SALOMON BROTHERS MORTGAGE SECURITIES VII INC
424B5, 1996-02-29
ASSET-BACKED SECURITIES
Previous: NICHOLAS LIMITED EDITION INC, NSAR-B, 1996-02-29
Next: TMK UNITED FUNDS INC, NSAR-B, 1996-02-29




<PAGE>
<PAGE>

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 twelve classes (each, a "Class") of Certificates,  including the five
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 unpaid 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>
====================================================================================================================================
                                            INITIAL              APPROXIMATE
            CLASS                         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-1 ......................           $50,000,000              23.58%             6.4690%      September 20, 2001      AAA
Class A-2 ......................           $81,468,000              38.42%             6.7803%      November 20, 2004       AAA
Class B ........................           $14,843,000               7.00%             7.1267%      September 20, 2005      AA
Class C ........................           $14,843,000               7.00%             7.3011%      October 20, 2005         A
Class D ........................           $ 9,542,000               4.50%             7.7490%      January 20, 2006        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")  not lower than
     those set forth above.  The "Rated Final  Distribution  Date" for each such
     Class is the  Distribution  Date in January 2028. 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,  before deducting expenses payable by the Depositor,  will
be approximately  101.8489% 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 29, 1996.
- ---------------------
SALOMON BROTHERS INC
- --------------------------------------------------------------------------------
The date of this Prospectus Supplement is February 27, 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-1,  Class  A-2,  Class  IO,  Class  B and  Class C
Certificates;  the Class C  Certificates  will be  subordinate to the Class A-1,
Class A-2, Class IO and Class B Certificates;  and the Class B Certificates will
be  subordinate  to  the  Class  A-1,  Class  A-2  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,  the 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, with limited exception,  will not
be  entitled to any  distributions  until each other  Class of  Certificates  is
retired. 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,  on each  Distribution  Date up to and  including the
earlier  of (i) the  Distribution  Date on which the  Offered  Certificates  are
retired and (ii) the  Distribution  Date in January  2006,  prepayment  premiums
actually  collected  in  respect  of  the  Mortgage  Loans  during  the  related
Collection  Period (as defined  herein) 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.  On each
Distribution  Date thereafter,  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
                                           twelve  classes  (each, a "Class") to
                                           be designated  as: (i) the Class A-1,
                                           Class  A-2,  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-1,  Class  A-2,  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 respect to
                                           Mortgage Loans that, in general,  are
                                           in default or as to which  default is


                                       S-4

<PAGE>
<PAGE>


                                           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  most   subordinate   outstanding
                                           Class    of     Principal     Balance
                                           Certificates  (initially  the Class G
                                           Certificates)  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 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


                                      S-5

<PAGE>
<PAGE>

                                           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 29, 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   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


                                      S-6

<PAGE>
<PAGE>
                                           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-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

                                      S-7

<PAGE>
<PAGE>

                                           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,    together   with   accrued
                                           interest,  due and  payable  on their
                                           respective  maturity dates (each such
                                           payment, a "Balloon Payment"), 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.

                                           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


                                      S-8

<PAGE>
<PAGE>

                                           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.

                                           As  and  to  the   extent   described
                                           herein,  on each Distribution Date up
                                           to and  including  the earlier of (i)
                                           the  Distribution  Date on which  the
                                           Offered  Certificates are retired and
                                           (ii) the Distribution Date in January
                                           2006,  Prepayment  Premiums  actually
                                           collected    during    the    related
                                           Collection Period (as defined herein)
                                           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.   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  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;

                                       S-9

<PAGE>
<PAGE>


                                              (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.

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.

                                       S-10

<PAGE>
<PAGE>



     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-1  Certificates
                                                     will  have  a   Certificate
                                                     Balance   of   $50,000,000,
                                                     which    will     represent
                                                     approximately 23.58% of the
                                                     Initial Pool Balance;

                                              (ii)   the Class A-2  Certificates
                                                     will  have  a   Certificate
                                                     Balance   of   $81,468,000,
                                                     which    will     represent
                                                     approximately 38.42% of the
                                                     Initial Pool Balance;

                                              (iii)  the  Class  B  Certificates
                                                     will  have  a   Certificate
                                                     Balance   of   $14,843,000,
                                                     which    will     represent
                                                     approximately  7.00% of the
                                                     Initial Pool Balance;

                                              (iv)   the  Class  C  Certificates
                                                     will  have  a   Certificate
                                                     Balance   of   $14,843,000,
                                                     which    will     represent
                                                     approximately  7.00% of the
                                                     Initial Pool Balance; and

                                              (v)    the  Class  D  Certificates
                                                     will  have  a   Certificate
                                                     Balance   of    $9,542,000,
                                                     which    will     represent
                                                     approximately  4.50% 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  principal
                                           actually   made  on  such   Class  of
                                           Certificates  on  such   Distribution
                                           Date and,  further,  by any  Realized
                                           Losses and



                                      S-11
<PAGE>
<PAGE>

                                           Additional  Trust Fund Expenses (each
                                           as defined  herein) deemed  allocated
                                           to such Class of Certificates on such
                                           Distribution  Date. See  "DESCRIPTION
                                           OF  THE  CERTIFICATES--Distributions"
                                           and  "--Subordination;  Allocation of
                                           Losses and Certain Expenses" herein.

                                           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 five  separate
                                           components   (each,  a  "Component"),
                                           with each Component  corresponding to
                                           a   different    Class   of   Offered
                                           Certificates    (for    purposes   of
                                           reference herein,  each Component has
                                           been  assigned  the  same  letter  or
                                           letter and number  designation as the
                                           corresponding    Class   of   Offered
                                           Certificates).  Each  Component  will
                                           equal   the    Certificate    Balance
                                           outstanding  from time to time of the
                                           corresponding    Class   of   Offered
                                           Certificates. 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 not otherwise
                                           payable   in  respect  of  the  REMIC
                                           Regular Certificates.

     B.  Pass-Through Rates.........       The Pass-Through  Rates applicable to
                                           the Class A-1,  Class  A-2,  Class B,
                                           Class C and Class D Certificates  for
                                           each  Distribution Date will be fixed
                                           rates  equal  to  6.4690%,   6.7803%,
                                           7.1267%,   7.3011%  and  7.7490%  per
                                           annum, respectively.

                                           The  Pass-Through  Rate applicable to
                                           the  Class  IO  Certificates  for the
                                           initial  Distribution Date will equal
                                           approximately 1.7265% per annum. With
                                           respect  to  each  Distribution  Date
                                           subsequent     to     the     initial
                                           Distribution Date, up


                                      S-12
<PAGE>
<PAGE>

                                           to  and  including  the  Distribution
                                           Date    in    January    2006,    the
                                           Pass-Through  Rate  for the  Class IO
                                           Certificates  will be a variable rate
                                           equal to the weighted  average of the
                                           Component  A-1 Rate (fixed at 0.5344%
                                           per annum), the Component A-2 Rate (a
                                           variable  rate  initially   equal  to
                                           2.4036% per annum),  the  Component B
                                           Rate (a variable rate initially equal
                                           to 2.0572% per annum),  the Component
                                           C Rate  (a  variable  rate  initially
                                           equal to  1.8828%  per annum) and the
                                           Component  D Rate  (a  variable  rate
                                           initially   equal  to   1.4349%   per
                                           annum),  weighted on the basis of the
                                           proportion  that  the  amount  of the
                                           related   Component   (that  is,  the
                                           Component  with  the same  letter  or
                                           letter   and   number    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  A-2 Rate,  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  the  fixed
                                           Pass-Through  Rate  for the  Class of
                                           Offered  Certificates  with  the same
                                           letter or  letter  and  number  Class
                                           designation.  With  respect  to  each
                                           Distribution  Date  subsequent to the
                                           Distribution  Date in  January  2006,
                                           the  Pass-Through  Rate for the Class
                                           IO Certificates will be 0% per annum.

                                           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


                                      S-13
<PAGE>
<PAGE>

                                           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
                                           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


                                      S-14
<PAGE>
<PAGE>

                                           thereof)  on or  in  respect  of  the
                                           Mortgage Loans that are available for
                                           distribution  to the  holders  of the
                                           REMIC Regular Certificates (including
                                           the  Offered   Certificates)  on  any
                                           Distribution    Date    (other   than
                                           Prepayment   Premiums,    which,   as
                                           described   herein,   are  separately
                                           distributable 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-1 Certificates,
                                                     the  holders  of the  Class
                                                     A-2 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   each   prior
                                                     Distribution Date;

                                              (2)    to     distributions     of
                                                     principal to the holders of
                                                     the Class A-1  Certificates
                                                     and  the   holders  of  the
                                                     Class   A-2   Certificates,
                                                     allocable  as between  such
                                                     Classes                  of
                                                     Certificateholders       as
                                                     described   herein,  in  an
                                                     amount  (not to exceed  the
                                                     then aggregate  outstanding
                                                     Certificate Balance of such
                                                     Classes  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-1
                                                     Certificates     and    the
                                                     holders  of the  Class  A-2
                                                     Certificates,    pro   rata
                                                     based on  their  respective
                                                     entitlements             to
                                                     reimbursement, to reimburse
                                                     such    holders   for   all
                                                     Realized     Losses     and
                                                     Additional    Trust    Fund
                                                     Expenses,      if      any,


                                      S-15
<PAGE>
<PAGE>

                                                     previously deemed allocated
                                                     to  each   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 each
                                                     prior Distribution Date;

                                               (5)   if the  Class A-1 and Class
                                                     A-2 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-1 and/or  Class
                                                     A-2 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 each
                                                     prior Distribution Date;

                                               (8)   if the Class A-1, Class A-2
                                                     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



                                      S-16
<PAGE>
<PAGE>

                                                     Class A-1, Class A-2 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       Distribution
                                                     Amount in  respect  of such
                                                     Class of  Certificates  for
                                                     such Distribution Date and,
                                                     to    the     extent    not
                                                     previously  paid,  for each
                                                     prior Distribution Date;

                                               (11)  if  the  Class  A-1,  Class
                                                     A-2,  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-1,  Class A-2,
                                                     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.

                                           Except      under     the     limited
                                           circumstances    described    herein,
                                           distributions  of  principal  on  the
                                           Class A-1 and Class A-2  Certificates
                                           as described in clause (2) above will
                                           be paid, first, to the holders of the
                                           Class  A-1  Certificates,  until  the
                                           Certificate  Balance of


                                      S-17
<PAGE>
<PAGE>

                                           such Class of Certificates is reduced
                                           to  zero,  and  thereafter,   to  the
                                           holders     of    the    Class    A-2
                                           Certificates,  until the  Certificate
                                           Balance of such Class of Certificates
                                           is reduced to zero. 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,    such   excess   (the
                                           "Excess  Cash  Flow") will be paid as
                                           principal   to  the  holders  of  the
                                           respective   Classes   of   Principal
                                           Balance   Certificates   in   reverse
                                           alphabetical   order  of  the  letter
                                           portions of their Class designations.
                                           With  respect  to  any   Distribution
                                           Date,  the  Excess  Cash  Flow  would
                                           generally  be  expected  to equal the
                                           sum of (1) 1/12 of the product of (a)
                                           the Certificate  Balance of the Class
                                           A-1     Certificates      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 Pass-Through  Rate for
                                           the  Class A-1  Certificates  and the
                                           Component  A-1 Rate,  (2) 1/12 of the
                                           product  of  (x)  any  excess  of the
                                           aggregate Stated Principal Balance of
                                           the Mortgage  Pool over the aggregate
                                           Certificate  Balance of the Principal
                                           Balance  Certificates,  in each  case
                                           outstanding immediately prior to such
                                           Distribution Date,  multiplied by (y)
                                           the  Weighted  Average  Net  Mortgage
                                           Rate for such Distribution  Date, and
                                           (3) if such  Distribution Date occurs
                                           after  January  2006, an amount equal
                                           to what would otherwise have been the
                                           Interest  Distribution Amount for the
                                           Class   IO   Certificates   for  such
                                           Distribution  Date assuming that such
                                           Distribution  Date  instead  occurred
                                           during or prior to January 2006.  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


                                      S-18
<PAGE>
<PAGE>

                                           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 (or, in the case of the Class IO
                                           Certificates,  for  any  Distribution
                                           Date   up  to   and   including   the
                                           Distribution  Date in  January  2006)
                                           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.
                                           The  "Interest  Distribution  Amount"
                                           for the Class IO Certificates for any
                                           Distribution     Date    after    the
                                           Distribution  Date  in  January  2006
                                           will be  zero.  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.

                                           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



                                      S-19
<PAGE>
<PAGE>

                                           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 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


                                      S-20
<PAGE>
<PAGE>

                                           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.

                                           On each  Distribution  Date up to and
                                           including  the  earlier  of  (i)  the
                                           Distribution   Date  on   which   the
                                           Offered  Certificates are retired and
                                           (ii) the Distribution Date in January
                                           2006, any Prepayment Premium actually
                                           collected  on  the   Mortgage   Loans
                                           during the related  Collection Period
                                           will be distributed 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,   up   to   and
                                           including  the  Distribution  Date in
                                           January  2006,  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.  (For
                                           purposes  of  the   foregoing,   that
                                           portion of the Principal Distribution


                                      S-21
<PAGE>
<PAGE>

                                           Amount for any Distribution Date that
                                           represents   Scheduled  Payments  and
                                           Assumed  Scheduled  Payments  will be
                                           deemed distributed prior to principal
                                           prepayments    and   other    amounts
                                           constituting  part of such  Principal
                                           Distribution  Amount.) Any Prepayment
                                           Premiums  actually  collected  on the
                                           Mortgage   Loans  and   distributable
                                           following  the  earlier  of  (i)  the
                                           retirement     of     the     Offered
                                           Certificates     and     (ii)     the
                                           Distribution  Date in  January  2006,
                                           will be distributed in respect of the
                                           REMIC  Residual   Certificates.   The
                                           "Adjusted  Treasury Yield" applicable
                                           to any Class of Offered  Certificates
                                           for   purposes  of   allocating   any
                                           Prepayment  Premium will be an annual
                                           rate equal to the monthly  equivalent
                                           yield  of the  sum of  (a)  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)   0.50%.
                                           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 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



                                      S-22
<PAGE>
<PAGE>

                                           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  good  faith,  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 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



                                      S-23
<PAGE>
<PAGE>

                                           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  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-1,
                                           the   Class  A-2  and  the  Class  IO
                                           Certificates    (collectively,    the
                                           "Senior Certificates") and each other
                                           Class of Subordinate Certificates, if
                                           any, with a letter Class  designation
                                           that  is  earlier   in   alphabetical
                                           order. 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



                                      S-24
<PAGE>
<PAGE>

                                           Distribution  Date,  and the ultimate
                                           receipt  by the  holders of the Class
                                           A-1 and  Class  A-2  Certificates  of
                                           principal   equal   to   the   entire
                                           respective  Certificate  Balances  of
                                           those   Classes   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 the letter portions of their
                                           Class  designations  (with  any  such
                                           reduction to the Certificate Balances
                                           of  the   Class  A-1  and  Class  A-2
                                           Certificates being made on a pro rata
                                           basis),  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   Balances  of  the
                                           Principal  Balance  Certificates will
                                           be deemed to constitute an



                                      S-25
<PAGE>
<PAGE>

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



                                      S-26
<PAGE>
<PAGE>




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  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



                                      S-27
<PAGE>
<PAGE>

                                           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,   the
                                           Offered  Certificates  will  evidence
                                           "regular interests" in, and generally
                                           will be treated  as debt  obligations
                                           of, REMIC III.

                                           The Offered  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 0%. However,  no representation is
                                           made that the Mortgage Loans will not
                                           prepay or that, if they do, they will
                                           prepay at any particular rate.

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



                                      S-28
<PAGE>
<PAGE>



ERISA Considerations.................      A fiduciary of any  employee  benefit
                                           plan or other retirement arrangement,
                                           including    individual    retirement
                                           accounts, 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 pools, provided that
                                           certain conditions are satisfied.

                                           The Depositor expects that Prohibited
                                           Transaction   Exemption   89-89  will
                                           generally  apply to the Class A-1 and
                                           Class A-2 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



                                      S-29
<PAGE>
<PAGE>

                                           Standard  & Poor's  Ratings  Services
                                           ("Standard  & Poor's";  and  together
                                           with Fitch,  the  "Rating  Agencies")
                                           not 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 on each Distribution Date
                                           and the ultimate payment of principal
                                           on  or   before   the   Rated   Final
                                           Distribution Date (that 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). 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
                                           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.  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 Balances of the Class
A-1 and/or the Class A-2  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.  In addition,  except under certain limited circumstances described
herein,  holders of the Class A-2  Certificates  will not receive any portion of
the Principal  Distribution Amount for so long as the Class A-1 Certificates are
outstanding. 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 A-2,  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 a
letter Class designation that is earlier in alphabetical order. 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

                                      S-32
<PAGE>
<PAGE>

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  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



                                      S-33
<PAGE>
<PAGE>

"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  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",   "--The  Operating
Adviser"  and  "--The  Extension  Adviser"  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  Cut-  off 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



                                      S-34
<PAGE>
<PAGE>

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.

        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
referred to below, 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-defaulted and
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.


                                      S-35
<PAGE>
<PAGE>




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

        As and to the extent described  herein,  on each Distribution Date up to
and  including  the  earlier of (i) the  Distribution  Date on which the Offered
Certificates  are  retired  and  (ii) the  Distribution  Date in  January  2006,
Prepayment  Premiums actually collected on the Mortgage Loans during the related
Collection  Period  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



                                      S-36
<PAGE>
<PAGE>

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 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



                                      S-37
<PAGE>
<PAGE>

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.

        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 a  Prepayment  Premium  equal to the  greater of (i) 1.0% of the
amount to be prepaid or (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 being  released to be applied in  reduction of the  principal
balance  of  the  loan;  (ii)  payment  of  the  applicable  Prepayment  Premium
calculated  on the basis of the  amount to be prepaid  in  connection  with such
release;  and  (iii)  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.


                                      S-38
<PAGE>
<PAGE>


        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").  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  Cut- off
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



                                      S-39
<PAGE>
<PAGE>

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.

        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  $62.76.  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.


                                      S-40
<PAGE>
<PAGE>

        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 kings, 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 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 have been more than 30 days  delinquent as of the
Cut-off Date,  and no Mortgage Loan will have been more than 30 days  delinquent
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.  As and to the
extent  described  herein,  on each  Distribution  Date up to and  including the
earlier  of (i) the  Distribution  Date on which the  Offered  Certificates  are
retired and (ii) the  Distribution  Date in January  2006,  Prepayment  Premiums
actually  collected on the Mortgage Loans during the related  Collection  Period
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 earlier of (i) the retirement of the
Offered  Certificates  and (ii) the  Distribution  Date in  January  2006,  such
Prepayment  Premiums will be  distributed  to the holders of the REMIC  Residual
Certificates.  See  "DESCRIPTION OF THE  CERTIFICATES--Distributions--Prepayment
Premiums"   herein.   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



                                      S-43

<PAGE>
<PAGE>

under  the  circumstances  described  herein.  See  "SERVICING  OF THE  MORTGAGE
LOANS-The Operating Adviser" herein.

        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;



                                      S-44
<PAGE>
<PAGE>

Repurchases" and  "--Representations  and Warranties;  Repurchases,"  and in the
Prospectus under  "Description of the Trust Funds" and "Certain Legal Aspects of
Mortgage Loans."

        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 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")  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  reports)  and any
        additional income generated by the related Mortgaged Property as derived
        from such reports or (b) if such  Trailing  Twelve Month Reports are not
        available  to the  Depositor,  the  lesser  of (1) gross  rental  income
        annualized  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  any  additional  income
        generated by the related  Mortgaged  Property as reported by the related
        borrower  for  the  calendar  year  1994  without  any   adjustment  for
        inflation,  or (2) annualized rental income derived from the most recent
        borrower-supplied   year-to-date  operating  statement  of  the  related
        Mortgaged  Property



                                      S-45
<PAGE>
<PAGE>

        and any additional income generated by the related Mortgaged Property as
        reported  by  the  related   borrower  in  such   operating   statement,
        annualized.

               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)  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



                                      S-46
<PAGE>
<PAGE>

        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 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 income,  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



                                      S-47
<PAGE>
<PAGE>

        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 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
                                                                        ------------------------------------------------------------
                     NUMBER     AGGREGATE      % BY AGG.      HIGHEST                   STATED     REMAINING              LOAN TO
    PROPERTY           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                     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
    RANGE OF        NUMBER   CUT-OFF DATE  CUT-OFF DATE  INITIAL POOL   MORTGAGE    REMAINING      AMORT.             ORIG. DATE
  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         1.40x       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         1.41        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      NUMBER   AGGREGATE      % BY AGG.      CUM. % OF                 STATED     REMAINING            LOAN TO
    COVERAGE           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          NUMBER   AGGREGATE      % BY AGG.      CUM. % OF                 STATED     REMAINING            LOAN TO
ORIGINATION DATE       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   CUT-OFF DATE  CUT-OFF DATE   INITIAL POOL   MORTGAGE    REMAINING     AMORT.            ORIG. DATE
MORTGAGE RATES      OF 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          NUMBER   AGGREGATE      % BY AGG.      CUM. % OF                 STATED     REMAINING            LOAN TO
 REMAINING          OF    CUT-OFF DATE  CUT-OFF DATE   INITIAL POOL   MORTGAGE    REMAINING     AMORT.            ORIG. DATE
 TERM (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  CUT-OFF DATE  CUT-OFF DATE   INITIAL POOL   MORTGAGE    REMAINING     AMORT.            ORIG. DATE
SEASONING (MO.)     OF LOANS    BALANCE      BALANCE        BALANCE        RATE      TERM (MO.)  TERM (NO. )  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
                                                                          -----------------------------------------------------
    RANGE OF
   DEBT SERVICE          NUMBER   AGGREGATE      % BY AGG.    CUM. % OF                 STATED     REMAINING            LOAN TO
    COVERAGE               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>
 $  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   5     60,842,760       28.69         35.11         9.004         98          294       1.49    65.36
 $5,000,000 - $ 7,499,999   3     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
                    -------------------------------------------------------------------------------------------
                                                   % YIELD                       % LOCKOUT          % GREATER
                     % LOCKOUT      % LOCKOUT      MAINT.                          THEN            OF 1% YIELD
                       THEN           THEN          THEN                          GREATER          MAINT. THAN
     RANGE OF        DECLINING        YIELD       DECLINING       % YIELD       OF 1%/YIELD         DECLINING
  MORTGAGE RATES       PCT.          MAINT.         PCT.        MAINT. ONLY       MAINT.              PCT.
- ------------------  -----------     ---------     ---------     -----------     -----------        -----------
<S>                   <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
                        -------------------------------------------------------------------------------------------------------
      PREPAYMENT            CURRENT         12 MO.        24 MO.        36 MO.         48 MO.        60 MO.         72 MO.
                                                                                                        
      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          66.76        72.12          83.34
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           2.81         0.00           7.20
- -------------------------------------------------------------------------------------------------------------------------------

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") between
the Depositor  and the Mortgage  Loan Seller.  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,  (iii)  certain  servicing  expenses  that are
reimbursable to the Master Servicer and the Special  Servicer in respect of such
Mortgage  Loan,  and  (iv)  accrued  and  unpaid  interest  (calculated  at  the
Reimbursement  Rate) on such reimbursable  servicing expenses and on any related
P&I Advances.  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 (which contains a limited amount of the information set
forth in Annex A hereto) 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 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 (including the provisions thereof regarding the authority of
the Operating Adviser and the Extension Adviser) 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 for third parties in the jurisdictions where the Mortgaged  Properties are
located,  but with no less care,  skill,  prudence and diligence  than that with
which it services mortgage loans owned by it that are comparable to the Mortgage
Loans,  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



                                      S-57
<PAGE>
<PAGE>


to receive compensation for services or reimbursement of costs under the Pooling
and Servicing Agreement or with respect to any particular transaction.

        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,  among  other  things,  the  Master  Servicer
determines  within 60 days after maturity that the related borrower has obtained
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,  among other things,
the Master  Servicer  determines  that the related  borrower  has  obtained,  or
reasonably  expects that the related  borrower  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 or 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);


                                      S-58
<PAGE>
<PAGE>



               (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

               (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 additional
information  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.


                                      S-59
<PAGE>
<PAGE>



        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
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


                                      S-60
<PAGE>
<PAGE>


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.  To the extent that (a) the  aggregate of any
Prepayment Interest Shortfalls incurred during any Collection Period exceeds (b)
any  Compensating  Interest  Payment made by the Master Servicer with respect to
the following  Distribution  Date,  such excess (the "Net  Aggregate  Prepayment
Interest  Shortfall" for such Distribution Date) will be allocable in respect of
the Offered  Certificates as and to the extent  described under  "DESCRIPTION OF
THE CERTIFICATES--Distributions--Interest Distribution Amount" herein.

        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 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,  the  Depositor,  the Majority  Subordinate
Holder (as defined herein) or the holders of REMIC Residual  Certificates 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.


                                      S-61
<PAGE>
<PAGE>


        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; 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 an  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  prior to acting,  and the  provisions  of the Pooling and
Servicing Agreement relating thereto or requiring such 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.  For purposes of the foregoing,
the Class A-1 and Class A-2 Certificates  will be treated as a single Class and,
if appropriate, will collectively constitute the Controlling Class.

        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 the letter
portions of their Class  designations (with any such allocation to the Class A-1
and Class A-2 Certificates being made on a pro rata basis), 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")


                                      S-62
<PAGE>
<PAGE>


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 (as defined herein).

        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.  Except as otherwise  described  herein,  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):

        (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;  and
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 or object to 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 or object to 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 and certain
other limited  sales);  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 or object to 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
Controlling  Class)  within  seven days of  receipt by the  Trustee of a written
notice of such rejection from the Special Servicer. The Special Servicer will be
required to prepare  and/or  deliver to the  Trustee,  and the  Trustee  will be
required to deliver to the  arbitrator,  a present value  analysis and any other
relevant information within five days of the selection of such arbitrator by the
Trustee.  The  arbitrator  will be instructed to 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.  In  addition,  the
arbitrator will be instructed to (i) select a course of action based solely upon
the  recommendations  provided by the Operating Adviser and the Special Servicer
(rather  than on an



                                      S-63
<PAGE>
<PAGE>


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.

        No  direction  of the  Operating  Adviser  may (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  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)  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.

        Compensation  of  the  Operating  Adviser.  The  Pooling  and  Servicing
Agreement  will not provide  for any  compensation  to be paid to the  Operating
Adviser out of the Trust Fund.

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


                                      S-64
<PAGE>
<PAGE>


person acting as Extension Adviser,  an election of an 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 or direction  from
an Extension  Adviser  prior to acting,  and the  provisions  of the Pooling and
Servicing Agreement relating thereto or requiring such 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 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.

        Compensation  of  the  Extension  Adviser.  The  Pooling  and  Servicing
Agreement  will not provide  for any  compensation  to be paid to the  Extension
Adviser out of the Trust Fund.


                                      S-65
<PAGE>
<PAGE>




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,  penalty interest 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.

        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 or
Special  Servicer,  as  applicable,  to use  reasonable  efforts  to  cause  the
mortgagor on each Mortgage Loan to maintain  insurance  policies with respect to
the related Mortgaged  Property 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 or Special Servicer, as applicable,  is to cause
the mortgagor to obtain the required  insurance coverage from Qualified Insurers
(as defined below). If any mortgagor fails to maintain such insurance,  then the
Master Servicer is required,  to the extent that the Trustee as mortgagee has an
insurable  interest,  to cause the  foregoing  insurance to be  maintained.  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.

        For purposes of the foregoing,  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 of  Standard & Poor's
and, if rated  thereby,  Fitch (or, in the case of either  Rating  Agency,  such
other  rating as has


                                      S-66
<PAGE>
<PAGE>


         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 cash 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.

        Each of the Master Servicer,  the Special Servicer and any single holder
of Certificates representing more than 50% of the Voting Rights allocated to the
Controlling Class (the "Majority Subordinate Holder") will be entitled,  without
the consent of, and without  regard to any objection by, the Operating  Adviser,
prior to such Mortgage Loan being  offered to any third  parties,  to purchase a
defaulted  Mortgage  Loan at a  price  equal  to the  unpaid  principal  balance
thereof,  together  with  accrued  and unpaid  interest  thereon (at the related
Mortgage Rate) through the Due Date in the Collection Period of purchase and all
related reimbursable servicing expenses.

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 Extension") or (ii) the Special Servicer 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.  Costs  incurred by the
Special  Servicer in obtaining any such  extension of time or opinion of counsel
will be expenses of the Trust Fund.

        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


                                      S-67
<PAGE>
<PAGE>


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 quarterly and annual operating  statements of each Mortgaged Property
and to cause quarterly and annual  operating  statements to be prepared for each
REO  Property.  However,  certain of the  Mortgage  Loans do not provide for the
borrower to deliver quarterly operating statements. Furthermore, there can be no
assurance that any operating statements required to be delivered will in fact be
delivered, and neither the Master Servicer nor the Special Servicer is likely to
have any practical means of compelling such delivery.

        Copies of the  inspection  reports  and,  to the extent  collected,  the
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.


                                      S-68
<PAGE>
<PAGE>



                         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 twelve classes (each, a "Class") to be
designated  as: (i) the Class A-1  Certificates  and the Class A-2  Certificates
(collectively,  the  "Class A  Certificates");  (ii) the  Class IO  Certificates
(collectively with the Class A Certificates,  the "Senior Certificates");  (iii)
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 with the Senior Certificates,  the "REMIC Regular  Certificates");
and (iv) the Class R-I  Certificates,  the Class R-II Certificates and the Class
R-III  Certificates  (collectively,   the  "REMIC  Residual  Certificates"  and,
collectively  with the Class B,  Class C,  Class D, Class E, Class F and Class G
Certificates, the "Subordinate Certificates").

        Only the Class A-1, Class A-2, 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 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



                                      S-69
<PAGE>
<PAGE>


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-1,  Class A-2, 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
                CLASS OF CERTIFICATES                 CERTIFICATE BALANCE    PERCENTAGE OF
                ---------------------                 ------------------- INITIAL POOL BALANCE
                                                                          --------------------
<S>                                                         <C>                        <C>    
Class A-1 Certificates...............................  $50,000,000               23.58%
Class A-2 Certificates...............................  $81,468,000               38.42%
Class B Certificates.................................  $14,843,000                7.00%
Class C Certificates.................................  $14,843,000                7.00%
Class D Certificates.................................  $ 9,542,000                4.50%
                                                       ------------              ------
  Total                                                $170,696,000              80.50%
                                                       ============              =====

</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 $41,349,634,  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. See  "--Distributions"  and
"--Subordination; Allocation of Losses and Certain Expenses" below.

        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  five
components (each, a "Component"):  (a) the Certificate  Balance of the Class A-1
Certificates  outstanding  from  time to time  ("Component  A-1" of the Class IO
Notional  Amount);  (b) the  Certificate  Balance of the Class A-2  Certificates
outstanding from time to time ("Component A-2" of the Class IO Notional Amount);
(c) the Certificate Balance of the Class B Certificates outstanding from time to
time  ("Component  B" of the  Class IO  Notional  Amount);  (d) the  Certificate
Balance of the Class C Certificates outstanding from time to time ("Component C"
of the Class IO Notional Amount); and (e) 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  not  otherwise
payable in respect of the other Classes of Certificates.


                                      S-70
<PAGE>
<PAGE>


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  1.7265%  per annum.  With
respect to each Distribution Date subsequent to the initial  Distribution  Date,
up to and including  the  Distribution  Date in January 2006,  the Pass- Through
Rate for the Class IO Certificates will be a variable rate equal to the weighted
average of the  Component  A-1 Rate (fixed at 0.5344% per annum),  the Component
A-2 Rate (a variable rate initially equal to 2.4036% per annum), the Component B
Rate (a variable  rate  initially  equal to 2.0572% per annum),  the Component C
Rate (a variable rate initially  equal to 1.8828% per annum) and the Component D
Rate (a variable rate  initially  equal to 1.4349% 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 or letter and number 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  A-2 Rate,  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   Pass-Through   Rate  for  the  Class  A-2
Certificates,  in the case of the Component A-2 Rate, (ii) the Pass-Through Rate
for the Class B  Certificates,  in the case of the  Component B Rate,  (iii) the
Pass-Through  Rate for the Class C Certificates,  in the case of the Component C
Rate, and (iv) the Pass-Through  Rate for the Class D Certificates,  in the case
of the Component D Rate.  With respect to each  Distribution  Date subsequent to
the Distribution  Date in January 2006, the Pass-Through  Rate applicable to the
Class IO Certificates will be 0% per annum.

        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 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  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-71
<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
(without duplication) 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  commencement  of  business on the second
        business day prior to such Distribution  Date,  exclusive of any portion
        thereof that represents one or more of the following:

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

                      (ii) Prepayment Premiums and assumption fees;

                      (iii) amounts  collected  subsequent  to  the  end  of the
               related Collection Period;

                      (iv) amounts  that  are  payable  or  reimbursable  to any
               person other than the Certificateholders; and

                      (v) amounts not required to be deposited therein.

               (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.


                                      S-72
<PAGE>
<PAGE>



        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 such date, 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 respective
        Classes  of  Senior  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 each prior
        Distribution Date;

               (2) to distributions of principal to the holders of the Class A-1
        Certificates and the holders of the Class A-2 Certificates (allocable as
        between such Classes of  Certificateholders  as described  below), in an
        amount (not to exceed the then aggregate outstanding Certificate Balance
        of such Classes 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-1 Certificates
        and the holders of the Class A-2  Certificates,  pro rata in  accordance
        with the respective amounts reimbursable on such Classes of Certificates
        on such  Distribution Date as described in this clause (3), to reimburse
        such holders for all Realized Losses and Additional Trust Fund Expenses,
        if any,  previously  deemed allocated to each 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 each prior Distribution Date;

               (5) if the  Class  A-1  and  Class  A-2  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-1 and/or Class
        A-2 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 each prior Distribution Date;

               (8) if the Class  A-1,  Class A-2 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-1, Class A-2
        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 each prior Distribution Date;

                                      S-73
<PAGE>
<PAGE>



               (11)  if  the  Class  A-1,   Class  A-2,  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-1, Class A-2,
        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  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 each prior Distribution Date;

               (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 each prior Distribution Date;

               (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 each prior Distribution Date;

               (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 the letter portions of their Class





                                      S-74
<PAGE>
<PAGE>

         designations, 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.

        On each  Distribution  Date  prior  to the  earlier  of (i) the  Class A
Principal  Distribution  Cross-Over Date and (ii) the final Distribution Date in
connection  with  the  termination  of the  Trust  Fund,  all  distributions  of
principal on the Class A-1 and Class A-2  Certificates  will be paid,  first, to
holders of the Class A-1  Certificates,  until the  Certificate  Balance of such
Class of  Certificates  is reduced to zero,  and  thereafter,  to holders of the
Class  A-2  Certificates,  until  the  Certificate  Balance  of  such  Class  of
Certificates  is reduced  to zero.  On each  Distribution  Date on and after the
Class A Principal  Distribution  Cross-Over  Date, and in any event on the final
Distribution  Date  in  connection  with  the  termination  of the  Trust  Fund,
distributions of principal on the Class A-1 and Class A-2  Certificates  will be
paid to holders of such two Classes of  Certificates,  pro rata,  in  accordance
with their respective Certificate Balances outstanding immediately prior to such
Distribution  Date,  until  the  Certificate  Balance  of  each  such  Class  of
Certificates is reduced to zero. The "Class A Principal Distribution  Cross-Over
Date" will be the first Distribution Date as of which the aggregate  Certificate
Balance  of the Class A-1 and Class  A-2  Certificates  outstanding  immediately
prior thereto  equals or exceeds the sum of (a) the aggregate  Stated  Principal
Balance of the Mortgage Pool that will be outstanding immediately following such
Distribution Date, plus (b) the lesser of (i) the Principal  Distribution Amount
for such  Distribution  Date and (ii) the portion of the Available  Distribution
Amount for such  Distribution  Date that will remain after the  distributions of
interest to be made on the Senior  Certificates on such  Distribution  Date have
been so made.

        Distributions in respect of the Principal Distribution Amount,  together
with the  distributions  contemplated by clause (22) above,  will constitute the
only distributions of principal on the respective Classes of Certificates.  With
respect  to  any  Distribution   Date,  the  amounts,   if  any,  available  for
distribution  in  accordance  with clause (22) above  ("Excess Cash Flow") would
generally  be  expected  to equal the sum of (1) 1/12 of the  product of (a) the
Certificate Balance of the Class A-1 Certificates  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  Pass-Through  Rate for the Class A-1  Certificates and the Component A-1
Rate,  (2)  1/12  of the  product  of (x) any  excess  of the  aggregate  Stated
Principal Balance of the Mortgage Pool over the aggregate Certificate Balance of
the Principal Balance Certificates,  in each case outstanding  immediately prior
to such Distribution  Date,  multiplied by (y) the Weighted Average Net Mortgage
Rate for such Distribution  Date, and (3) if such Distribution Date occurs after
January  2006,  an amount equal to what would  otherwise  have been the Interest
Distribution  Amount for the Class IO Certificates  for such  Distribution  Date
assuming that such Distribution Date instead occurred during or prior to January
2006.  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 any Class of REMIC Regular  Certificates  for any  Distribution  Date
(or, in the case of the Class IO Certificates,  for any Distribution  Date up to
and  including  the  Distribution  Date in January  2006) 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 any  Net
Aggregate   Prepayment  Interest  Shortfall  for  such  Distribution  Date.  The
"Interest   Distribution   Amount"  for  the  Class  IO  Certificates   for  any
Distribution Date after the Distribution Date in January 2006 will be zero.


                                      S-75
<PAGE>
<PAGE>


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
one  month's  interest  at the  Weighted  Average  Net  Mortgage  Rate  for such
Distribution  Date  accrued on the  aggregate  Stated  Principal  Balance of the
Mortgage Pool outstanding immediately prior to such Distribution Date.

         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

               (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


                                      S-76
<PAGE>
<PAGE>

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.  On each Distribution Date up to and including the
earlier  of (i) the  Distribution  Date on which the  Offered  Certificates  are
retired and (ii) the Distribution  Date in January 2006, any Prepayment  Premium
actually  collected on the Mortgage Loans during the related  Collection  Period
will be distributed 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,  up  to  and  including  the Distribution  Date  in  January
2006,  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.  For
purposes of the foregoing, that portion of the Principal Distribution Amount for
any Distribution Date that represents  Scheduled  Payments and Assumed Scheduled
Payments will be deemed  distributed  prior to principal  prepayments  and other
amounts constituting part of such Principal Distribution Amount.

        Any  Prepayment  Premiums  actually  collected on the Mortgage Loans and
distributable  following  the  earlier  of (i)  the  retirement  of the  Offered
Certificates and (ii) the Distribution Date in January 2006, will be distributed
in respect of the REMIC Residual Certificates.

        The  "Adjusted  Treasury  Yield"  applicable  to any  Class  of  Offered
Certificates for purposes of allocating any Prepayment Premium will be an annual
rate equal to the monthly  equivalent yield of the sum of (a) 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)
0.50%.

SUBORDINATION; ALLOCATION OF LOSSES AND CERTAIN EXPENSES

        The rights of the  holders  of the  respective  Classes  of  Subordinate
Certificates to receive  distributions  of amounts  collected or advanced on the
Mortgage  Loans will, in the case of each such Class,  be  subordinated,  to the
extent described herein, to the rights of the holders of the Senior Certificates
and each other Class of  Subordinate  Certificates,  if any, with a letter Class
designation  that is  earlier  in  alphabetical  order.  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-1 Certificates and the holders of
the  Class A-2  Certificates  of  principal  in an  amount  equal to the  entire
respective Certificate Balances of such Classes 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



                                      S-77
<PAGE>
<PAGE>

holders  of such  Classes  of  Certificates  of  principal  equal to the  entire
respective Certificate Balances of such 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-1 and Class A-2  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
Balances of such Classes 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-1 and Class A-2 Certificates,  the percentage  interest in the Trust
Fund  evidenced  by such  Classes  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 two Classes of Class A
Certificates  by the  Subordinate  Certificates.  Following  retirement  of both
Classes 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 letter Class designations that are later in alphabetical order.

        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 Certificate Balances of the
Class G, Class F, Class E,  Class D,  Class C and Class B  Certificates  will be
reduced, sequentially in that order, until such deficit (or, in the case of each
such Class,  the  related  Certificate  Balance)  is reduced to zero  (whichever
occurs  first).  If any  portion  of such  deficit  remains  at such time as the
Certificate  Balances of such Classes of Certificates  are reduced to zero, then
the respective  Certificate Balances of the Class A-1 Certificates and Class A-2
Certificates will be reduced,  pro rata in accordance with the relative sizes of
the remaining  Certificate Balances of such Classes of Certificates,  until such
deficit (or each such Certificate  Balance) is reduced to zero. 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



                                      S-78
<PAGE>
<PAGE>


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,  (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,  and (v) any other  expense of the Trust Fund for which  there is no
corresponding  collection  from the  related  borrower.  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 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.


                                      S-79
<PAGE>
<PAGE>



        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 Offered  Certificates,  subject in the case of each Class thereof
to the distribution priorities described herein.

APPRAISAL REDUCTIONS

        Upon the earliest of (i) the date on which any  Mortgage  Loan becomes a
Modified  Mortgage Loan (as defined below),  (ii) the 120th day (or, in the case
of a Modified  Mortgage  Loan,  the 30th day)  following  the  occurrence of any
uncured delinquency in Monthly Payments with respect to any Mortgage Loan, (iii)
the date on which a receiver is  appointed  and  continues  in such  capacity in
respect of the Mortgaged  Property  securing any Mortgage Loan and (iv) 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
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.


                                      S-80
<PAGE>
<PAGE>



        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 or other valuation, 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 that were applied to (A) reduce the respective  Certificate
        Balance thereof and (B) reimburse  Realized Losses and Additional  Trust
        Fund Expenses  previously deemed allocated  thereto;  (ii) the amount of
        distributions,  if any, made on such Distribution Date to the holders of
        each Class of Offered  Certificates  allocable  to (A)  interest and (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
        repurchase proceeds,  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 income (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, 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; (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




                                      S-81
<PAGE>
<PAGE>

        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) and (ii) 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:  (i) certain of
        the 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 borrowers 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 (ii) 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,  remaining  term to maturity,  DSCR,  net interest  portion of the
        Monthly  Payment  and  principal  portion of the Monthly  Payment  (such
        loan-by-loan  listing to also be made  available  electronically  by the
        Master Servicer or the Trustee).

        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 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


                                      S-82
<PAGE>
<PAGE>

        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 (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 borrower 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 borrower 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
        of Specially  Serviced Mortgage Loans and REO Properties) is required to
        use 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.


                                      S-83
<PAGE>
<PAGE>



        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  relevant  distribution  information
provided to such  Certificateholder  in the monthly Distribution Date Statements
and such other  information as may be required to enable  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  and,  if their  beneficial  ownership  interests  in the
Offered  Certificates  can  be  verified,  to  Certificate  Owners.  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  "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 quarterly and 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


                                      S-84
<PAGE>
<PAGE>


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-1                     September 20, 2001
                  Class A-2                     November 20, 2004
                  Class B                       September 20, 2005
                  Class C                       October 20, 2005
                  Class D                       January 20, 2006
</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(s) 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 expected to exceed the scheduled rate
of payments,  and could exceed such scheduled rate by a substantial  amount, the
actual  final  Distribution  Date(s)  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  Distribution  Date in  January  2028  (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.


                                      S-85
<PAGE>
<PAGE>


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  (exclusive of interest on Advances) 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
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.  In  addition,  distributions  on the  Class A-1 and Class A-2
Certificates on the final  Distribution  Date will be allocated between such two
Classes  of   Certificates,   pro  rata  in  accordance  with  their  respective
Certificate Balances outstanding immediately prior to such Distribution Date.

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,  bank, trust company
or  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 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
(the "Trustee's 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


                                      S-86
<PAGE>
<PAGE>


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 60674  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  Balances thereof are reduced to
zero, and will  thereafter be  distributable  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.  In  addition,  except  under  the  limited  circumstances
described herein, the Principal  Distribution Amount for each Distribution Date,
to the extent  distributable on the Class A Certificates,  will be distributable
entirely in respect of the Class A-1 Certificates, until the Certificate Balance
thereof  is  reduced to zero,  and only  thereafter  in respect of the Class A-2
Certificates.  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).


                                      S-87
<PAGE>
<PAGE>


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 Class of  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 the letter portions of their Class designations (with any
such allocation to the Class A-1 and Class A-2 Certificates  being made on a pro
rata basis), in each such 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 Certificates on a pro rata basis.

        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, Lockout Periods,  provisions requiring
the payment of Prepayment  Premiums and amortization  terms that require Balloon


                                      S-88
<PAGE>
<PAGE>



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.

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 annualized percentage of
the outstanding principal balance of the Mortgage Loans at the beginning of each
period.  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.


                                      S-89
<PAGE>
<PAGE>



        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
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-1,
Class  A-2,  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 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  are  accompanied  by  Prepayment  Premiums
calculated on the basis of a 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) the Mortgage
Loans  have the  characteristics  described  herein  under  "DESCRIPTION  OF THE
MORTGAGE POOL", (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 in
March 1996, and (xii) the Certificates will be issued on February 29, 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-90
<PAGE>
<PAGE>
<TABLE>
<CAPTION>


                    PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
                 CLASS A-1 CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR


                                             PREPAYMENT ASSUMPTION (CPR)

      DATE               0%             5%             10%             20%              25%
      ----               --             --             ---             ---              ---

<S>                     <C>             <C>            <C>             <C>              <C> 
Closing Date.....       100%            100%           100%            100%             100%

February 1997....         95              95             95              95               95

February 1998....         91              90             89              87               87

February 1999....         63              62             62              61               61

February 2000....         32              29             26              19               16

February 2001....         17               9              2               0                0

February 2002....          0               0              0               0                0

February 2003....          0               0              0               0                0

February 2004....          0               0              0               0                0

February 2005....          0               0              0               0                0

February 2006              0               0              0               0                0
and
  thereafter.....

Weighted
  Average
  Life (in
  years).........       3.47            3.35           3.25            3.13             3.10

</TABLE>


<TABLE>
<CAPTION>

                    PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
                 CLASS A-2 CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR


                                             PREPAYMENT ASSUMPTION (CPR)

      DATE               0%             5%             10%             20%              25%
      ----               --             --             ---             ---              ---

<S>                     <C>             <C>            <C>             <C>              <C> 
Closing Date.....       100%            100%           100%            100%             100%

February 1997....        100             100            100             100              100

February 1998....        100             100            100             100              100

February 1999....        100             100            100             100              100

February 2000....        100             100            100             100              100

February 2001....        100             100            100              93               90

February 2002....         40              40             39              39               38

February 2003....          7               6              5               3                3

February 2004....          4               3              1               0                0

February 2005....          0               0              0               0                0

February 2006              0               0              0               0                0
and
  thereafter.....

Weighted
  Average
  Life (in
  years).........       6.20            6.16           6.12            6.01             5.95



                                      S-91
<PAGE>
<PAGE>




</TABLE>
<TABLE>
<CAPTION>
                    PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
                  CLASS B CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR


                                             PREPAYMENT ASSUMPTION (CPR)

      DATE               0%             5%             10%             20%              25%
      ----               --             --             ---             ---              ---

<S>                     <C>             <C>           <C>             <C>               <C> 
Closing Date.....       100%            100%          100%            100%              100%

February 1997....        100             100           100             100               100

February 1998....        100             100           100             100               100

February 1999....        100             100           100             100               100

February 2000....        100             100           100             100               100

February 2001....        100             100           100             100               100

February 2002....        100             100           100             100               100

February 2002....        100             100           100             100               100

February 2003....        100             100           100             100               100

February 2004....        100             100           100              93                87

February 2005....         65              60            56              49                46

February 2006              0               0             0               0                 0
and
  thereafter.....

Weighted
  Average
  Life (in
  years).........       9.27            9.22          9.16            8.99              8.89

</TABLE>


<TABLE>
<CAPTION>
                    PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
                  CLASS C CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR


                                              PREPAYMENT ASSUMPTION (CPR)

      DATE               0%             5%             10%             20%               25%
      ----               --             --             ---             ---               ---

<S>                     <C>             <C>            <C>            <C>               <C> 
Closing Date.....       100%            100%           100%           100%              100%

February 1997....        100             100            100            100               100

February 1998....        100             100            100            100               100

February 1999....        100             100            100            100               100

February 2000....        100             100            100            100               100

February 2001....        100             100            100            100               100

February 2002....        100             100            100            100               100

February 2003            100             100            100            100               100

February 2004....        100             100            100            100               100

February 2005....        100             100            100            100               100

February 2006              0               0              0              0                 0
and
  thereafter.....

Weighted
  Average
  Life (in
  years).........       9.63            9.62           9.62           9.61              9.60

</TABLE>


                                      S-92
<PAGE>
<PAGE>



<TABLE>
<CAPTION>
                    PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
                  CLASS D CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR


                                             PREPAYMENT ASSUMPTION (CPR)

      DATE               0%             5%             10%             20%              25%
      ----               --             --             ---             ---              ---

<S>                     <C>             <C>            <C>            <C>              <C> 
Closing Date.....       100%            100%           100%           100%             100%

February 1997....        100             100            100            100              100

February 1998....        100             100            100            100              100

February 1999....        100             100            100            100              100

February 2000....        100             100            100            100              100

February 2001....        100             100            100            100              100

February 2002....        100             100            100            100              100

February 2003....        100             100            100            100              100

February 2004....        100             100            100            100              100

February 2005....        100             100            100            100              100

February 2006              0               0              0              0                0
and
  thereafter.....

Weighted
  Average
  Life (in
  years).........       9.69            9.68           9.67           9.66             9.65

</TABLE>


                                      S-93
<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  evidence 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 evidence the sole class of "residual interests"
in REMIC II, (e) the REMIC  Regular  Certificates  will  evidence  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 evidence the sole class of
"residual   interests"   in  REMIC  III.   See  "CERTAIN   FEDERAL   INCOME  TAX
CONSEQUENCES--REMICs" in the Prospectus.

        The Offered  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 0%. No
representation  is made that the Mortgage Loans will not prepay or that, if they
do, they will prepay at any  particular  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-94
<PAGE>
<PAGE>



                              ERISA CONSIDERATIONS

        A fiduciary of any employee  benefit  plan or other  retirement  plan or
arrangement,  including individual retirement accounts,  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 purchase,  the Class A Certificates  continue to satisfy the
third and fourth  general  conditions  set forth


                                      S-95
<PAGE>
<PAGE>

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
Class A 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 would be satisfied. In addition to
making its own  determination  as to the  availability  of the exemptive


                                      S-96
<PAGE>
<PAGE>

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  101.8489%  of  the  initial  aggregate
Certificate Balance of the Offered Certificates,  plus accrued interest from the
Cut-off Date.


                                      S-97
<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.

        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  each  Class  of  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-98
<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-99
<PAGE>
<PAGE>



<TABLE>
<CAPTION>
                         INDEX OF PRINCIPAL DEFINITIONS

                                                                                          PAGE


<S>                                                                                         <C>
30/360 basis   ...........................................................................S-42
Additional Trust Fund Expenses......................................................S-12, S-79
Advance        ...........................................................................S-80
Appraisal Reduction Amount................................................................S-80
Assumed Final Distribution Date............................................................S-1
Assumed Net Cash Flow.....................................................................S-46
Assumed Scheduled Payment...........................................................S-20, S-76
Available Distribution Amount.......................................................S-15, S-72
Balloon Payment............................................................................S-8
Cap Source Loans..........................................................................S-42
Certificate Balance..................................................................S-2, S-11
Certificate Owner.........................................................................S-69
Certificate Registrar.....................................................................S-84
Certificateholders..................................................................S-10, S-72
Certificates   .................................................................S-1, S-4, S-69
Class          .................................................................S-1, S-4, S-69
Class A Certificates......................................................................S-69
Class A Principal Distribution Cross-Over Date............................................S-75
Class IO Notional Amount.......................................................S-2, S-12, S-70
Closing Date   ............................................................................S-6
ClubHouse Borrowers.......................................................................S-39
ClubHouse Crossed Borrowers...............................................................S-39
ClubHouse Crossed Mortgages...............................................................S-39
ClubHouse Franchisor......................................................................S-41
ClubHouse Manager.........................................................................S-41
ClubHouse Properties......................................................................S-39
Code           .....................................................................S-28, S-94
Collection Period...................................................................S-14, S-71
Comparative Financial Status Report.......................................................S-82
Compensating Interest Payment.......................................................S-23, S-60
Component      .....................................................................S-12, S-70
Component A    ...........................................................................S-70
Component B    ...........................................................................S-70
Component C    ...........................................................................S-70
Component D    ...........................................................................S-70
Corrected Mortgage Loan...................................................................S-58
CPR            ...........................................................................S-89
Custodian      ...........................................................................S-55
Cut-off Date   .......................................................................S-1, S-6
Definitive Certificate....................................................................S-69
Delinquent Loan Status Report.............................................................S-82
Depositor      .......................................................................S-1, S-4
Determination Date..................................................................S-14, S-71
Distribution Date..............................................................S-2, S-14, S-72
Distribution Date Statement...............................................................S-81
DSCR           ...........................................................................S-45
DTC            ......................................................................S-6, S-69

                                     S-100
<PAGE>
<PAGE>

<CAPTION>

                                                                                          Page

<S>                                                                                         <C>
DTC Rules      ...........................................................................S-70
Due Date       ............................................................................S-8
Duff & Phelps  ...........................................................................S-95
ERISA          .....................................................................S-29, S-95
Excess Cash Flow....................................................................S-18, S-75
Excluded Plan  ...........................................................................S-96
Exemption      ...........................................................................S-95
Extension Adviser....................................................................S-5, S-64
Fitch          ......................................................................S-1, S-29
Form 8-K       ...........................................................................S-57
GAAP           ...........................................................................S-48
GLA            ...........................................................................S-39
Greenwich      ...........................................................................S-42
Greenwich Loans...........................................................................S-42
Gross Room Revenues.......................................................................S-41
Historical Loan Modification Report.......................................................S-82
Historical Loss Estimate Report...........................................................S-83
Hotel Loan     ...........................................................................S-46
Individual ClubHouse Loan.................................................................S-39
Initial Pool Balance............................................................S-1, S-6, S-36
Interest Distribution Amount........................................................S-19, S-75
IRS            ...........................................................................S-94
Loan Portfolio Analysis System............................................................S-84
Lockout Expiration Date..............................................................S-8, S-42
Lockout Period ......................................................................S-8, S-42
LPAS           ...........................................................................S-84
Majority Subordinate Holder...............................................................S-67
Master Servicer......................................................................S-4, S-59
Master Servicing Fee......................................................................S-60
Master Servicing Fee Rate.................................................................S-60
Midland        ......................................................................S-4, S-59
Modeling Assumptions......................................................................S-90
Modified Mortgage Loan....................................................................S-81
Monthly Payments...........................................................................S-8
Moody's        ...........................................................................S-95
Mortgage       ...........................................................................S-36
Mortgage File  ...........................................................................S-55
Mortgage Loan Purchase Agreement..........................................................S-55
Mortgage Loan Seller......................................................S-2, S-6, S-42, S-55
Mortgage Loans .................................................................S-1, S-6, S-36
Mortgage Note  ...........................................................................S-36
Mortgage Pool  ............................................................................S-1
Mortgage Rates ............................................................................S-8
Mortgaged Property..............................................................S-1, S-7, S-36
Multifamily Loan..........................................................................S-45
Net Aggregate Prepayment Interest Shortfall.........................................S-24, S-61
Net Mortgage Rate...................................................................S-13, S-71
Nonrecoverable P&I Advance................................................................S-80
Normalized Leasing Commissions............................................................S-47
Normalized Tenant Improvement Costs.......................................................S-47

                                     S-101
<PAGE>
<PAGE>


                                                                                          Page
<CAPTION>

<S>                                                                               <C>  <C>  <C>
Offered Certificates............................................................S-1, S-4, S-69
OID Regulations...........................................................................S-94
Open Period    ...........................................................................S-42
Operating Adviser....................................................................S-5, S-62
Operating Statement Analysis..............................................................S-83
P&I Advance    .....................................................................S-22, S-79
Participants   ...........................................................................S-69
Pass-Through Rate..........................................................................S-2
Payment Differential......................................................................S-43
Plan           .....................................................................S-29, S-95
Pooling and Servicing Agreement.....................................................S-10, S-69
Prepayment Interest Excess..........................................................S-24, S-60
Prepayment Interest Shortfall.......................................................S-24, S-60
Prepayment Premium...................................................................S-8, S-42
Principal Balance Certificates.......................................................S-4, S-70
Principal Distribution Amount.......................................................S-19, S-76
Private Certificates............................................................S-2, S-4, S-69
Private Subordinate Certificates...............................................S-2, S-17, S-78
PTCE           ...........................................................................S-97
Purchase Price ...........................................................................S-55
Rated Final Distribution Date..............................................................S-1
Rating Agencies................................................................S-1, S-30, S-98
Realized Losses.....................................................................S-11, S-78
Redmond Borrower..........................................................................S-37
Redmond East Loan.........................................................................S-37
Redmond Management Agreement..............................................................S-38
Redmond Manager...........................................................................S-38
Redmond Replacement/Leasing Reserve.......................................................S-39
Reimbursement Rate..................................................................S-23, S-80
Related Proceeds..........................................................................S-80
REMIC          ......................................................................S-2, S-28
REMIC Provisions....................................................................S-64, S-66
REMIC Regular Certificates......................................................S-2, S-4, S-69
REMIC Residual Certificates.....................................................S-2, S-4, S-69
REO Extension  ...........................................................................S-67
REO Property   ......................................................................S-5, S-58
REO Status Report.........................................................................S-83
REO Tax        ...........................................................................S-67
Required Appraisal Loan...................................................................S-80
Resolution Fee ...........................................................................S-61
RFG Loans      ...........................................................................S-42
ROI Loan       ...........................................................................S-46
Salomon Conduit Loans.....................................................................S-42
Salomon Originated Loans..................................................................S-42
Scheduled Payment...................................................................S-20, S-76
Securities Act ...........................................................................S-69
Senior Certificates.................................................................S-24, S-69
Servicing Fees ...........................................................................S-61
Servicing Transfer Event..................................................................S-58
SMMEA          ...........................................................................S-97


                                     S-102
<PAGE>
<PAGE>


                                                                                          Page
<CAPTION>

<S>                                                                                         <C>
Special Servicer..........................................................................S-59
Special Servicing Fee.....................................................................S-61
Special Servicing Fee Rate................................................................S-61
Specially Serviced Mortgage Loans....................................................S-5, S-58
Specially Serviced Trust Fund Assets......................................................S-58
Standard & Poor's....................................................................S-1, S-30
Stated Principal Balance............................................................S-14, S-71
Subordinate Certificates............................................................S-24, S-69
TNRCC          ...........................................................................S-44
Trailing Twelve Month Reports.............................................................S-45
Trust Fund     ................................................................S-1, S-10, S-69
Trustee        .......................................................................S-2, S-4
Trustee's Fee  ...........................................................................S-86
Uncovered Portion.........................................................................S-62
Underwriter    .................................................................S-1, S-4, S-97
Underwriting Agreement....................................................................S-97
Union Capital Loans.......................................................................S-42
Voting Rights  ...........................................................................S-85
Weighted Average Net Mortgage Rate..................................................S-13, S-71
Wichita ClubHouse Loan....................................................................S-39

</TABLE>


                                     S-103
<PAGE>
<PAGE>

                                                                         ANNEX A

<TABLE>
<CAPTION>

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

<CAPTION>
                                                                                                                      Remaining
                                                                                                                       Term to
                                                                 % of Initial                                       Maturity as of
                               Original         Cut-off Date         Pool    Mortgage      Annual Debt    Maturity   the Cut-off
Loan ID                       Balance(1)           Balance          Balance    Rate        Service(2)      Date       Date(mo.)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>               <C>                  <C>      <C>          <C>             <C>       <C>
  48                          $28,300,000       $28,276,818.05       13.34%   8.375%       $2,648,308      1/1/06    119
  11                          $11,850,000       $11,745,453.79        5.54%   9.550%       $1,200,886      9/1/01    67
  26                          $11,700,000       $11,623,738.39        5.48%   8.875%       $1,166,237      7/1/98    29
  42                           $8,070,500        $8,016,048.25        3.78%   9.850%         $839,178     12/1/01    70
  43                           $7,423,700        $7,372,416.02        3.48%   9.350%         $739,765     12/1/01    70
  22                           $7,000,000        $6,956,250.78        3.28%  10.750%         $787,864     12/1/01    70
  53                           $6,950,000        $6,945,453.74        3.28%   8.125%         $619,243      1/1/06    119
  23                           $6,972,000        $6,937,843.51        3.27%  11.000%         $796,752      1/1/00    47
  24                           $6,700,000        $6,654,398.71        3.14%  10.625%         $755,298      2/1/02    72
  33                           $6,040,000        $6,002,015.08        2.83%   8.700%         $638,203     10/1/05    116
  52                           $5,550,000        $5,539,426.23        2.61%   8.625%         $541,903     12/1/02    82
  25                           $5,500,000        $5,425,636.93        2.56%  10.875%         $675,639      3/1/00    49
  37                           $5,300,000        $5,285,711.13        2.49%   9.000%         $533,729     11/1/05    117
  38                           $5,300,000        $5,280,477.95        2.49%   8.875%         $528,295     10/1/02    80
  5                            $5,300,000        $5,255,595.97        2.48%  10.100%         $562,841      9/1/01    67
  34                           $5,210,000        $5,177,234.86        2.44%   8.700%         $550,503     10/1/05    116
  49                           $5,100,000        $5,094,407.59        2.40%   9.000%         $492,429     12/1/05    118
  29                           $4,960,000        $4,937,059.29        2.33%   8.870%         $494,202      9/1/02    79
  30                           $4,875,000        $4,860,915.58        2.29%   8.800%         $462,310      9/1/05    115
  35                           $4,880,000        $4,849,310.18        2.29%   8.700%         $515,634     10/1/05    116
  36                           $4,870,000        $4,839,373.06        2.28%   8.700%         $514,578     10/1/05    116
  51                           $4,700,000        $4,695,446.00        2.21%   8.500%         $454,148      1/1/03    83
  27                           $4,612,500        $4,597,096.89        2.17%   9.000%         $445,359      8/1/02    78
  54                           $4,600,000        $4,595,723.06        2.17%   8.750%         $453,823      1/1/06    119
  12                           $4,460,000        $4,426,948.93        2.09%   9.750%         $459,819     11/1/04    105
  28                           $3,800,000        $3,780,115.19        1.78%   9.250%         $390,510      8/1/05    114
  21                           $3,800,000        $3,721,095.78        1.75%  10.625%         $459,096     10/1/99    44
  50                           $3,650,000        $3,646,389.99        1.72%   8.375%         $349,007      1/1/06    119
  31                           $3,410,000        $3,400,148.15        1.60%   8.800%         $323,380      9/1/05    115
  47                           $3,400,000        $3,376,535.10        1.59%   7.950%         $339,999     10/1/05    116
  32                           $2,600,000        $2,580,575.06        1.22%   9.620%         $275,200      5/1/02    75
  20                           $2,575,000        $2,536,027.82        1.20%  10.125%         $283,516      8/1/99    42
  1                            $1,875,000        $1,858,629.98        0.88%   9.900%         $195,793      8/1/01    66
  9                            $1,860,000        $1,845,537.65        0.87%   9.850%         $193,404     10/1/01    68
  6                            $1,825,000        $1,798,450.94        0.85%  10.010%         $199,160      8/1/01    66
  13                           $1,500,000        $1,492,412.83        0.70%  10.450%         $163,981      2/1/05    108
  8                            $1,350,000        $1,342,374.81        0.63%  10.700%         $150,615     12/1/01    70
  4                            $1,275,000        $1,260,809.55        0.59%  10.450%         $143,914     11/1/01    69
  10                           $1,140,000        $1,131,135.91        0.53%   9.850%         $118,538     10/1/01    68
  7                              $920,000          $910,907.81        0.43%  11.160%         $109,484     11/1/01    69
  14                             $900,000          $895,682.07        0.42%  10.700%         $100,410      2/1/05    108
  2                              $600,000          $594,761.51        0.28%   9.900%          $62,654      8/1/01    66
  3                              $487,500          $483,243.82        0.23%   9.900%          $50,906      8/1/01    66

   43 Loans/Total/Wtd. Avg.  $213,191,203      $212,045,633.94      100.00%   9.256%      $21,786,515                88
</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>

<TABLE>
<CAPTION>

                                  Original    Remaining
                                Amortization Amortization
 Loan ID Property Name            Term(mo.)   Term(mo.)  Prepayment Penalty Restrictions
- ---------------------------------------------------------------------------------------------------------------------------
<S>      <C>                         <C>       <C>     <C>
   48    Redmond East                324       323     Lockout then Greater of 1%/Yield Maint.
   11    Emerald Bay                 360       343     Yield Maint. then Declining Pct.
   26    Raritan Mall                300       293     Lockout then Declining Pct.
   42    Kings Bridge                360       346     Greater of 1%/Yield Maint. then Declining Pct.
   43    Brookgreen/Lantana          360       346     Greater of 1%/Yield Maint. then Declining Pct.
   22    Vista Hills                 348       334     Lockout then Yield Maint.
   53    Lansbury Village Apts.      360       359     Lockout then Greater of 1%/Yield Maint.
   23    Plymouth Park               360       347     Lockout then Yield Maint.
   24    Peach Festival              324       312     Lockout then Yield Maint.
   33    Omaha                       240       236     Yield Maint.
   52    Crossroads at Middlebury    300       298     Lockout then Greater of 1%/Yield Maint.
   25    Goethals Park               240       229     Lockout then Yield Maint.
   37    Galleria                    300       297     Lockout then Yield Maint.
   38    Las Palmas                  300       296     Lockout then Yield Maint.
   5     Heritage Village            360       342     Yield Maint. then Declining Pct.
   34    Overland Park               240       236     Yield Maint.
   49    Luria Plaza                 360       358     Greater of 1%/Yield Maint. then Declining Pct.
   29    Northmoor Apartments        300       295     Lockout then Yield Maint.
   30    Colonial Oaks               360       355     Lockout then Yield Maint.
   35    Knoxville                   240       236     Yield Maint.
   36    Atlanta                     240       236     Yield Maint.
   51    Grove Park                  300       299     Lockout then Greater of 1%/Yield Maint.
   27    Manzanita Plaza             360       354     Lockout then Yield Maint.
   54    Strathmore S/C              300       299     Lockout then Greater of 1%/Yield Maint.
   12    West Harbor                 360       345     Yield Maint. then Declining Pct.
   28    Benchmark Crossing          300       294     Lockout then Yield Maint.
   21    42 West 48th Street         240       224     Lockout then Yield Maint.
   50    Edmond Plaza                300       299     Lockout then Greater of 1%/Yield Maint.
   31    Continental                 360       355     Lockout then Yield Maint.
   47    Wichita                     240       236     Yield Maint.
   32    Cross Creek                 300       291     Greater of 1%/Yield Maint. then Declining Pct.
   20    Dobbin Square               300       281     Lockout then Yield Maint.
   1     Ranch Park                  360       342     Yield Maint. then Declining Pct.
   9     Northlake I                 360       344     Yield Maint. then Declining Pct.
   6     Pelican Point               300       282     Yield Maint. then Declining Pct.
   13    Ashley Woods                360       348     Greater of 1%/Yield Maint. then Declining Pct.
   8     Beaumonde                   360       346     Yield Maint. then Declining Pct.
   4     English Oaks                300       285     Yield Maint. then Declining Pct.
   10    Northlake II                360       344     Yield Maint. then Declining Pct.
   7     West 109th Street           300       285     Yield Maint. then Declining Pct.
   14    West 14th Street            360       348     Greater of 1%/Yield Maint. then Declining Pct.
   2     Timber Ridge                360       342     Yield Maint. then Declining Pct.
   3     Windy Ridge                 360       342     Yield Maint. then Declining Pct.

      43 Loans/Total/Wtd. Avg.       318       310

<CAPTION>

                                                                                                                              Occu-
                                                                                   Open                               Occu-   pancy
                                                                                  Period                              pancy   As-of
Loan ID   Prepayment Penalty Description                                         (days)(3) Property Type  Units/SF(4) Rate    Date
- ------------------------------------------------------------------------------------------------------------------------------------
<S>       <C>                                                                        <C>    <C>             <C>       <C>     <C>
   48     4 yr lockout then Greater of 1%/Yield Maint.                               60     Office/ Ind.    395,034   96.0%   Dec-95
   11     5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                              180    Multifamily         337   91.5%   Sep-95
   26     Locked 2 years, 4-3-2-1% each quarter of last year.                        45        Retail       117,000   86.6%   Aug-95
   42     4 yr Greater of 1%/Yield Maint., 3% yr 5, 2% yr 6, 1% 1st 6 mos yr 7       180    Multifamily         312   93.9%   Sep-95
   43     4 yr Greater of 1%/Yield Maint., 3% yr 5, 2% yr 6, 1% 1st 6 mos yr 7       180    Multifamily         372   80.6%   Sep-95
   22     4 yr lockout then Yield Maint.                                             60       Retail        211,116   98.5%   Aug-95
   53     4 yr lockout then Greater of 1%/Yield Maint..                              60     Multifamily         164   93.6%   Oct-95
   23     3 yr lockout then Yield Maint.                                             60       Retail        682,980   87.0%   Aug-95
   24     4 yr lockout then Yield Maint.                                             60       Retail        108,399   94.0%   Aug-95
   33     Yield Maint.                                                               90        Hotel            137   78.4%   Jul-95
   52     4 yr lockout then Greater of 1%/Yield Maint.                               45    Retail/Office     71,905  100.0%   Dec-95
   25     3 yr lockout then Yield Maint.                                             60     Industrial      523,374   97.0%   Aug-95
   37     5 yr lockout then Yield Maint.                                             60    Retail/Office    104,584   90.1%   Sep-95
   38     4 yr lockout then Yield Maint.                                             60       Retail        225,952   92.0%   Sep-95
   5      5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                              180    Multifamily         252   97.5%   Jun-95
   34     Yield Maint.                                                               90        Hotel            143   75.6%   Jul-95
   49     6 yr Greater of 1%/Yield Maint., 5% yr 7, 4% yr 8, 3% yr 9, 2% thereafter  60       Retail         81,355   98.0%   Dec-95
   29     2 yr lockout then Yield Maint.                                             60     Multifamily         176   93.1%   Aug-95
   30     4 yr lockout then Yield Maint.                                             60     Multifamily         200   91.0%   Jul-95
   35     Yield Maint.                                                               90        Hotel            137   73.0%   Jul-95
   36     Yield Maint.                                                               90        Hotel            147   75.8%   Jul-95
   51     4 yr lockout then Greater of 1%/Yield Maint.                               60       Retail        149,294   89.0%   Dec-95
   27     4 yr lockout then Yield Maint.                                             60       Retail        109,327   99.6%   Sep-95
   54     4 yr lockout then Greater of 1%/Yield Maint.                               60       Retail         63,148  100.0%   Jan-96
   12     7 yr Yield Maint., 3% yr 8, 2% yr 9, 1% 1st 6 mos yr 10                    180    Multifamily         191   95.9%   Jun-95
   28     5 yr lockout then Yield Maint.                                             60       Retail         58,384  100.0%   Aug-95
   21     3 yr lockout then Yield Maint.                                             60       Office         56,872   97.2%   Jul-95
   50     6 yr lockout then Greater of 1%/Yield Maint.                               60       Retail        102,658   92.0%   Dec-95
   31     4 yr lockout then Yield Maint.                                             60     Multifamily         159   91.7%   Aug-95
   47     Yield Maint.                                                               90        Hotel            120   79.7%   Jul-95
   32     5 yr Greater of 1%/Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                180    Multifamily         200   91.5%   Jul-95
   20     3 yr lockout then Yield Maint.                                             60       Retail         25,114   94.4%   Aug-95
   1      5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                              180    Multifamily         142   93.9%   Jul-95
   9      5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                              180    Multifamily          96   96.0%   Jun-95
   6      5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                              180    Multifamily         156   93.8%   May-95
   13     7 yr Greater of 1%/Yield Maint., 3% yr 8, 2% yr 9, 1% 1st 6 mos yr 10      180    Multifamily          96   96.0%   Jun-95
   8      5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                              180    Multifamily          64   90.4%   Dec-95
   4      5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                              180    Multifamily         181   90.2%   Jun-95
   10     5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                              180    Multifamily          78   96.0%   Jun-95
   7      5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                              180    Multifamily          81   94.8%   Dec-95
   14     7 yr Greater of 1%/Yield Maint., 3% Yr8, 2% Yr9, 1% 1st 6 mos Yr 10        180    Multifamily          19  100.0%   Aug-95
   2      5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                              180    Multifamily          52   94.7%   Jul-95
   3      5 yr Yield Maint., 2% yr 6, 1% 1st 6 mos yr 7                              180    Multifamily          42   87.6%   Jul-95
</TABLE>

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

(3) The number of days prior to the maturity date during which the Mortgage Loan
    may be prepaid without the payment of any Prepayment Premium.
(4) Dwelling units/guest rooms ("Units") for Multifamily Loans and  Hotel  Loans
    and rentable square footage ("SF") for ROI Loans.


                                       A-2

<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                                             Loan to
                                         Appraisal            Appraisal    Origination     Assumed Net
 Loan ID    Property Name                  Value                 Date     Date Value(5)   Cash Flows(5)
- ----------------------------------------------------------------------------------------------------------------
<S>                                      <C>                     <C>          <C>          <C>       
    48      Redmond East                 $43,500,000             1/13/95      65.00%       $3,343,646
    11      Emerald Bay                  $16,055,000              8/1/94      73.16%       $1,476,448
    26      Raritan Mall                 $17,475,000              3/1/95      66.52%       $1,428,559
    42      Kings Bridge                 $11,700,000             7/18/94      68.51%       $1,051,766
    43      Brookgreen/Lantana           $10,050,000             7/14/94      73.36%         $826,840
    22      Vista Hills                  $10,100,000             11/2/94      68.87%         $964,784
    53      Lansbury Village Apts.        $9,375,000             7/12/95      74.08%         $796,131
    23      Plymouth Park                $10,700,000            11/21/94      64.84%       $1,005,251
    24      Peach Festival                $9,600,000            12/26/94      69.32%         $944,517
    33      Omaha                         $8,600,000              6/1/95      69.79%       $1,097,678
    52      Crossroads at Middlebury      $7,650,000             8/19/95      72.41%         $750,404
    25      Goethals Park                $10,500,000             1/12/95      51.67%         $904,015
    37      Galleria                      $8,800,000             7/20/95      60.06%         $731,934
    38      Las Palmas                    $7,200,000             6/15/95      73.34%         $780,953
     5      Heritage Village              $7,500,000             6/10/93      70.07%         $815,244
    34      Overland Park                 $8,000,000              6/1/95      64.72%         $950,754
    49      Luria Plaza                   $7,800,000              9/1/95      65.31%         $646,012
    29      Northmoor Apartments          $6,900,000             5/10/95      71.55%         $651,940
    30      Colonial Oaks                 $6,700,000             5/10/95      72.55%         $619,737
    35      Knoxville                     $7,300,000              6/1/95      66.43%         $886,348
    36      Atlanta                       $8,400,000              6/1/95      57.61%         $895,170
    51      Grove Park                    $7,100,000            10/17/95      66.13%         $596,503
    27      Manzanita Plaza               $6,150,000             6/14/95      74.75%         $579,033
    54      Strathmore S/C                $6,550,000             5/12/95      70.16%         $584,889
    12      West Harbor                   $6,850,000             6/23/94      64.63%         $617,479
    28      Benchmark Crossing            $5,700,000             6/15/95      66.32%         $521,196
    21      42 West 48th Street           $7,300,000              9/8/94      50.97%         $698,178
    50      Edmond Plaza                  $5,050,000              9/1/95      72.21%         $446,357
    31      Continental                   $4,550,000             5/12/95      74.73%         $434,456
    47      Wichita                       $7,500,000              6/1/95      45.02%         $960,464
    32      Cross Creek                   $4,320,000             2/22/95      59.74%         $433,738
    20      Dobbin Square                 $4,500,000              6/1/94      56.36%         $405,929
     1      Ranch Park                    $2,500,000             6/17/94      74.35%         $305,488
     9      Northlake I                   $2,700,000             8/10/94      68.35%         $280,396
     6      Pelican Point                 $2,830,000             5/17/94      63.55%         $231,771
    13      Ashley Woods                  $2,450,000            12/29/94      60.91%         $222,160
     8      Beaumonde                     $1,850,000              9/1/94      72.56%         $202,855
     4      English Oaks                  $1,725,000             9/15/94      73.09%         $200,559
    10      Northlake II                  $2,100,000             8/10/94      53.86%         $184,953
     7      West 109th Street             $1,525,000              9/6/94      59.73%         $195,499
    14      West 14th Street              $1,300,000             11/1/94      68.90%         $113,438
     2      Timber Ridge                    $800,000             6/21/94      74.35%          $71,473
     3      Windy Ridge                     $650,000             6/21/94      74.35%          $77,486

      43 Loans/Total/Wtd. Avg.          $319,905,000                          66.96%      $29,932,432

<CAPTION>

                                      Adjusted 1994                             Year
  Loan ID                                NOI(5)       DSCR(5)    Year Built  Renovated(6)    FIRREA(7) 
- ----------------------------------------------------------------------------------------------------------------
<S>                                     <C>           <C>          <C>          <C>            <C>
    48                                  $3,853,166    1.26x        1988                        No
    11                                  $1,526,998    1.23x        1989                        Yes
    26                                  $1,488,322    1.22x        1987                        No
    42                                  $1,124,774    1.25x        1973         1991           Yes
    43                                    $904,328    1.12x        1974         1992           Yes
    22                                  $1,126,322    1.22x        1979                        No
    53                                    $833,031    1.29x        1973         1991           No
    23                                  $1,270,093    1.26x        1952                        No
    24                                    $986,856    1.25x        1988                        No
    33                                  $1,205,635    1.72x        1991                        No
    52                                    $822,050    1.38x        1988                        Yes
    25                                  $1,132,141    1.34x        1910         1990           Yes
    37                                    $803,126    1.37x        1905         1992           No
    38                                    $899,558    1.48x        1955         1984           Yes
     5                                    $863,124    1.45x        1967                        No
    34                                  $1,055,820    1.73x        1988                        No
    49                                    $693,355    1.31x        1986                        Yes
    29                                    $687,140    1.32x        1948                        No
    30                                    $659,737    1.34x        1973                        Yes
    35                                    $981,953    1.72x        1989                        No
    36                                    $996,585    1.74x        1987                        No
    51                                    $674,169    1.31x        1960         1988           Yes
    27                                    $644,224    1.30x        1982                        No
    54                                    $652,541    1.29x        1960         1995           No
    12                                    $659,499    1.34x        1986                        Yes
    28                                    $552,190    1.33x        1986                        Yes
    21                                    $767,227    1.52x        1929                        No
    50                                    $528,108    1.28x        1966         1991           Yes
    31                                    $466,256    1.34x        1967         1977           Yes
    47                                  $1,052,818    2.82x        1985                        No
    32                                    $479,738    1.58x        1970         1973           Yes
    20                                    $432,553    1.43x        1979         1994           No
     1                                    $337,154    1.56x        1976                        No
     9                                    $296,332    1.45x        1970         1992           Yes
     6                                    $265,311    1.16x        1974                        No
    13                                    $243,760    1.35x        1984                        Yes
     8                                    $206,083    1.35x        1986                        Yes
     4                                    $242,319    1.39x        1969                        Yes
    10                                    $198,135    1.56x        1970         1992           Yes
     7                                    $217,774    1.79x        1910                        Yes
    14                                    $117,808    1.13x        1969         1989           No
     2                                     $85,581    1.14x        1979                        No
     3                                     $88,532    1.52x        1973                        Yes

      43 Loans/Total/Wtd. Avg.         $33,122,225    1.37x
</TABLE>


- -------------------
(5) Calculated as described  under  "DESCRIPTION OF THE MORTGAGE POOL-Additional
    Mortgage Loan Information" herein.
(6) "Year of Renovation" is  derived from  information  provided  by the related
    borrower.  The extent of renovations  varied  substantially  from  Mortgaged
    Property to Mortgaged Property.
(7) 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>



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>
<CAPTION>
              TABLE OF CONTENTS
                                                PAGE
            PROSPECTUS SUPPLEMENT
<S>                                                <C>
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-69
Yield and Maturity Considerations .................S-87
Use of Proceeds ...................................S-94
Certain Federal Income Tax Consequences ...........S-94
ERISA Considerations ..............................S-95
Legal Investment ..................................S-97
Method of Distribution ............................S-97
Legal Matters .....................................S-98
Ratings ...........................................S-98
Index of Principal Definitions ....................S-100
Annex A............................................A-1
Appendices.........................................AP-1
<CAPTION>

PROSPECTUS
<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
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
</TABLE>


UNTIL  MAY  28,  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.

$170,696,000 (APPROXIMATE)

MORTGAGE PASS-THROUGH
CERTIFICATES, SERIES 1996-C 1


SALOMON BROTHERS MORTGAGE
SECURITIES VII, INC
DEPOSITOR


MIDLAND LOAN SERVICES, L.P.
MASTER SERVICER AND SPECIAL SERVICER



SALOMON BROTHERS INC



PROSPECTUS SUPPLEMENT
DATED FEBRUARY 27, 1996




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