basis of the REMIC in the Mortgage
Loans and other property held by the REMIC.

         Subject to possible  application of the de minimis rules, the method of
accrual by the REMIC of  original  issue  discount  income  and market  discount
income with respect to Mortgage  Loans that it holds will be  equivalent  to the
method for accruing  original issue discount income for holders of REMIC Regular
Certificates  (that is, under the constant  yield method taking into account the
Prepayment  Assumption).  However,  a REMIC  that  acquires  loans  at a  market
discount must include such market discount in income  currently,  as it accrues,
on  a  constant  yield  basis.  See  "--Taxation  of  Owners  of  REMIC  Regular
Certificates"  above, which describes a method for accruing such discount income
that is  analogous to that  required to be used by a REMIC as to Mortgage  Loans
with market discount that it holds.

         A Mortgage  Loan will be deemed to have been acquired with discount (or
premium) to the extent that the REMIC's basis  therein,  determined as described
in the preceding paragraph, is less than (or greater than) its stated redemption
price.  Any such  discount  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  original  issue
discount on the REMIC Regular  Certificates.  It is anticipated  that each REMIC
will elect under Section 171 of the Code to amortize any premium on the Mortgage
Loans.  Premium on any  Mortgage  Loan to which  such  election  applies  may be
amortized  under a constant  yield  method,  presumably  taking  into  account a
Prepayment Assumption. Further, such an election would not apply to any Mortgage
Loan  originated  on or before  September 27, 1985.  Instead,  premium on such a
Mortgage Loan should be allocated  among the principal  payments  thereon and be
deductible by the REMIC as those  payments  become due or upon the prepayment of
such Mortgage Loan.


                                       68

<PAGE>
<PAGE>



         A REMIC will be allowed  deductions  for interest  (including  original
issue discount) on the REMIC Regular Certificates  (including any other class of
REMIC  Certificates  constituting  "regular  interests" in the REMIC not offered
hereby)  equal to the  deductions  that would be  allowed  if the REMIC  Regular
Certificates  (including  any  other  class of REMIC  Certificates  constituting
"regular  interests" in the REMIC not offered  hereby) were  indebtedness of the
REMIC.  Original issue discount will be considered to accrue for this purpose as
described    above   under    "--Taxation    of   Owners   of   REMIC    Regular
Certificates--Original  Issue Discount", except that the de minimis rule and the
adjustments for subsequent holders of REMIC Regular Certificates  (including any
other class of REMIC Certificates  constituting "regular interests" in the REMIC
not offered hereby) described therein will not apply.

         If a class of REMIC Regular Certificates is issued at a price in excess
of the stated redemption price of such class (such excess "Issue Premium"),  the
net amount of interest  deductions  that are  allowed the REMIC in each  taxable
year with  respect  to the REMIC  Regular  Certificates  of such  class  will be
reduced  by an  amount  equal  to the  portion  of the  Issue  Premium  that  is
considered  to be amortized  or repaid in that year.  Although the matter is not
entirely  certain,  it is likely that Issue Premium  would be amortized  under a
constant yield method in a manner  analogous to the method of accruing  original
issue  discount  described  above under  "--Taxation  of Owners of REMIC Regular
Certificates--Original Issue Discount".

         As a general rule,  the taxable income of a REMIC will be determined in
the same manner as if the REMIC were an  individual  having the calendar year as
its taxable year and using the accrual method of accounting. However, no item of
income,  gain, loss or deduction  allocable to a prohibited  transaction will be
taken into account.  See "--Prohibited  Transactions Tax and Other Taxes" below.
Further,  the  limitation  on  miscellaneous   itemized  deductions  imposed  on
individuals by Section 67 of the Code (which allows such  deductions only to the
extent they exceed in the aggregate two percent of the taxpayer's adjusted gross
income) will not be applied at the REMIC level so that the REMIC will be allowed
deductions  for servicing,  administrative  and other  non-interest  expenses in
determining  its  taxable  income.  All such  expenses  will be  allocated  as a
separate item to the holders of REMIC Certificates, subject to the limitation of
Section 67 of the Code. See "--Possible  Pass-Through of Miscellaneous  Itemized
Deductions"  below.  If the  deductions  allowed  to the REMIC  exceed its gross
income for a calendar  quarter,  such  excess will be the net loss for the REMIC
for that calendar quarter.

         Basis Rules,  Net Losses and  Distributions.  The  adjusted  basis of a
REMIC  Residual  Certificate  will be equal to the  amount  paid for such  REMIC
Residual  Certificate,  increased by amounts included in the income of the REMIC
Residual  Certificateholder  and decreased (but not below zero) by distributions
made, and by net losses allocated, to such REMIC Residual Certificateholder.

         A REMIC Residual  Certificateholder is not allowed to take into account
any net loss for any  calendar  quarter to the extent such net loss exceeds such
REMIC  Residual   Certificateholder's  adjusted  basis  in  its  REMIC  Residual
Certificate as of the close of such calendar quarter  (determined without regard
to such net loss).  Any loss that is not currently  deductible by reason of this
limitation may be carried forward  indefinitely to future calendar quarters and,
subject to the same limitation, may be used only to offset income from the REMIC
Residual Certificate. The ability of REMIC Residual Certificateholders to deduct
net losses may be subject to additional  limitations under the Code, as to which
REMIC Residual Certificateholders should consult their tax advisors.

         Any  distribution on a REMIC Residual  Certificate will be treated as a
non-taxable  return of capital  to the  extent it does not  exceed the  holder's
adjusted basis in such REMIC Residual Certificate.  To the extent a distribution
on a REMIC Residual  Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such  REMIC  Residual  Certificate.  Holders of certain
REMIC Residual  Certificates may be entitled to distributions  early in the term
of the  related  REMIC  under  circumstances  in which their bases in such REMIC
Residual  Certificates  will not be sufficiently  large that such  distributions
will be treated as  nontaxable  returns of  capital.  Their  bases in such REMIC
Residual  Certificates  will  initially  equal the  amount  paid for such  REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the REMIC.  However,  such bases increases may not occur until the end
of the calendar  quarter,  or perhaps the end of the calendar year, with respect
to  which  such  REMIC  taxable  income  is  allocated  to  the  REMIC  Residual
Certificateholders.  To  the  extent  such  REMIC  Residual  Certificateholders'
initial  bases  are  less  than  the   distributions   to  such  REMIC  Residual
Certificateholders,  and increases in such initial bases either occur after such
distributions or (together with their initial bases) are less than the amount of

                                       69

<PAGE>
<PAGE>



such   distributions,   gain  will  be   recognized   to  such  REMIC   Residual
Certificateholders  on such  distributions  and will be treated as gain from the
sale of their REMIC Residual Certificates.

         The effect of these  rules is that a REMIC  Residual  Certificateholder
may not amortize its basis in a REMIC Residual Certificate, but may only recover
its basis through distributions,  through the deduction of any net losses of the
REMIC or upon the sale of its REMIC Residual Certificate.  See "--Sales of REMIC
Certificates"  below. For a discussion of possible  modifications of these rules
that  may  require  adjustments  to  income  of a  holder  of a  REMIC  Residual
Certificate  other than an original  holder in order to reflect  any  difference
between  the cost of such REMIC  Residual  Certificate  to such  REMIC  Residual
Certificateholder  and the adjusted basis such REMIC Residual  Certificate would
have in the  hands of an  original  holder  see  "--Taxation  of Owners of REMIC
Residual Certificates--General" above.

         Excess  Inclusions.  Any "excess  inclusions"  with  respect to a REMIC
Residual  Certificate will, with an exception  discussed below for certain REMIC
Residual Certificates held by thrift institutions,  be subject to federal income
tax in all events.

         In general,  the "excess  inclusions"  with respect to a REMIC Residual
Certificate  for any  calendar  quarter  will be the excess,  if any, of (i) the
daily  portions  of  REMIC  taxable  income  allocable  to such  REMIC  Residual
Certificate  over (ii) the sum of the "daily  accruals"  (as defined  below) for
each day during such quarter that such REMIC  Residual  Certificate  was held by
such REMIC  Residual  Certificateholder.  The daily accruals of a REMIC Residual
Certificateholder will be determined by allocating to each day during a calendar
quarter its ratable  portion of the product of the "adjusted issue price" of the
REMIC Residual  Certificate at the beginning of the calendar quarter and 120% of
the  "long-term  Federal rate" in effect on the Closing Date.  For this purpose,
the adjusted issue price of a REMIC Residual  Certificate as of the beginning of
any  calendar  quarter  will be equal to the issue  price of the REMIC  Residual
Certificate,  increased by the sum of the daily  accruals for all prior quarters
and  decreased  (but not below zero) by any  distributions  made with respect to
such REMIC Residual  Certificate before the beginning of such quarter. The issue
price of a REMIC  Residual  Certificate  is the  initial  offering  price to the
public (excluding bond houses and brokers) at which a substantial  amount of the
REMIC  Residual  Certificates  were sold.  The  "long-term  Federal  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.

         For REMIC Residual Certificateholders, an excess inclusion (i) will not
be permitted to be offset by deductions,  losses or loss  carryovers  from other
activities,  (ii) will be treated as "unrelated  business  taxable income" to an
otherwise  tax-exempt  organization  and (iii) will not be eligible for any rate
reduction or exemption  under any  applicable tax treaty with respect to the 30%
United  States  withholding  tax  imposed  on  distributions  to REMIC  Residual
Certificateholders  that  are  foreign  investors.   See,  however,   "--Foreign
Investors in REMIC Certificates" below.

         As  an  exception  to  the  general  rules  described   above,   thrift
institutions  are  allowed to offset  their  excess  inclusions  with  unrelated
deductions,   losses  or  loss  carryovers,  but  only  if  the  REMIC  Residual
Certificates are considered to have "significant  value".  The REMIC Regulations
provide  that in order to be  treated  as having  significant  value,  the REMIC
Residual  Certificates  must have an aggregate issue price at least equal to two
percent of the aggregate  issue prices of all of the related REMIC's Regular and
Residual  Certificates.  In addition,  based on the Prepayment  Assumption,  the
anticipated weighted average life of the REMIC Residual  Certificates must equal
or exceed 20  percent of the  anticipated  weighted  average  life of the REMIC,
based on the  Prepayment  Assumption  and on any required or permitted  clean up
calls  or  required  liquidation  provided  for  in the  REMIC's  organizational
documents. Although it has not done so, the Treasury also has authority to issue
regulations  that would  treat the entire  amount of income  accruing on a REMIC
Residual  Certificate as an excess inclusion if the REMIC Residual  Certificates
are  considered  not  to  have  "significant   value".  The  related  Prospectus
Supplement  will disclose  whether  offered REMIC Residual  Certificates  may be
considered to have "significant  value" under the REMIC  Regulations;  provided,
however,  that  any  disclosure  that a REMIC  Residual  Certificate  will  have
"significant  value" will be based upon certain  assumptions,  and the Depositor
will  make  no  representation  that a  REMIC  Residual  Certificate  will  have
"significant   value"  for   purposes   of  the   above-described   rules.   The
above-described exception for thrift institutions applies only to those residual
interests held directly by, and deductions,  losses and loss carryovers incurred
by,  such  institutions  (and not by other  members  of an  affiliated  group of
corporations   filing  a  consolidated   income  tax  return  with  such  thrift
institution) or by certain wholly-owned

                                       70

<PAGE>
<PAGE>



direct  subsidiaries  of such  institutions  formed or operated  exclusively  in
connection with the organization and operation of one or more REMICs.

         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 Section  857(b)(2) of the
Code,  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. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.

         Noneconomic REMIC Residual  Certificates.  Under the REMIC Regulations,
transfers of "noneconomic"  REMIC Residual  Certificates will be disregarded for
all federal income tax purposes if "a significant purpose of the transfer was to
enable the  transferor  to impede the  assessment or collection of tax". If such
transfer is disregarded, the purported transferor will continue to remain liable
for any  taxes  due with  respect  to the  income  on such  "noneconomic"  REMIC
Residual  Certificate.  The  REMIC  Regulations  provide  that a REMIC  Residual
Certificate is noneconomic unless, based on the Prepayment Assumption and on any
required or permitted  clean up calls, or required  liquidation  provided for in
the REMIC's  organizational  documents,  (1) the present  value of the  expected
future  distributions  (discounted  using  the  "applicable  Federal  rate"  for
obligations  whose term ends on the close of the last  quarter  in which  excess
inclusions   are  expected  to  accrue  with  respect  to  the  REMIC   Residual
Certificate,  which rate is computed  and  published  monthly by the IRS) on the
REMIC Residual Certificate equals at least the present value of the expected tax
on the anticipated excess inclusions,  and (2) the transferor reasonably expects
that the  transferee  will  receive  distributions  with  respect  to the  REMIC
Residual  Certificate  at or after the time the taxes accrue on the  anticipated
excess  inclusions  in an  amount  sufficient  to  satisfy  the  accrued  taxes.
Accordingly,  all transfers of REMIC Residual  Certificates  that may constitute
noneconomic residual interests will be subject to certain restrictions under the
terms of the related  Agreement  that are intended to reduce the  possibility of
any such transfer being  disregarded.  Such restrictions will require each party
to a transfer  to provide an  affidavit  that no purpose of such  transfer is to
impede the assessment or collection of tax, including certain representations as
to the  financial  condition  of the  prospective  transferee,  as to which  the
transferor is also required to make a reasonable investigation to determine such
transferee's  historic  payment of its debts and  ability to continue to pay its
debts as they  come due in the  future.  Prior to  purchasing  a REMIC  Residual
Certificate,  prospective  purchasers  should  consider the  possibility  that a
purported  transfer of such REMIC  Residual  Certificate  by such a purchaser to
another  purchaser at some future date may be disregarded in accordance with the
above-described  rules which would result in the  retention of tax  liability by
such purchaser.

         The related  Prospectus  Supplement will disclose whether offered REMIC
Residual Certificates may be considered  "noneconomic"  residual interests under
the REMIC  Regulations;  provided,  however,  that any  disclosure  that a REMIC
Residual  Certificate  will not be considered  "noneconomic"  will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual  Certificate will not be considered  "noneconomic"  for purposes of the
above-described  rules.  See "--Foreign  Investors in REMIC  Certificates--REMIC
Residual Certificates" below for additional restrictions applicable to transfers
of certain REMIC Residual Certificates to foreign persons.

         Mark-to-Market  Rules. On December 28, 1993, the IRS released temporary
regulations (the "Mark- to-Market Regulations") relating to the requirement that
a securities dealer mark to market  securities held for sale to customers.  This
mark-to-market  requirement applies to all securities owned by a dealer,  except
to the extent that the dealer has specifically identified a security as held for
investment.  The  Mark-to-Market  Regulations  provide that for purposes of this
mark-to-market requirement, a "negative value" REMIC Residual Certificate is not
treated  as a security  and thus  generally  may not be marked to  market.  This
exclusion from the  mark-to-market  requirement is expanded to include all REMIC
Residual  Certificates under proposed Treasury regulations  published January 4,
1995 which provide that any REMIC Residual  Certificate  issued after January 4,
1995 will not be treated as a security and therefore generally may not be marked
to market. Prospective purchasers of a REMIC Residual Certificate should consult
their tax advisors  regarding  the possible  application  of the  mark-to-market
requirement to REMIC Residual Certificates.


                                       71

<PAGE>
<PAGE>



         Possible  Pass-Through of Miscellaneous  Itemized Deductions.  Fees and
expenses of a REMIC  generally  will be  allocated to the holders of the related
REMIC Residual  Certificates.  The  applicable  Treasury  regulations  indicate,
however,  that in the case of a REMIC that is similar to a single class  grantor
trust,  all or a portion of such fees and  expenses  should be  allocated to the
holders of the related REMIC Regular  Certificates.  Unless  otherwise stated in
the related Prospectus  Supplement,  such fees and expenses will be allocated to
holders of the related REMIC Residual  Certificates in their entirety and not to
the holders of the related REMIC Regular Certificates.

         With  respect  to  REMIC   Residual   Certificates   or  REMIC  Regular
Certificates  the holders of which receive an allocation of fees and expenses in
accordance  with  the  preceding  discussion,   if  any  holder  thereof  is  an
individual,  estate or trust, or a "pass-through  entity"  beneficially owned by
one or  more  individuals,  estates  or  trusts,  (i) an  amount  equal  to such
individual's,  estate's or trust's share of such fees and expenses will be added
to the gross  income of such  holder  and (ii) such  individual's,  estate's  or
trust's  share of such fees and  expenses  will be  treated  as a  miscellaneous
itemized  deduction  allowable  subject to the  limitation  of Section 67 of the
Code,  which  permits  such  deductions  only to the extent  they  exceed in the
aggregate  two percent of a  taxpayer's  adjusted  gross  income.  In  addition,
Section 68 of the Code provides that the amount of itemized deductions otherwise
allowable  for an individual  whose  adjusted  gross income  exceeds a specified
amount will be reduced by the lesser of (i) 3% of the excess of the individual's
adjusted  gross  income  over such  amount or (ii) 80% of the amount of itemized
deductions  otherwise  allowable for the taxable year.  The amount of additional
taxable income  reportable by REMIC  Certificateholders  that are subject to the
limitations of either  Section 67 or Section 68 of the Code may be  substantial.
Furthermore,  in determining  the  alternative  minimum taxable income of such a
holder of a REMIC  Certificate  that is an  individual,  estate  or trust,  or a
"pass-through entity" beneficially owned by one or more individuals,  estates or
trusts,  no deduction  will be allowed for such  holder's  allocable  portion of
servicing fees and other  miscellaneous  itemized  deductions of the REMIC, even
though an amount equal to the amount of such fees and other  deductions  will be
included in such holder's gross income. Accordingly, such REMIC Certificates may
not  be  appropriate  investments  for  individuals,   estates,  or  trusts,  or
pass-through entities beneficially owned by one or more individuals,  estates or
trusts. Such prospective  investors should consult with their tax advisors prior
to making an investment in such Certificates.

         Sales of REMIC Certificates

         If a REMIC  Certificate  is sold,  the selling  Certificateholder  will
recognize  gain or loss equal to the difference  between the amount  realized on
the sale and its adjusted basis in the REMIC Certificate.  The adjusted basis of
a REMIC Regular Certificate  generally will equal the cost of such REMIC Regular
Certificate  to such  Certificateholder,  increased  by income  reported by such
Certificateholder  with  respect to such REMIC  Regular  Certificate  (including
original issue discount and market  discount  income) and reduced (but not below
zero) by  distributions  on such  REMIC  Regular  Certificate  received  by such
Certificateholder  and by any amortized  premium.  The adjusted basis of a REMIC
Residual Certificate will be determined as described under "--Taxation of Owners
of REMIC  Residual  Certificates--Basis  Rules,  Net Losses and  Distributions".
Except as provided in the following four paragraphs,  any such gain or loss will
be capital gain or loss,  provided such REMIC  Certificate  is held as a capital
asset  (generally,  property held for investment)  within the meaning of Section
1221 of the Code. The Code as of the date of this Prospectus  provides for a top
marginal  tax rate of 39.6%  for  individuals  and a maximum  marginal  rate for
long-term capital gains of individuals of 28%. No such rate differential  exists
for corporations.  In addition,  the distinction  between a capital gain or loss
and ordinary income or loss remains relevant for other purposes.

         Gain from the sale of a REMIC Regular  Certificate that might otherwise
be capital gain will be treated as ordinary  income to the extent such gain does
not exceed the excess, if any, of (i) the amount that would have been includible
in the seller's income with respect to such REMIC Regular  Certificate  assuming
that  income had  accrued  thereon  at a rate  equal to 110% of the  "applicable
Federal  rate"  (generally,  a rate based on an  average  of  current  yields on
Treasury  securities  having a maturity  comparable  to that of the  Certificate
based on the  application  of the  Prepayment  Assumption to such  Certificate),
determined  as of the date of purchase of such REMIC Regular  Certificate,  over
(ii) the amount of ordinary  income  actually  includible in the seller's income
prior to such sale. In addition,  gain recognized on the sale of a REMIC Regular
Certificate by a seller who purchased such REMIC Regular Certificate at a market
discount  will be taxable as  ordinary  income in an amount  not  exceeding  the
portion of such

                                       72

<PAGE>
<PAGE>



discount that accrued during the period such REMIC  Certificate was held by such
holder,  reduced  by any  market  discount  included  in income  under the rules
described    above   under    "--Taxation    of   Owners   of   REMIC    Regular
Certificates--Market Discount" and "--Premium".

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

         A portion of any gain from the sale of a REMIC Regular Certificate that
might  otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion  transaction"  within the
meaning of Section 1258 of the Code. A conversion  transaction  generally is one
in which the  taxpayer  has taken two or more  positions  in the same or similar
property  that reduce or eliminate  market  risk,  if  substantially  all of the
taxpayer's  return  is  attributable  to the time  value of the  taxpayer's  net
investment in such  transaction.  The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the  taxpayer's net investment
at 120% of the  appropriate  "applicable  Federal rate" at the time the taxpayer
enters into the conversion  transaction,  subject to  appropriate  reduction for
prior   inclusion  of  interest  and  other  ordinary   income  items  from  the
transaction.

         Finally,  a  taxpayer  may  elect to have  net  capital  gain  taxed at
ordinary  income rates rather than capital  gains rates in order to include such
net  capital  gain in total net  investment  income for the  taxable  year,  for
purposes of the rule that  limits the  deduction  of  interest  on  indebtedness
incurred to purchase or carry  property held for  investment to a taxpayer's net
investment income.

         Except as may be 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 residual  interest in a REMIC or any similar
interest  in a "taxable  mortgage  pool" (as  defined in Section  7701(i) of the
Code)  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 Section  1091 of the Code.  In that  event,  any loss  realized  by the REMIC
Residual  Certificateholder on the sale will not be deductible, but instead will
be  added  to such  REMIC  Residual  Certificateholder's  adjusted  basis in the
newly-acquired asset.

         Prohibited Transactions Tax and Other Taxes

         The  Code  imposes  a tax on  REMICs  equal  to 100% of the net  income
derived from  "prohibited  transactions" (a "Prohibited  Transactions  Tax"). In
general,  subject to certain specified exceptions a prohibited transaction means
the  disposition  of a Mortgage  Loan, the receipt of income from a source other
than a Mortgage  Loan 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  Loans  for  temporary  investment  pending
distribution on the REMIC  Certificates.  It is not  anticipated  that any REMIC
will  engage  in any  prohibited  transactions  in which it  would  recognize  a
material amount of net income.

         In  addition,  certain  contributions  to a REMIC made after the day on
which the REMIC issues all of its interests  could result in the imposition of a
tax on the  REMIC  equal to 100% of the  value of the  contributed  property  (a
"Contributions Tax"). Each related Agreement will include provisions designed to
prevent the acceptance of any contributions that would be subject to such tax.

         REMICs also are 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 gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
Unless  otherwise  disclosed  in the related  Prospectus  Supplement,  it is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

         Unless otherwise disclosed in the related Prospectus Supplement,  it is
not anticipated that any material state or local income or franchise tax will be
imposed on any REMIC.

         Unless otherwise stated in the related  Prospectus  Supplement,  and to
the extent permitted by then applicable laws, 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 the REMIC will be borne by
the related Master Servicer,  Special  Servicer,  Manager or Trustee in any case
out of its own funds, provided

                                       73

<PAGE>
<PAGE>



that such person has sufficient  assets to do so, and provided further that such
tax  arises  out of a breach of such  person's  obligations  under  the  related
Agreement and in respect of compliance with applicable laws and regulations. Any
such tax not borne by a Master Servicer,  Special  Servicer,  Manager or Trustee
will be charged  against  the related  Trust Fund  resulting  in a reduction  in
amounts payable to holders of the related REMIC Certificates.

         Tax and  Restrictions  on Transfers of REMIC Residual  Certificates  to
Certain Organizations

         If a REMIC  Residual  Certificate  is  transferred  to a  "disqualified
organization"  (as  defined  below),  a  tax  would  be  imposed  in  an  amount
(determined under the REMIC Regulations) equal to the product of (i) the present
value (discounted using the "applicable Federal rate" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the REMIC Residual  Certificate) of the total anticipated
excess  inclusions  with respect to such REMIC Residual  Certificate for periods
after  the  transfer  and (ii) the  highest  marginal  federal  income  tax rate
applicable to corporations. The anticipated excess inclusions must be determined
as of the date that the REMIC Residual  Certificate  is transferred  and must be
based  on  events  that  have  occurred  up to the  time of such  transfer,  the
Prepayment  Assumption and any required or permitted  clean up calls or required
liquidation  provided for in the REMIC's  organizational  documents.  Such a tax
generally would be imposed on the transferor of the REMIC Residual  Certificate,
except  that  where  such  transfer  is  through  an  agent  for a  disqualified
organization,  the tax would  instead  be  imposed  on such  agent.  However,  a
transferor of a REMIC Residual  Certificate would in no event be liable for such
tax with respect to a transfer if the transferee  furnishes to the transferor an
affidavit that the transferee is not a disqualified  organization and, as of the
time of the transfer,  the transferor  does not have actual  knowledge that such
affidavit is false. Moreover, an entity will not qualify as a REMIC unless there
are reasonable  arrangements  designed to ensure that (i) residual  interests in
such  entity are not held by  disqualified  organizations  and (ii)  information
necessary  for  the  application  of the  tax  described  herein  will  be  made
available.  Restrictions  on the  transfer of REMIC  Residual  Certificates  and
certain  other  provisions  that are intended to meet this  requirement  will be
included in each Agreement,  and will be discussed in any Prospectus  Supplement
relating to the offering of any REMIC Residual Certificate.

         In addition,  if a "pass-through entity" (as defined below) includes in
income excess  inclusions  with respect to a REMIC Residual  Certificate,  and a
disqualified  organization  is the record  holder of an interest in such entity,
then a tax will be imposed on such entity equal to the product of (i) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest in the pass-through  entity held by such disqualified  organization and
(ii) the highest  marginal  federal income tax rate imposed on  corporations.  A
pass-through entity will not be subject to this tax for any period,  however, if
each record holder of an interest in such pass-through  entity furnishes to such
pass-through  entity (i) such holder's  social  security  number and a statement
under  penalties  of perjury  that such  social  security  number is that of the
record  holder or (ii) a statement  under  penalties of perjury that such record
holder is not a disqualified organization.

         For these purposes, a "disqualified  organization" means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will, with respect to such interest, be treated as a pass-through entity.

         Termination

         A  REMIC  will  terminate   immediately  after  the  Distribution  Date
following  receipt by the REMIC of the final  payment in respect of the Mortgage
Loans or upon a sale of the REMIC's  assets  following the adoption by the REMIC
of a plan of complete  liquidation.  The last  distribution  on a REMIC  Regular
Certificate will be treated as a payment in retirement of a debt instrument.  In
the case of a REMIC Residual Certificate, if the last distribution on such REMIC
Residual Certificate is less than the REMIC Residual

                                       74

<PAGE>
<PAGE>



Certificateholder's  adjusted  basis in such  Certificate,  such REMIC  Residual
Certificateholder  should (but may not) be treated as  realizing a loss equal to
the amount of such difference, and such loss may be treated as a capital loss.

         Reporting and Other Administrative Matters

         Solely for purposes of the  administrative  provisions of the Code, the
REMIC will be treated as a  partnership  and REMIC  Residual  Certificateholders
will be treated as partners.  Unless otherwise stated in the related  Prospectus
Supplement,  the Trustee or the Master  Servicer,  which  generally will hold at
least a nominal amount of REMIC Residual  Certificates,  will file REMIC federal
income tax returns on behalf of the related REMIC, and will be designated as and
will act as the "tax matters person" with respect to the REMIC in all respects.

         As the tax matters person,  the Trustee or the Master Servicer,  as the
case may be, subject to certain notice requirements and various restrictions and
limitations, generally will have the authority to act on behalf of the REMIC and
the REMIC Residual  Certificateholders in connection with the administrative and
judicial  review of items of income,  deduction,  gain or loss of the REMIC,  as
well as the REMIC's classification.  REMIC Residual Certificateholders generally
will be required to report such REMIC items consistently with their treatment on
the  related  REMIC's  tax  return and may in some  circumstances  be bound by a
settlement agreement between the Trustee or the Master Servicer, as the case may
be,  as tax  matters  person,  and the  IRS  concerning  any  such  REMIC  item.
Adjustments  made  to  the  REMIC  tax  return  may  require  a  REMIC  Residual
Certificateholder to make corresponding  adjustments on its return, and an audit
of the REMIC's  tax return,  or the  adjustments  resulting  from such an audit,
could  result in an audit of a REMIC  Residual  Certificateholder's  return.  No
REMIC will be registered  as a tax shelter  pursuant to Section 6111 of the Code
because it is not anticipated that any 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
to the related REMIC,  in a manner to be provided in Treasury  regulations,  the
name and address of such person and other information.

         Reporting of interest  income,  including any original issue  discount,
with respect to REMIC  Regular  Certificates  is required  annually,  and may be
required more frequently under Treasury  regulations.  These information reports
generally  are  required  to be sent to  individual  holders  of  REMIC  Regular
Interests  and  the  IRS;  holders  of  REMIC  Regular   Certificates  that  are
corporations,  trusts, securities dealers and certain other non-individuals will
be provided  interest and original issue  discount  income  information  and the
information set forth in the following paragraph upon request in accordance with
the requirements of the applicable regulations. The information must be provided
by the later of 30 days after the end of the quarter  for which the  information
was  requested,  or two weeks after the receipt of the  request.  The REMIC must
also  comply  with rules  requiring  a REMIC  Regular  Certificate  issued  with
original  issue  discount to  disclose on its face the amount of original  issue
discount and the issue date,  and requiring  such  information to be reported to
the IRS.  Reporting  with  respect  to REMIC  Residual  Certificates,  including
income,   excess  inclusions,   investment  expenses  and  relevant  information
regarding qualification of the REMIC's assets will be made as required under the
Treasury regulations, generally on a quarterly basis.

         As applicable,  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 required by regulations with respect to computing the accrual of any
market discount.  Because exact computation of the accrual of market discount on
a constant  yield  method  would  require  information  relating to the holder's
purchase price that the REMIC may not have, such  regulations  only require that
information  pertaining  to the  appropriate  proportionate  method of  accruing
market  discount  be  provided.  See  "--Taxation  of  Owners  of REMIC  Regular
Certificates--Market Discount".

         Unless otherwise  specified in the related Prospectus  Supplement,  the
responsibility for complying with the foregoing reporting rules will be borne by
either the Trustee or the Master Servicer.

         Backup Withholding with Respect to REMIC Certificates

         Payments of  interest  and  principal,  as well as payments of proceeds
from the sale of REMIC  Certificates,  may be subject to the "backup withholding
tax"  under  Section  3406 of the  Code at a rate of 31% if  recipients  of such
payments  fail to  furnish to the payor  certain  information,  including  their
taxpayer  identification  numbers,  or otherwise  fail to establish an exemption
from such tax.  Any amounts  deducted  and  withheld  from a  distribution  to a
recipient would be allowed as a credit against such recipient's federal

                                       75

<PAGE>
<PAGE>



income  tax.  Furthermore,  certain  penalties  may be  imposed  by the IRS on a
recipient of payments that is required to supply  information  but that does not
do so in the proper manner.

         Foreign Investors in REMIC Certificates

         A REMIC Regular  Certificateholder that is not a "United States Person"
(as defined  below) and is not subject to federal  income tax as a result of any
direct or indirect  connection to the United States in addition to its ownership
of a REMIC  Regular  Certificate  will not,  unless  otherwise  disclosed in the
related  Prospectus  Supplement,  be subject to United States  federal income or
withholding  tax in respect of a  distribution  on a REMIC Regular  Certificate,
provided  that  the  holder  complies  to  the  extent  necessary  with  certain
identification  requirements  (including delivery of a statement,  signed by the
Certificateholder   under   penalties   of   perjury,   certifying   that   such
Certificateholder  is not a United  States  Person  and  providing  the name and
address of such Certificateholder).  For these purposes,  "United States Person"
means a citizen or resident of the United States, a corporation,  partnership or
other entity created or organized in, or under the laws of, the United States or
any  political  subdivision  thereof,  or an estate or trust  whose  income 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 within the United States. It is possible that the IRS may
assert that the foregoing tax exemption should not apply with respect to a REMIC
Regular  Certificate  held  by a  REMIC  Residual  Certificateholder  that  owns
directly  or  indirectly  a 10%  or  greater  interest  in  the  REMIC  Residual
Certificates.  If the holder does not qualify for  exemption,  distributions  of
interest, including distributions in respect of accrued original issue discount,
to such holder may be subject to a tax rate of 30%,  subject to reduction  under
any applicable tax treaty.

         In  addition,  the  foregoing  rules  will not apply to exempt a United
States  shareholder of a controlled  foreign  corporation  from taxation on such
United States shareholder's allocable portion of the interest income received by
such controlled foreign corporation.

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

         Unless otherwise stated in the related Prospectus Supplement, transfers
of REMIC Residual  Certificates  to investors that are not United States Persons
will be prohibited under the related Agreement.

GRANTOR TRUST FUNDS

         Classification of Grantor Trust Funds

         With respect to each series of Grantor Trust  Certificates,  counsel to
the Depositor will deliver its opinion to the effect that,  assuming  compliance
with all  provisions of the related  Agreement,  the related  Grantor Trust Fund
will be classified as a grantor trust under subpart E, part I of subchapter J of
the Code and not as a partnership  or an  association  taxable as a corporation.
Accordingly,  each  holder  of a Grantor  Trust  Certificate  generally  will be
treated  as the owner of an  interest  in the  Mortgage  Loans  included  in the
Grantor Trust Fund.

         For purposes of the following  discussion,  a Grantor Trust Certificate
representing an undivided  equitable  ownership interest in the principal of the
Mortgage  Loans  constituting  the related  Grantor  Trust Fund,  together  with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional  Interest  Certificate".  A Grantor  Trust  Certificate  representing
ownership of all or a portion of the  difference  between  interest  paid on the
Mortgage  Loans  constituting  the  related  Grantor  Trust  Fund (net of normal
administration  fees)  and  interest  paid  to  the  holders  of  Grantor  Trust
Fractional Interest  Certificates issued with respect to such Grantor Trust Fund
will be referred  to as a "Grantor  Trust Strip  Certificate".  A Grantor  Trust
Strip  Certificate  may  also  evidence  a  nominal  ownership  interest  in the
principal of the Mortgage Loans constituting the related Grantor Trust Fund.

         Characterization of Investments in Grantor Trust Certificates

         Grantor Trust Fractional Interest Certificates.  In the case of Grantor
Trust  Fractional  Interest  Certificates,  unless  otherwise  disclosed  in the
related Prospectus Supplement,  counsel to the Depositor will deliver an opinion
that, in general,  Grantor Trust Fractional Interest Certificates will represent
interests in (i) "qualifying  real property loans" within the meaning of Section
593(d) of the Code;  (ii) "loans . . . secured by an interest in real  property"
within the meaning of Section 7701(a)(19)(C)(v) of the Code; (iii)

                                       76

<PAGE>
<PAGE>



"obligation[s]   (including  any  participation  or  Certificate  of  beneficial
ownership therein) which . . .[are]  principally  secured by an interest in real
property"  within the meaning of Section  860G(a)(3) of the Code; and (iv) "real
estate  assets"  within  the  meaning of Section  856(c)(5)(A)  of the Code.  In
addition,  counsel to the  Depositor  will deliver an opinion  that  interest on
Grantor  Trust  Fractional  Interest  Certificates  will to the same  extent  be
considered  "interest on obligations secured by mortgages on real property or on
interests in real property"  within the meaning of Section  856(c)(3)(B)  of the
Code.

         Grantor  Trust  Strip   Certificates.   Even  if  Grantor  Trust  Strip
Certificates evidence an interest in a Grantor Trust Fund consisting of Mortgage
Loans that are "loans . . . secured by an interest in real property"  within the
meaning of Section  7701(a)(19)(C)(v)  of the Code,  "qualifying  real  property
loans"  within  the  meaning  of Section  593(d) of the Code,  and "real  estate
assets" within the meaning of Section 856(c)(5)(A) of the Code, and the interest
on which is "interest  on  obligations  secured by  mortgages on real  property"
within the meaning of Section  856(c)(3)(A)  of the Code, it is unclear  whether
the  Grantor  Trust Strip  Certificates,  and the income  therefrom,  will be so
characterized.  However,  the policies  underlying  such  sections  (namely,  to
encourage or require  investments in mortgage loans by thrift  institutions  and
real  estate  investment  trusts)  may  suggest  that such  characterization  is
appropriate.  Counsel to the  Depositor  will not  deliver  any opinion on these
questions.   Prospective   purchasers  to  which  such  characterization  of  an
investment in Grantor Trust Strip  Certificates is material should consult their
tax advisors  regarding  whether the Grantor Trust Strip  Certificates,  and the
income therefrom, will be so characterized.

         The Grantor Trust Strip Certificates will be "obligation[s]  (including
any  participation  or  Certificate of beneficial  ownership  therein) which . .
 .[are]  principally  secured by an interest in real property" within the meaning
of Section 860G(a)(3)(A) of the Code.

         Taxation of Owners of Grantor Trust Fractional Interest Certificates

         General.  Holders of a particular  series of Grantor  Trust  Fractional
Interest  Certificates  generally  will be required  to report on their  federal
income tax returns  their shares of the entire  income from the  Mortgage  Loans
(including amounts used to pay reasonable servicing fees and other expenses) and
will be entitled to deduct their shares of any such  reasonable  servicing  fees
and other  expenses.  Because of stripped  interests,  market or original  issue
discount,  or premium,  the amount  includible in income on account of a Grantor
Trust Fractional Interest  Certificate may differ  significantly from the amount
distributable thereon representing interest on the Mortgage Loans. Under Section
67 of the  Code,  an  individual,  estate  or  trust  holding  a  Grantor  Trust
Fractional  Interest   Certificate  directly  or  through  certain  pass-through
entities  will be allowed a deduction  for such  reasonable  servicing  fees and
expenses only to the extent that the  aggregate of such  holder's  miscellaneous
itemized  deductions exceeds two percent of such holder's adjusted gross income.
In  addition,  Section  68 of the Code  provides  that the  amount  of  itemized
deductions  otherwise  allowable for an individual  whose  adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the  individual's  adjusted  gross income over such amount or (ii) 80% of the
amount of itemized  deductions  otherwise  allowable for the taxable  year.  The
amount of  additional  taxable  income  reportable  by holders of Grantor  Trust
Fractional  Interest  Certificates  who are subject to the limitations of either
Section   67  or  Section   68  of  the  Code  may  be   substantial.   Further,
Certificateholders  (other than corporations) subject to the alternative minimum
tax may  not  deduct  miscellaneous  itemized  deductions  in  determining  such
holder's alternative minimum taxable income.  Although it is not entirely clear,
it appears  that in  transactions  in which  multiple  classes of Grantor  Trust
Certificates  (including Grantor Trust Strip Certificates) are issued, such fees
and expenses should be allocated among the classes of Grantor Trust Certificates
using a method that  recognizes  that each such class  benefits from the related
services. In the absence of statutory or administrative  clarification as to the
method to be used,  it  currently  is  intended to base  information  returns or
reports  to the IRS and  Certificateholders  on a  method  that  allocates  such
expenses among classes of Grantor Trust Certificates with respect to each period
based on the distributions made to each such class during that period.

         The federal income tax treatment of Grantor Trust  Fractional  Interest
Certificates  of any  series  will  depend on  whether  they are  subject to the
"stripped  bond" rules of Section  1286 of the Code.  Grantor  Trust  Fractional
Interest  Certificates  may be subject to those  rules if (i) a class of Grantor
Trust Strip Certificates is issued as part of the same series of Certificates or
(ii) the Depositor or any of its affiliates  retains (for its own account or for
purposes  of resale) a right to  receive a  specified  portion  of the  interest
payable on a Mortgage  Asset.  Further,  the IRS has ruled that an  unreasonably
high  servicing  fee  retained  by a seller or  servicer  will be  treated  as a
retained ownership interest in mortgages that constitutes a stripped coupon.

                                       77

<PAGE>
<PAGE>



The related Prospectus  Supplement will include information  regarding servicing
fees paid to a Master Servicer,  a Special  Servicer,  any Sub-Servicer or their
respective affiliates.

         If Stripped Bond Rules Apply.  If the stripped  bond rules apply,  each
Grantor Trust  Fractional  Interest  Certificate  will be treated as having been
issued with "original issue  discount"  within the meaning of Section 1273(a) of
the Code,  subject,  however, to the discussion below regarding the treatment of
certain stripped bonds as market discount bonds and the discussion  regarding de
minimis market  discount.  See "--Taxation of Owners of Grantor Trust Fractional
Interest  Certificates--Market  Discount" below.  Under the stripped bond rules,
the holder of a Grantor Trust Fractional Interest Certificate (whether a cash or
accrual  method  taxpayer) will be required to report  interest  income from its
Grantor Trust Fractional Interest  Certificate for each month in an amount equal
to the income that accrues on such  Certificate in that month calculated under a
constant  yield  method,  in  accordance  with the rules of the Code relating to
original issue discount.

         The original  issue  discount on a Grantor  Trust  Fractional  Interest
Certificate  will be the excess of such  Certificate's  stated  redemption price
over its issue price.  The issue price of a Grantor  Trust  Fractional  Interest
Certificate  as to any  purchaser  will  be  equal  to the  price  paid  by such
purchaser  of the Grantor  Trust  Fractional  Interest  Certificate.  The stated
redemption price of a Grantor Trust Fractional Interest  Certificate will be the
sum of all payments to be made on such Certificate, other than "qualified stated
interest",  if any, as well as such Certificate's share of reasonable  servicing
fees and other expenses.  See "--Taxation of Owners of Grantor Trust  Fractional
Interest  Certificates--If Stripped Bond Rules Do Not Apply" for a definition of
"qualified stated interest".  In general, the amount of such income that accrues
in any month  would equal the product of such  holder's  adjusted  basis in such
Grantor Trust  Fractional  Interest  Certificate  at the beginning of such month
(see  "--Sales  of  Grantor  Trust  Certificates"  below)  and the yield of such
Grantor Trust Fractional  Interest  Certificate to such holder. Such yield would
be  computed  as the rate  (compounded  based on the  regular  interval  between
payment dates) that, if used to discount the holder's  share of future  payments
on the Mortgage Loans, would cause the present value of those future payments to
equal the price at which the holder  purchased  such  Certificate.  In computing
yield under the  stripped  bond  rules,  a  Certificateholder's  share of future
payments on the Mortgage  Loans will not include any payments made in respect of
any ownership interest in the Mortgage Loans retained by the Depositor, a Master
Servicer, a Special Servicer,  any Sub-Servicer or their respective  affiliates,
but will include such Certificateholder's share of any reasonable servicing fees
and other expenses.

         Section  1272(a)(6)  of the Code  requires  (i) the use of a reasonable
prepayment  assumption in accruing  original issue discount and (ii) adjustments
in the accrual of original issue discount when prepayments do not conform to the
prepayment  assumption,  with respect to certain categories of debt instruments,
and regulations  could be adopted applying those provisions to the Grantor Trust
Fractional Interest  Certificates.  It is unclear whether those provisions would
be applicable to the Grantor Trust Fractional  Interest  Certificates or whether
use of a reasonable  prepayment  assumption may be required or permitted without
reliance on these rules.  It is also  uncertain,  if a prepayment  assumption is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions  at the  time of the  first  sale  of the  Grantor  Trust  Fractional
Interest  Certificate or, with respect to any holder, at the time of purchase of
the   Grantor   Trust   Fractional   Interest   Certificate   by  that   holder.
Certificateholders   are  advised  to  consult  their  tax  advisors  concerning
reporting  original  issue  discount in general  and, in  particular,  whether a
prepayment  assumption should be used in reporting  original issue discount with
respect to Grantor Trust Fractional Interest Certificates.

         In the case of a Grantor Trust Fractional Interest Certificate acquired
at a price equal to the principal amount of the Mortgage Loans allocable to such
Certificate,  the use of a prepayment  assumption  generally  would not have any
significant effect on the yield used in calculating accruals of interest income.
In the  case,  however,  of a  Grantor  Trust  Fractional  Interest  Certificate
acquired at a discount or premium (that is, at a price less than or greater than
such  principal  amount,  respectively),  the  use  of a  reasonable  prepayment
assumption  would  increase  or  decrease  such yield,  and thus  accelerate  or
decelerate, respectively, the reporting of income.

         If a  prepayment  assumption  is not used,  then when a  Mortgage  Loan
prepays in full, the holder of a Grantor Trust Fractional  Interest  Certificate
acquired at a discount or a premium generally will recognize  ordinary income or
loss equal to the difference between the portion of the prepaid principal amount
of the Mortgage  Loan that is allocable to such  Certificate  and the portion of
the adjusted basis of

                                       78

<PAGE>
<PAGE>



such Certificate that is allocable to such  Certificateholder's  interest in the
Mortgage  Loan. If a prepayment  assumption is used, it appears that no separate
item of income or loss  should  be  recognized  upon a  prepayment.  Instead,  a
prepayment should be treated as a partial payment of the stated redemption price
of the Grantor Trust Fractional  Interest  Certificate and accounted for under a
method  similar to that  described for taking account of original issue discount
on REMIC  Regular  Certificates.  See  "--REMICs--Taxation  of  Owners  of REMIC
Regular  Certificates--Original Issue Discount". It is unclear whether any other
adjustments  would  be  required  to  reflect  differences  between  an  assumed
prepayment rate and the actual rate of prepayments.

         In the absence of  statutory  or  administrative  clarification,  it is
currently  intended  to  base  information  reports  or  returns  to the IRS and
Certificateholders  in  transactions  subject  to the  stripped  bond rules on a
prepayment  assumption (the "Prepayment  Assumption")  that will be disclosed in
the related  Prospectus  Supplement  and on a constant  yield  computed  using a
representative  initial offering price for each class of Certificates.  However,
neither the Depositor nor any other person will make any representation that the
Mortgage  Loans  will in fact  prepay at a rate  conforming  to such  Prepayment
Assumption or any other rate and Certificateholders should bear in mind that the
use of a  representative  initial offering price will mean that such information
returns or reports,  even if otherwise  accepted as accurate by the IRS, will in
any event be accurate only as to the initial  Certificateholders  of each series
who bought at that price.

         Under Treasury regulation Section 1.1286-1T, certain stripped bonds are
to be treated as market discount bonds and, accordingly, any purchaser of such a
bond is to account for any discount on the bond as market  discount  rather than
original issue discount.  This treatment only applies,  however,  if immediately
after the most recent  disposition of the bond by a person stripping one or more
coupons  from the bond and  disposing  of the  bond or  coupon  (i)  there is no
original issue discount (or only a de minimis amount of original issue discount)
or (ii) the annual  stated rate of interest  payable on the original  bond is no
more than one percentage point lower than the gross interest rate payable on the
original  mortgage  loan (before  subtracting  any servicing fee or any stripped
coupon). If interest payable on a Grantor Trust Fractional Interest  Certificate
is more than one percentage  point lower than the gross interest rate payable on
the Mortgage Loans, the related  Prospectus  Supplement will disclose that fact.
If the original issue discount or market discount on a Grantor Trust  Fractional
Interest Certificate determined under the stripped bond rules is less than 0.25%
of the stated  redemption  price  multiplied by the weighted average maturity of
the Mortgage Loans, then such original issue discount or market discount will be
considered to be de minimis.  Original issue discount or market discount of only
a de minimis  amount will be included in income in the same manner as de minimis
original issue and market discount described in "--Taxation of Owners of Grantor
Trust Fractional Interest Certificates--If Stripped Bond Rules Do Not Apply" and
"--Market Discount" below.

         If Stripped Bond Rules Do Not Apply. Subject to the discussion below on
original  issue  discount,  if the stripped bond rules do not apply to a Grantor
Trust Fractional Interest Certificate, the Certificateholder will be required to
report its share of the interest income on the Mortgage Loans in accordance with
such  Certificateholder's  normal  method  of  accounting.  The  original  issue
discount  rules will apply,  even if the stripped bond rules do not apply,  to a
Grantor  Trust  Fractional  Interest  Certificate  to the extent it evidences an
interest in Mortgage Loans issued with original issue discount.

         The original issue  discount,  if any, on the Mortgage Loans will equal
the difference  between the stated  redemption  price of such Mortgage Loans and
their  issue  price.  For  a  definition  of  "stated   redemption  price,"  see
"--Taxation of Owners of REMIC Regular  Certificates--Original  Issue  Discount"
above.  In  general,  the issue  price of a  Mortgage  Loan  will be the  amount
received by the borrower  from the lender under the terms of the Mortgage  Loan,
less any "points" paid by the  borrower,  and the stated  redemption  price of a
Mortgage Loan will equal its principal amount, unless the Mortgage Loan provides
for an initial "teaser," or below-market  interest rate. The determination as to
whether  original  issue  discount  will be  considered to be de minimis will be
calculated  using the same test as in the REMIC  discussion.  See "--Taxation of
Owners of REMIC Regular Certificates--Original Issue Discount" above.

         In the case of Mortgage Loans bearing  adjustable or variable  interest
rates, the related Prospectus  Supplement will describe the manner in which such
rules will be applied  with  respect to those  Mortgage  Loans by the Trustee or
Master  Servicer,  as  applicable,  in  preparing  information  returns  to  the
Certificateholders and the IRS.


                                       79

<PAGE>
<PAGE>



         If original  issue  discount is in excess of a de minimis  amount,  all
original  issue  discount with respect to a Mortgage Loan will be required to be
accrued and reported in income each month,  based on a constant  yield.  The OID
Regulations  suggest that no prepayment  assumption is  appropriate in computing
the yield on prepayable  obligations issued with original issue discount. In the
absence of  statutory  or  administrative  clarification,  it  currently  is not
intended   to   base   information   reports   or   returns   to  the   IRS  and
Certificateholders  on the use of a prepayment  assumption in  transactions  not
subject to the stripped bond rules. However,  Section 1272(a)(6) of the Code may
require that a prepayment  assumption be made in computing yield with respect to
all mortgage-backed securities.  Certificateholders are advised to consult their
own tax advisors  concerning  whether a prepayment  assumption should be used in
reporting  original  issue  discount  with respect to Grantor  Trust  Fractional
Interest Certificates. Certificateholders should refer to the related Prospectus
Supplement  with respect to each series to determine  whether and in what manner
the original issue discount rules will apply to Mortgage Loans in such series.

         A purchaser of a Grantor Trust  Fractional  Interest  Certificate  that
purchases such Grantor Trust Fractional Interest Certificate at a cost less than
such  Certificate's   allocable  portion  of  the  aggregate   remaining  stated
redemption  price of the Mortgage Loans held in the related Trust Fund will also
be required to include in gross income such Certificate's  daily portions of any
original issue discount with respect to such Mortgage Loans.  However, each such
daily  portion  will be reduced,  if the cost of such Grantor  Trust  Fractional
Interest  Certificate  to such  purchaser  is in  excess  of such  Certificate's
allocable portion of the aggregate "adjusted issue prices" of the Mortgage Loans
held in the related  Trust Fund,  approximately  in proportion to the ratio such
excess bears to such  Certificate's  allocable portion of the aggregate original
issue  discount  remaining to be accrued on such  Mortgage  Loans.  The adjusted
issue  price of a  Mortgage  Loan on any  given  day  equals  the sum of (i) the
adjusted  issue price (or, in the case of the first  accrual  period,  the issue
price)  of such  Mortgage  Loan at the  beginning  of the  accrual  period  that
includes such day and (ii) the daily portions of original issue discount for all
days during such accrual period prior to such day. The adjusted issue price of a
Mortgage Loan at the beginning of any accrual  period will equal the issue price
of such  Mortgage  Loan,  increased by the  aggregate  amount of original  issue
discount  with  respect to such  Mortgage  Loan that  accrued  in prior  accrual
periods, and reduced by the amount of any payments made on such Mortgage Loan in
prior accrual periods of amounts included in its stated redemption price.

         Unless otherwise  provided in the related  Prospectus  Supplement,  the
Trustee  or Master  Servicer,  as  applicable,  will  provide to any holder of a
Grantor Trust  Fractional  Interest  Certificate such information as such holder
may reasonably request from time to time with respect to original issue discount
accruing on Grantor Trust Fractional Interest Certificates. See "--Grantor Trust
Reporting" below.

         Market  Discount.  If the stripped bond rules do not apply to a Grantor
Trust Fractional Interest Certificate, a Certificateholder may be subject to the
market discount rules of Sections 1276 through 1278 of the Code to the extent an
interest in a Mortgage Loan is  considered  to have been  purchased at a "market
discount", that is, in the case of a Mortgage Loan issued without original issue
discount,  at a purchase price less than its remaining  stated  redemption price
(as defined above), or in the case of a Mortgage Loan issued with original issue
discount,  at a purchase  price less than its  adjusted  issue price (as defined
above).  If market  discount is in excess of a de minimis  amount (as  described
below), the holder generally will be required to include in income in each month
the amount of such discount that has accrued  (under the rules  described in the
next  paragraph)  through such month that has not  previously  been  included in
income,  but  limited,  in the  case of the  portion  of such  discount  that is
allocable to any Mortgage  Loan,  to the payment of stated  redemption  price on
such  Mortgage  Loan  that is  received  by (or,  in the case of  accrual  basis
Certificateholders,  due to) the Trust Fund in that month.  A  Certificateholder
may elect to include market discount in income  currently as it accrues (under a
constant  yield  method  based on the yield of the  Certificate  to such holder)
rather than  including it on a deferred  basis in accordance  with the foregoing
under rules similar to those described in "--Taxation of Owners of REMIC Regular
Interests--Market Discount" above.

         Section  1276(b)(3) of the Code  authorized the Treasury  Department to
issue regulations  providing for the method for accruing 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  Department,  certain
rules  described in the  Committee  Report  apply.  Under those  rules,  in each
accrual  period  market  discount on the Mortgage  Loans should  accrue,  at the
holder's option: (i) on the basis of a constant yield method, (ii)

                                       80

<PAGE>
<PAGE>



in the case of a Mortgage Loan issued  without  original issue  discount,  in an
amount that bears the same ratio to the total  remaining  market discount as the
stated  interest paid in the accrual  period bears to the total stated  interest
remaining  to be paid on the  Mortgage  Loan as of the  beginning of the accrual
period,  or (iii) in the case of a Mortgage  Loan  issued  with  original  issue
discount,  in an amount that bears the same ratio to the total remaining  market
discount as the original issue  discount  accrued in the accrual period bears to
the total  original  issue  discount  remaining at the  beginning of the accrual
period.  The prepayment  assumption,  if any, used in calculating the accrual of
original  issue  discount  is to be used in  calculating  the  accrual of market
discount. The effect of using a prepayment assumption could be to accelerate the
reporting of such discount income.  Because the regulations  referred to in this
paragraph  have not been issued,  it is not possible to predict what effect such
regulations  might have on the tax treatment of a Mortgage  Loan  purchased at a
discount in the secondary market.

         Because the Mortgage Loans will provide for periodic payments of stated
redemption  price,  such  discount may be required to be included in income at a
rate that is not significantly slower than the rate at which such discount would
be included in income if it were original issue discount.

         Market  discount with respect to Mortgage Loans may be considered to be
de minimis  and,  if so, will be  includible  in income  under de minimis  rules
similar to those  described in  "--REMICs--Taxation  of Owners of REMIC  Regular
Certificates--Original  Issue  Discount"  above within the exception  that it is
less like that a prepayment  assumption  will be used for purposes of such rules
with respect to the Mortgage Loans.

         Further,  under the rules described in "--REMICs--Taxation of Owners of
REMIC Regular Certificates--Market  Discount", any discount that is not original
issue  discount  and exceeds a de minimis  amount may  require  the  deferral of
interest  expense  deductions  attributable  to accrued market  discount not yet
includible in income, unless an election has been made to report market discount
currently as it accrues.  This rule applies  without  regard to the  origination
dates of the Mortgage Loans.

         Premium. If a Certificateholder  is treated as acquiring the underlying
Mortgage  Loans at a premium,  that is, at a price in excess of their  remaining
stated redemption price, such  Certificateholder  may elect under Section 171 of
the Code to amortize  using a constant  yield method the portion of such premium
allocable to Mortgage Loans  originated  after  September 27, 1985.  Amortizable
premium  is  treated  as an  offset  to  interest  income  on the  related  debt
instrument,  rather  than as a separate  interest  deduction.  However,  premium
allocable to Mortgage Loans originated  before September 28, 1985 or to Mortgage
Loans for which an amortization  election is not made, should be allocated among
the payments of stated redemption price on the Mortgage Loan and be allowed as a
deduction  as such  payments  are made (or,  for a  Certificateholder  using the
accrual method of accounting,  when such payments of stated redemption price are
due).

         It is  unclear  whether  a  prepayment  assumption  should  be  used in
computing  amortization  of premium  allowable under Section 171 of the Code. If
premium is not  subject to  amortization  using a  prepayment  assumption  and a
Mortgage Loan prepays in full, the holder of a Grantor Trust Fractional Interest
Certificate  acquired  at a  premium  should  recognize  a  loss  equal  to  the
difference  between the portion of the prepaid  principal amount of the Mortgage
Loan that is allocable to the  Certificate and the portion of the adjusted basis
of the  Certificate  that is  allocable to the  Mortgage  Loan.  If a prepayment
assumption is used to amortize  such premium,  it appears that such a loss would
be unavailable. Instead, if a prepayment assumption is used, a prepayment should
be treated as a partial  payment of the stated  redemption  price of the Grantor
Trust Fractional  Interest  Certificate and accounted for under a method similar
to that described for taking account of original issue discount on REMIC Regular
Certificates.    See    "--REMICs--Taxation   of   Owners   of   REMIC   Regular
Certificates--Original   Issue  Discount".  It  is  unclear  whether  any  other
adjustments  would be required  to reflect  differences  between the  prepayment
assumption and the actual rate of prepayments.

         Taxation of Owners of Grantor Trust Strip  Certificates.  The "stripped
coupon"  rules of Section 1286 of the Code will apply to the Grantor Trust Strip
Certificates.  Except as  described  above in  "--Taxation  of Owners of Grantor
Trust  Fractional  Interest  Certificates--If  Stripped  Bond Rules  Apply",  no
regulations or published rulings under Section 1286 of the Code have been issued
and some  uncertainty  exists as to how it will be applied to securities such as
the Grantor Trust Strip Certificates. Accordingly, holders of Grantor

                                       81

<PAGE>
<PAGE>



Trust Strip Certificates should consult their tax advisors concerning the method
to be used in reporting income or loss with respect to such Certificates.

         The OID Regulations do not apply to "stripped  coupons",  although they
provide general  guidance as to how the original issue discount  sections of the
Code will be  applied.  In  addition,  the  discussion  below is  subject to the
discussion under "--Possible  Application of Proposed  Contingent Payment Rules"
below and assumes that the holder of a Grantor Trust Strip  Certificate will not
own any Grantor Trust Fractional Interest Certificates.

         Under the  stripped  coupon  rules,  it  appears  that  original  issue
discount will be required to be accrued in each month on the Grantor Trust Strip
Certificates based on a constant yield method. In effect, each holder of Grantor
Trust  Strip  Certificates  would  include as  interest  income in each month an
amount  equal to the product of such  holder's  adjusted  basis in such  Grantor
Trust Strip  Certificate  at the  beginning  of such month and the yield of such
Grantor Trust Strip  Certificate to such holder.  Such yield would be calculated
based on the price paid for that Grantor Trust Strip  Certificate  by its holder
and the payments remaining to be made thereon at the time of the purchase,  plus
an allocable  portion of the servicing fees and expenses to be paid with respect
to the Mortgage  Loans.  See  "--Taxation of Owners of Grantor Trust  Fractional
Interest Certificates--If Stripped Bond Rules Apply" above.

         As  noted  above,  Section  1272(a)(6)  of  the  Code  requires  that a
prepayment  assumption  be used in  computing  the  accrual  of  original  issue
discount  with  respect  to certain  categories  of debt  instruments,  and that
adjustments  be made in the amount and rate of  accrual  of such  discount  when
prepayments do not conform to such prepayment  assumption.  Regulations could be
adopted applying those provisions to the Grantor Trust Strip Certificates. It is
unclear whether those  provisions would be applicable to the Grantor Trust Strip
Certificates  or whether  use of a  prepayment  assumption  may be  required  or
permitted  in the  absence  of  such  regulations.  It is also  uncertain,  if a
prepayment  assumption  is used,  whether the assumed  prepayment  rate would be
determined  based on  conditions  at the time of the first  sale of the  Grantor
Trust Strip  Certificate or, with respect to any subsequent  holder, at the time
of purchase of the Grantor Trust Strip Certificate by that holder.

         The accrual of income on the Grantor Trust Strip  Certificates  will be
significantly slower if a prepayment  assumption is permitted to be made than if
yield is  computed  assuming no  prepayments.  In the  absence of  statutory  or
administrative  clarification,  it  currently  is intended  to base  information
returns  or  reports  to  the  IRS  and  Certificateholders  on  the  Prepayment
Assumption  disclosed  in the related  Prospectus  Supplement  and on a constant
yield computed using a  representative  initial offering price for each class of
Certificates.  However, neither the Depositor nor any other person will make any
representation  that the Mortgage Loans will in fact prepay at a rate conforming
to the Prepayment Assumption or at any other rate and Certificateholders  should
bear in mind that the use of a  representative  initial offering price will mean
that such information returns or reports, even if otherwise accepted as accurate
by  the  IRS,   will  in  any  event  be   accurate   only  as  to  the  initial
Certificateholders  of  each  series  who  bought  at  that  price.  Prospective
purchasers  of the Grantor  Trust Strip  Certificates  should  consult their tax
advisors regarding the use of the Prepayment Assumption.

         It is unclear  under what  circumstances,  if any, the  prepayment of a
Mortgage  Loan will give rise to a loss to the holder of a Grantor  Trust  Strip
Certificate.  If a  Grantor  Trust  Strip  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 Strip  Certificate,  it appears that no loss may be available as a
result of any particular  prepayment  unless  prepayments occur at a rate faster
than the Prepayment Assumption. However, if a Grantor Trust Strip Certificate is
treated  as an  interest  in  discrete  Mortgage  Loans,  or if  the  Prepayment
Assumption is not used,  then when a Mortgage  Loan is prepaid,  the holder of a
Grantor Trust Strip Certificate  should be able to recognize a loss equal to the
portion of the adjusted issue price of the Grantor Trust Strip  Certificate that
is allocable to such Mortgage Loan.

         Possible  Application of Proposed  Contingent Payment Rules. The coupon
stripping  rules'  general  treatment  of stripped  coupons is to regard them as
newly issued debt instruments in the hands of each purchaser. To the extent that
payments on the Grantor  Trust Strip  Certificates  would cease if the  Mortgage
Loans were  prepaid in full,  the  Grantor  Trust  Strip  Certificates  could be
considered to be debt instruments  providing for contingent payments.  Under the
OID Regulations, debt instruments providing for contingent

                                       82

<PAGE>
<PAGE>



payments  are not subject to the same rules as debt  instruments  providing  for
noncontingent  payments,  but no final  regulations  have been  promulgated with
respect to  contingent  payment  debt  instruments.  Proposed  regulations  were
promulgated on December 16, 1994 regarding  contingent payment debt instruments.
As in  the  case  of the  OID  Regulations,  such  proposed  regulations  do not
specifically  address securities,  such as the Grantor Trust Strip Certificates,
that are subject to the stripped bond rules of Section 1286 of the Code.

         If the contingent payment rules under the proposed  regulations were to
apply,  the holder of a Grantor  Trust  Strip  Certificate  would be required to
apply a "noncontingent  bond method." Under that method, the issuer of a Grantor
Trust  Strip  Certificate  would  determine a projected  payment  schedule  with
respect to such Grantor Trust Strip Certificate.  Holders of Grantor Trust Strip
Certificates  would be bound by the issuer's  projected payment schedule,  which
would  consist of all  noncontingent  payments  and a projected  amount for each
contingent  payment  based on the projected  yield (as  described  below) of the
Grantor Trust Strip  Certificate.  The projected amount of each payment would be
determined so that the projected payment schedule  reflected the projected yield
reasonably  expected  to be  received  by the  holder of a Grantor  Trust  Strip
Certificate.  The projected yield referred to above would be a reasonable  rate,
not less  than  the  "applicable  Federal  rate"  that,  as of the  issue  date,
reflected general market  conditions,  the credit quality of the issuer, and the
terms and conditions of the Mortgage Loans.  The holder of a Grantor Trust Strip
Certificate  would be required  to include as interest  income in each month the
adjusted issue price of the Grantor Trust Strip  Certificate at the beginning of
the period  multiplied  by the  projected  yield,  and would add to, or subtract
from, such income any variation  between the payment  actually  received in such
month and the payment originally projected to be made in such month.

         In  the  absence  of  final  Treasury   regulations  relating  to  debt
instruments  providing for contingent  payments,  a projected  payment  schedule
under the "noncontingent bond method" is not intended to be provided to holders.

         Certificateholders  should  consult their tax advisors  concerning  the
possible  application of the contingent payment rules to the Grantor Trust Strip
Certificates.

         Sales of Grantor Trust Certificates

         Any gain or loss,  equal to the difference  between the amount realized
on the sale or exchange of a Grantor Trust  Certificate  and its adjusted basis,
recognized  on such  sale or  exchange  of a  Grantor  Trust  Certificate  by an
investor who holds such Grantor Trust  Certificate as a capital  asset,  will be
capital gain or loss,  except to the extent of accrued and  unrecognized  market
discount,  which will be treated as ordinary  income,  and (in the case of banks
and other financial institutions) except as provided under Section 582(c) of the
Code. The adjusted basis of a Grantor Trust Certificate generally will equal its
cost,  increased by any income reported by the seller (including  original issue
discount  and market  discount  income) and reduced  (but not below zero) by any
previously  reported losses, any amortized premium and by any distributions with
respect  to such  Grantor  Trust  Certificate.  The  Code as of the date of this
Prospectus  provides  a top  marginal  tax rate of 39.6% for  individuals  and a
maximum marginal rate for long-term capital gains of individuals of 28%. No such
rate differential exists for corporations.  In addition, the distinction between
a capital  gain or loss and ordinary  income or loss remains  relevant for other
purposes.

         Gain or loss  from  the  sale of a  Grantor  Trust  Certificate  may be
partially  or wholly  ordinary  and not capital in certain  circumstances.  Gain
attributable  to accrued and  unrecognized  market  discount  will be treated as
ordinary  income,  as will gain or loss  recognized by banks and other financial
institutions  subject to Section 582(c) of the Code.  Furthermore,  a portion of
any gain that might  otherwise be capital gain may be treated as ordinary income
to the  extent  that  the  Grantor  Trust  Certificate  is  held  as  part  of a
"conversion  transaction"  within the  meaning of  Section  1258 of the Code.  A
conversion  transaction  generally is one in which the taxpayer has taken two or
more positions in the same or similar  property that reduce or eliminate  market
risk, if substantially  all of the taxpayer's return is attributable to the time
value of the taxpayer's net investment in such  transaction.  The amount of gain
realized in a conversion  transaction that is recharacterized as ordinary income
generally  will not exceed the amount of interest that would have accrued on the
taxpayer's net investment at 120% of the appropriate  "applicable  Federal rate"
(which  rate is  computed  and  published  monthly  by the  IRS) at the time the
taxpayer  enters  into  the  conversion  transaction,   subject  to  appropriate
reduction for prior  inclusion of interest and other ordinary  income items from
the transaction.


                                       83

<PAGE>
<PAGE>



         Finally,  a  taxpayer  may  elect to have  net  capital  gain  taxed at
ordinary  income rates rather than capital  gains rates in order to include such
net capital  gain in total net  investment  income for that  taxable  year,  for
purposes of the rule that  limits the  deduction  of  interest  on  indebtedness
incurred to purchase or carry  property held for  investment to a taxpayer's net
investment income.

         Grantor Trust Reporting

         Unless otherwise  provided in the related  Prospectus  Supplement,  the
Trustee or Master  Servicer,  as  applicable,  will  furnish to each holder of a
Grantor Trust  Certificate with each  distribution a statement setting forth the
amount of such  distribution  allocable to principal on the underlying  Mortgage
Loans and to interest thereon at the related Pass-Through Rate. In addition, the
Trustee or Master  Servicer,  as applicable,  will furnish,  within a reasonable
time after the end of each  calendar  year,  to each  holder of a Grantor  Trust
Certificate  who was such a holder at any time  during  such  year,  information
regarding the amount of servicing  compensation received by the Master Servicer,
the Special  Servicer or any Sub-  Servicer,  and such other  customary  factual
information as the Depositor or the reporting party deems necessary or desirable
to enable holders of Grantor Trust Certificates to prepare their tax returns and
will furnish comparable information to the IRS as and when required by law to do
so. Because the rules for accruing discount and amortizing  premium with respect
to the Grantor Trust Certificates are uncertain in various respects, there is no
assurance  the IRS will agree with the  Trustee's or Master  Servicer's,  as the
case may be, information reports of such items of income and expense.  Moreover,
such  information  reports,  even if otherwise  accepted as accurate by the IRS,
will in any event be  accurate  only as to the initial  Certificateholders  that
bought their Certificates at the  representative  initial offering price used in
preparing such reports.

         Backup Withholding

         In general, the rules described in  "--REMICs--Backup  Withholding with
Respect to REMIC Certificates" will also apply to Grantor Trust Certificates.

         Foreign Investors

         In general,  the discussion with respect to REMIC Regular  Certificates
in "--REMICs--Foreign  Investors in REMIC Certificates" applies to Grantor Trust
Certificates  except that Grantor  Trust  Certificates  will,  unless  otherwise
disclosed in the related Prospectus  Supplement,  be eligible for exemption from
U.S.  withholding tax,  subject to the conditions  described in such discussion,
only to the extent the related  Mortgage  Loans were  originated  after July 18,
1984.

         To the extent that  interest on a Grantor  Trust  Certificate  would be
exempt  under  Sections  871(h)(1)  and  881(c) of the Code from  United  States
withholding  tax, and the Grantor  Trust  Certificate  is not held in connection
with a Certificateholder's  trade or business in the United States, such Grantor
Trust  Certificate  will not be subject  to United  States  estate  taxes in the
estate of a non-resident alien individual.

                       STATE AND OTHER TAX CONSIDERATIONS

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

                              ERISA CONSIDERATIONS

         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  and the Code impose certain  requirements on employee  benefit plans
and on certain other retirement  plans and  arrangements,  including  individual
retirement accounts and annuities,  Keogh plans and collective  investment funds
and separate  accounts (and, as applicable,  insurance company general accounts)
in which such plans,  accounts or arrangements  are invested that are subject to
the  fiduciary  responsibility  provisions of ERISA and Section 4975 of the Code
("Plans")  and on  persons  who are  fiduciaries  with  respect to such Plans in
connection with the investment of Plan assets.  Certain  employee benefit plans,
such as  governmental  plans (as  defined in ERISA  Section  3(32)),  and, if no
election  has been made  under  Section  410(d) of the  Code,  church  plans (as
defined in Section 3(33) of ERISA) are not subject to ERISA

                                       84

<PAGE>
<PAGE>



requirements.  Accordingly,  assets of such  plans may be  invested  in  Offered
Certificates without regard to the ERISA considerations described below, subject
to the provisions of other applicable federal and state law. Any such plan which
is qualified and exempt from taxation  under  Sections  401(a) and 501(a) of the
Code,  however,  is subject  to the  prohibited  transaction  rules set forth in
Section 503 of the Code.

         ERISA generally  imposes on Plan fiduciaries  certain general fiduciary
requirements, including those of investment prudence and diversification and the
requirement  that a Plan's  investments be made in accordance with the documents
governing  the Plan.  In addition,  ERISA and the Code prohibit a broad range of
transactions involving assets of a Plan and persons ("parties in interest" under
Section 3(14) of ERISA or "disqualified persons" under Section 4975(e)(2) of the
Code,   collectively,   "Parties  in  Interest")  who  have  certain   specified
relationships  to the Plan unless a statutory  or  administrative  exemption  is
available.  Certain  Parties  in  Interest  that  participate  in  a  prohibited
transaction may be subject to an excise tax imposed  pursuant to Section 4975 of
the Code,  unless a statutory or  administrative  exemption is available.  These
prohibited  transactions  generally  are set forth in  Section  406 of ERISA and
Section 4975 of the Code.

         A Plan's  investment in  Certificates  may cause the Trust Assets to be
deemed Plan assets.  Section  2510.3-101 of the regulations of the United States
Department  of Labor  ("DOL")  provides  that  when a Plan  acquires  an  equity
interest in an entity,  the Plan's assets include both such equity  interest and
an undivided  interest in each of the  underlying  assets of the entity,  unless
certain exceptions not applicable to this discussion apply, or unless the equity
participation in the entity by "benefit plan investors" (i.e., Plans and certain
employee  benefit  plans not  subject  to ERISA) is not  "significant",  both as
defined therein.  For this purpose, in general,  equity participation by benefit
plan investors will be  "significant" on any date if 25% or more of the value of
any class of equity  interests in the entity is held by benefit plan  investors.
Equity  participation  in a  Trust  Fund  will  be  significant  on any  date if
immediately after the most recent acquisition of any Certificate, 25% or more of
any class of Certificates is held by benefit plan investors.

         Any person who has  discretionary  authority or control  respecting the
management or disposition of Plan assets, and any person who provides investment
advice with  respect to such assets for a fee, is a fiduciary  of the  investing
Plan.  If the Trust Assets  constitute  Plan assets,  then any party  exercising
management or  discretionary  control  regarding those assets,  such as a Master
Servicer or any  Sub-Servicer,  may be deemed to be a Plan  "fiduciary" and thus
subject to the fiduciary  responsibility  provisions and prohibited  transaction
provisions of ERISA and the Code with respect to the Trust Assets.  In addition,
if the Trust Assets  constitute  Plan assets,  the purchase of Certificates by a
Plan,  as well as the operation of the Trust Fund,  may  constitute or involve a
prohibited transaction under ERISA and the Code.

         The  DOL  issued  an  individual  exemption,   Prohibited   Transaction
Exemption 89-89 (the "Exemption"),  on October 17, 1989 to Salomon Brothers Inc,
which  generally  exempts from the  application  of the  prohibited  transaction
provisions  of  Section  406 of ERISA,  and the  excise  taxes  imposed  on such
prohibited  transactions  pursuant  to Section  4975(a)  and (b) of the Code and
Section 502(i) of ERISA,  certain  transactions,  among others,  relating to the
servicing and operation of mortgage pools and the purchase,  sale and holding of
mortgage   pass-through   certificates   underwritten   by  an  Underwriter  (as
hereinafter  defined),  provided  that  certain  conditions  set  forth  in  the
Exemption are satisfied.  For purposes of this section  "ERISA  Considerations",
the term  "Underwriter"  shall include (a) Salomon  Brothers Inc, (b) any person
directly  or  indirectly,  through  one  or  more  intermediaries,  controlling,
controlled  by or under common  control with Salomon  Brothers  Inc, and (c) any
member of the underwriting  syndicate or selling group of which Salomon Brothers
Inc or a person  described in (b) is a manager or  co-manager  with respect to a
class of Certificates.

         The Exemption sets forth six general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of Certificates to be
eligible for exemptive relief thereunder. First, the acquisition of 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
Exemption  only applies to  Certificates  evidencing  rights and  interests  not
subordinated to the rights and interests  evidenced by the other Certificates of
the same series.  Third, the Certificates at the time of acquisition by the Plan
must be rated in one of the three highest generic rating  categories by Standard
& Poor's  Corporation,  Moody's  Investors  Service,  Inc., Duff & Phelps Credit
Rating Co. or Fitch Investors  Service,  L.P.  Fourth,  the Trustee cannot be an
affiliate of any other member of the "Restricted  Group",  which consists of any
Underwriter,  the Depositor, the Trustee, the Master Servicer, any Sub-Servicer,
the provider of any Credit Support and

                                       85

<PAGE>
<PAGE>



any mortgagor  with respect to Mortgage Loans  constituting  more than 5% of the
aggregate  unamortized  principal  balance of the Mortgage  Loans in the related
Trust Fund as of the date of initial  issuance of the  Certificates.  Fifth, the
sum of all payments made to and retained by the  Underwriter(s)  must  represent
not more than reasonable compensation for underwriting the Certificates; the sum
of all payments made to and retained by the Depositor pursuant to the assignment
of the Mortgage  Assets to the related  Trust Fund must  represent not more than
the fair market value of such  obligations;  and the sum of all payments made to
and retained by the Master Servicer and any Sub-Servicer must represent not more
than  reasonable  compensation  for such  person's  services  under the  related
Agreement and reimbursement of such person's  reasonable  expenses in connection
therewith.  Sixth, the investing Plan must be an accredited  investor as defined
in Rule 501(a)(1) of Regulation D of the Commission  under the Securities Act of
1933, as amended.

         A fiduciary of a Plan contemplating  purchasing an Offered  Certificate
must make its own determination that the general conditions set forth above will
be satisfied with respect to such Certificate.

         If the general conditions of the Exemption are satisfied, the Exemption
may provide an exemption from the  restrictions  imposed by Sections  406(a) and
407(a) of ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b)
of the Code by  reason of  Sections  4975(c)(1)(A)  through  (D) of the Code) in
connection with the direct or indirect sale, exchange,  transfer, holding or the
direct  or  indirect  acquisition  or  disposition  in the  secondary  market of
Certificates by Plans.  However,  no exemption is provided from the restrictions
of Sections  406(a)(1)(E),  406(a)(2)  and 407 of ERISA for the  acquisition  or
holding of a Certificate  on behalf of an "Excluded  Plan" by any person who has
discretionary  authority or renders investment advice with respect to the assets
of such Excluded Plan. For purposes hereof, an Excluded Plan is a Plan sponsored
by any member of the Restricted Group.

         If certain specific conditions of the Exemption are also satisfied, the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section  4975(c)(1)(E) of
the Code in  connection  with (1) the  direct  or  indirect  sale,  exchange  or
transfer of Offered Certificates in the initial issuance of Offered Certificates
between  the  Depositor  or an  Underwriter  and a Plan when the  person who has
discretionary  authority  or  renders  investment  advice  with  respect  to the
investment of Plan assets in such  Certificates  is (a) a mortgagor with respect
to 5% or less of the fair  market  value of the  Mortgage  Loans in the  related
Trust Fund or (b) an  affiliate  of such a person,  (2) the  direct or  indirect
acquisition or disposition in the secondary market of Offered  Certificates by a
Plan and (3) the holding of Offered Certificates by a Plan.

         Further, if certain specific conditions of the Exemption are satisfied,
the Exemption may provide an exemption from the restrictions imposed by Sections
406(a),  406(b) and 407(a) of ERISA,  and the taxes imposed by Sections  4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection with the servicing, management and operation of the Trust Assets. The
Depositor  expects that the specific  conditions of the  Exemption  required for
this  purpose  will be  satisfied  with  respect to  certain  classes of Offered
Certificates  so  that  the  Exemption  would  provide  an  exemption  from  the
restrictions  imposed by Sections 406(a) and (b) of ERISA (as well as the excise
taxes  imposed  by  Sections  4975(a)  and (b) of the Code by reason of  Section
4975(c)  of the  Code)  for  transactions  in  connection  with  the  servicing,
management  and  operation  of the  Trust  Assets,  provided  that  the  general
conditions of the Exemption are satisfied.

         The  Exemption  also may  provide an  exemption  from the  restrictions
imposed by Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Section
4975(a) and (b) of the Code by reason of Sections  4975(c)(1)(A)  through (D) of
the Code if such  restrictions  are deemed to otherwise  apply merely  because a
person is deemed to be a "party in  interest"  (within  the  meaning  of Section
3(14) of ERISA) or a  "disqualified  person"  (within  the  meaning  of  Section
4975(e)(2) of the Code) with respect to an investing Plan by virtue of providing
services to the Plan (or by virtue of having certain specified  relationships to
such  a  person)  solely  as  a  result  of  the  Plan's  ownership  of  Offered
Certificates.

         Before purchasing  Offered  Certificates,  a fiduciary of a Plan should
itself confirm (a) that such Offered 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.  In  addition  to making  its own  determination  as to the
availability of the exemptive relief

                                       86

<PAGE>
<PAGE>



provided  in the  Exemption,  the Plan  fiduciary  should  consider  its general
fiduciary obligations under ERISA in determining whether to purchase any Offered
Certificates on behalf of a Plan.

         Any plan  fiduciary  that proposes to cause a Plan to purchase  Offered
Certificates  should  consult  with its counsel  with  respect to the  potential
applicability  of ERISA and the Code to such investment and the  availability of
the  Exemption  or any other  prohibited  transaction  exemption  in  connection
therewith.  Such  fiduciary  should  consider the  availability  of:  Prohibited
Transaction Class Exemption ("PTCE") 95-60,  regarding  investments by insurance
company general accounts;  PTCE 90-1, regarding investments by insurance company
pooled separate accounts;  PTCE 91-38,  regarding investments by bank collective
investment funds; and PTCE 84-14,  regarding transactions effected by "qualified
professional  asset  managers".  There  can be no  assurance  that  any of these
exemptions  will  apply with  respect to any  particular  Plan's  investment  in
Offered  Certificates  or, even if an exemption  were deemed to apply,  that any
exemption  would  apply  to  all  prohibited  transactions  that  may  occur  in
connection  with such  investment.  The Prospectus  Supplement with respect to a
series  of  Certificates  may  contain  additional   information  regarding  the
application  of the  Exemption  or any  other  exemption,  with  respect  to the
Certificates  offered thereby. In addition,  any Plan fiduciary that proposes to
cause a Plan to purchase  Stripped  Interest  Certificates  should  consider the
federal income tax consequences of such investment.

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

                                LEGAL INVESTMENT

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Offered  Certificates  will not constitute  "mortgage  related  securities"  for
purposes of the Secondary  Mortgage  Market  Enhancement  Act of 1984 ("SMMEA").
Accordingly,   investors  whose   investment   authority  is  subject  to  legal
restrictions should consult their own legal advisors to determine whether and to
what extent the Offered Certificates constitute legal investments for them.

         Generally,  only 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  evidencing  interests in a Trust Fund  consisting of loans
secured by,  among other  things,  a single  parcel of real estate upon which is
located a  dwelling  or mixed  residential  and  commercial  structure,  such as
certain Multifamily Loans, originated by types of Originators specified in SMMEA
will be "mortgage related  securities" for purposes of SMMEA.  "Mortgage related
securities" are legal investments 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
persons, trusts, corporations,  partnerships,  associations, business trusts and
business entities (including  depository  institutions,  insurance companies and
pension  funds  created  pursuant  to or  existing  under the laws of the United
States or of any state, the authorized investments of which are subject to state
regulation).  Under SMMEA,  if a state enacted  legislation  prior to October 3,
1991 specifically  limiting the legal investment  authority of any such entities
with respect to "mortgage related securities", the Certificates would constitute
legal  investments for entities  subject to such  legislation only to the extent
provided in such legislation. SMMEA provides, however, that in no event will the
enactment  of any  such  legislation  affect  the  validity  of any  contractual
commitment  to purchase,  hold or invest in "mortgage  related  securities",  or
require  the  sale or  other  disposition  of such  securities,  so long as such
contractual  commitment  was  made  or such  securities  acquired  prior  to the
enactment of such legislation.

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

         All   depository   institutions   considering   an  investment  in  the
Certificates  should  review  the  Federal  Financial  Institutions  Examination
Council's  Supervisory  Policy Statement on the Selection of Securities  Dealers
and Unsuitable  Investment  Practices (to the extent adopted by their respective
regulators), setting

                                       87

<PAGE>
<PAGE>



forth, in relevant part,  certain  investment  practices deemed to be unsuitable
for an institution's  investment portfolio,  as well as guidelines for investing
in certain types of mortgage related securities.

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

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

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

         In the  ordinary  course of  business,  Salomon 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.

         The Depositor  anticipates that the Offered  Certificates  will be sold
primarily  to  institutional  investors.  Purchasers  of  Offered  Certificates,
including  dealers,  may,  depending  on the  facts  and  circumstances  of such
purchases,  be deemed to be "underwriters"  within the meaning of the Securities
Act  of  1933  in  connection  with  reoffers  and  sales  by  them  of  Offered
Certificates.  Certificateholders  should  consult with their legal  advisors in
this regard prior to any such reoffer or sale.

         As to each  series of  Certificates,  only  those  classes  rated in an
investment  grade rating  category by any Rating Agency will be offered  hereby.
Any unrated class may be initially retained by the Depositor, and may be sold by
the Depositor at any time to one or more institutional investors.


                                       88

<PAGE>
<PAGE>



                                  LEGAL MATTERS

         Certain legal matters in connection  with the  Certificates,  including
certain federal income tax  consequences,  will be passed upon for the Depositor
and Salomon Brothers Inc by Thacher Proffitt & Wood, New York, New York.

                              FINANCIAL INFORMATION

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

                                     RATING

         It is a condition to the issuance of any class of Offered  Certificates
that they shall have been rated not lower than investment grade, that is, in one
of the four highest rating categories, by a Rating Agency.

         Ratings on mortgage pass-through certificates address the likelihood of
receipt by  certificateholders  of all distributions on the underlying  mortgage
loans. These ratings address the structural,  legal and  issuer-related  aspects
associated with such certificates,  the nature of the underlying  mortgage loans
and  the  credit  quality  of  the  guarantor,   if  any.  Ratings  on  mortgage
pass-through  certificates  do not represent any assessment of the likelihood of
principal  prepayments by mortgagors or of the degree by which such  prepayments
might differ from those originally anticipated. As a result,  certificateholders
might  suffer a lower than  anticipated  yield,  and,  in  addition,  holders of
stripped  interest  certificates  in extreme  cases  might fail to recoup  their
initial investments.

         A  security  rating  is not a  recommendation  to  buy,  sell  or  hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning  rating  organization.   Each  security  rating  should  be  evaluated
independently of any other security rating.



                                       89

<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                                               PAGE

                         INDEX OF PRINCIPAL DEFINITIONS




<S>                                                                                                         <C>
Accrual Certificates.........................................................................................10, 28
Accrued Certificate Interest.....................................................................................30
ARM Loans........................................................................................................22
Available Distribution Amount....................................................................................29
Book-Entry Certificates..........................................................................................28
Cash Flow Agreement........................................................................................1, 9, 24
CERCLA   ....................................................................................................18, 58
Certificate Account.......................................................................................8, 24, 38
Certificate Balance..........................................................................................10, 30
Certificate Owners...............................................................................................34
Certificateholders................................................................................................5
Certificates......................................................................................................7
Closing Date.....................................................................................................63
Code     ....................................................................................................12, 61
Commercial Loans.................................................................................................20
Commission........................................................................................................5
Committee Report.................................................................................................63
Contributions Tax................................................................................................73
Cooperatives.....................................................................................................20
CPR      ........................................................................................................26
Credit Support..........................................................................................1, 8, 9, 24
Crime Control Act................................................................................................61
Cut-off Date.....................................................................................................11
Debt Service Coverage Ratio......................................................................................21
Definitive Certificates..........................................................................................28
Depositor.....................................................................................................7, 20
Determination Date...............................................................................................29
Distribution Date................................................................................................10
DOL      ........................................................................................................85
DTC      .....................................................................................................5, 34
Due Period.......................................................................................................29
Equity Participation.............................................................................................23
ERISA    ....................................................................................................12, 84
Exchange Act......................................................................................................5
Exemption........................................................................................................85
FDIC     ........................................................................................................38
Garn Act ........................................................................................................59
Grantor Trust Certificates.......................................................................................12
Grantor Trust Fractional Interest Certificate....................................................................76
Grantor Trust Fund...............................................................................................61
Grantor Trust Strip Certificate..................................................................................76
Indirect Participants............................................................................................34
Insurance Proceeds...............................................................................................38
IRS      ........................................................................................................64
Issue Premium....................................................................................................69
L/C Bank ........................................................................................................51
Liquidation Proceeds.........................................................................................38, 39
Loan-to-Value Ratio..............................................................................................21
Lock-out Date....................................................................................................23
Lock-out Period..................................................................................................23
Mark-to-Market Regulations.......................................................................................71
</TABLE>

                                       90

<PAGE>
<PAGE>

<TABLE>
<CAPTION>

                                                                                                               PAGE

<S>                                                                                                              <C>
Master Servicer...................................................................................................7
MBS      ..................................................................................................1, 7, 20
MBS Agreement....................................................................................................23
MBS Issuer.......................................................................................................23
MBS Servicer.....................................................................................................23
MBS Trustee......................................................................................................23
Mortgage Asset Seller............................................................................................20
Mortgage Assets............................................................................................1, 7, 20
Mortgage Loans.............................................................................................1, 7, 20
Mortgage Notes...................................................................................................20
Mortgage Rate.................................................................................................8, 22
Mortgaged Properties.............................................................................................20
Mortgages....................................................................................................20, 52
Multifamily Loans................................................................................................20
Net Leases.......................................................................................................21
Net Operating Income.............................................................................................21
Nonrecoverable Advance...........................................................................................31
Offered Certificates..............................................................................................1
OID Regulations..................................................................................................62
Originator.......................................................................................................20
Participants.....................................................................................................34
Parties in Interest..............................................................................................85
Pass-Through Rate................................................................................................10
Permitted Investments............................................................................................38
Plans    ........................................................................................................84
Prepayment Assumption........................................................................................63, 79
Prepayment Premium...............................................................................................23
Prohibited Transactions Tax......................................................................................73
PTCE     ........................................................................................................87
Purchase Price...................................................................................................37
Rating Agency....................................................................................................13
Record Date......................................................................................................29
Related Proceeds.................................................................................................31
Relief Act.......................................................................................................60
REMIC    ........................................................................................................61
REMIC Certificates...............................................................................................61
REMIC Provisions.................................................................................................61
REMIC Regular Certificates.......................................................................................12
REMIC Regulations................................................................................................62
REMIC Residual Certificates......................................................................................12
REO Property.....................................................................................................41
REO Tax  ........................................................................................................42
Residual Owner...................................................................................................67
Retained Interest................................................................................................45
RICO     ........................................................................................................61
Salomon  ........................................................................................................88
Senior Certificates..........................................................................................10, 28
Servicing Standard...............................................................................................40
SMMEA    ........................................................................................................87
SPA      ........................................................................................................26
Special Servicer..................................................................................................7
Spread Certificates..........................................................................................10, 28
Stripped Interest Certificates...............................................................................10, 28
Stripped Principal Certificates..............................................................................10, 28
</TABLE>

                                       91

<PAGE>
<PAGE>

<TABLE>
<CAPTION>

                                                                                                               PAGE
<S>                                                                                                             <C>
Sub-Servicer.....................................................................................................41
Sub-Servicing Agreement..........................................................................................41
Subordinate Certificates.....................................................................................10, 28
Superlien........................................................................................................58
Tiered MBS.................................................................................................1, 7, 20
Tiered REMICs....................................................................................................63
Title V  ........................................................................................................60
Trust Assets......................................................................................................5
Trust Fund.....................................................................................................1, 7
Trustee  .........................................................................................................7
UCC      ........................................................................................................53
United States Person.............................................................................................76
Value    ........................................................................................................21
Voting Rights....................................................................................................19
Warranting Party.................................................................................................36
</TABLE>


                                       92

<PAGE>
<PAGE>

No dealer,  salesman or other person has been authorized to give any information
or to make any  representations  other than those  contained in this  prospectus
supplement  or the  prospectus  in  connection  with  the  offer  made  by  this
prospectus supplement and the prospectus and, if given or made, such information
or  representations  must not be relied  upon as having been  authorized  by the
Underwriter. Neither the delivery of this prospectus nor any sale made hereunder
shall,  under any  circumstances,  create any implication that there has been no
change since the date hereof.  This prospectus  supplement and the prospectus do
not constitute an offer or solicitation  by anyone in any  jurisdiction in which
such offer or  solicitation is not authorized or in which the person making such
offer or  solicitation  is not  qualified  to do so or to  anyone  to whom it is
unlawful to make such solicitation.



                Table of Contents
                                                 Page
              Prospectus Supplement

Summary of Prospectus Supplement..................S-4
Risk Factors.....................................S-31
Description of the Mortgage Pool.................S-36
Servicing of the Mortgage Loans..................S-57
Description of the Certificates .................S-68
Yield and Maturity Considerations ...............S-85
Use of Proceeds..................................S-91
Certain Federal Income Tax Consequences .........S-91
ERISA Considerations.............................S-92
Legal Investment.................................S-94
Method of Distribution...........................S-94
Legal Matters....................................S-95
Ratings..........................................S-95
Index of Principal Definitions...................S-97
Annex A.......................................... A-1
Appendices.......................................AP-1

                     Prospectus
Prospectus Supplement.............................. 5
Available Information.............................. 5
Reports to Certificateholders ..................... 5
Incorporation of Certain Information by Reference . 5
Summary of Prospectus.............................. 7
Risk Factors.......................................14
Description of the Trust Funds.....................20
Use of Proceeds....................................24
Yield Considerations...............................24
The Depositor......................................28
Description of the Certificates ...................28
Description of the Agreements......................35
Description of Credit Support......................50
Certain Legal Aspects of Mortgage Loans ...........52
Certain Federal Income Tax Consequences ...........61
State and Other Tax Considerations ................84
ERISA Considerations...............................84
Legal Investment...................................87
Method of Distribution.............................88
Legal Matters......................................89
Financial Information..............................89
Rating.............................................89
Index of Principal Definitions.....................90




Until   May   ,   1996,  all  dealers  effecting  transactions  in  the  Offered
Certificates,  whether  or  not  participating  in  this  distribution,  may  be
required  to  deliver  a  prospectus  supplement  and the prospectus in which it
relates.  This  delivery  requirement  is  in  addition  to  the  obligation  of
dealers  to  deliver a  prospectus  supplement  and  prospectus  when  acting as
underwriters and with respect to their unsold allotments or subscription.


$212,045,634 (Approximate)


Mortgage Pass-Through
Certificates, Series 1996-C1


Salomon Brothers Mortgage
Securities VII, Inc.
Depositor

Midland Loan Services, L.P.
Master Servicer and Special Servicer



- --------------------
Salomon Brothers Inc
- --------------------

Prospectus Supplement
Dated February, 1996



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